CashFlowRE
Sign in Sign up
170 Politz Ave
D- Composite 38.39
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +12.2/30.0
  • Appreciation +5.8/10.0
  • DSCR +3.6/10.0
  • ARV discount +3.6/15.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$450,000

170 Politz Ave · St. Gabriel, LA 70776
3 bd · 2.5 ba · 2,262 sqft · SingleFamily · 212 Days on market
Built 2014 7,405 sqft lot $199/sqft · 9% above area Est $414k · 9% over $40/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is HOME? This beautiful cared-for custom home checks every box and then some! Featuring 3 bedrooms, 2.5 bathrooms, and a private office, this beauty offers both luxury and functionality. Step inside to a split floor plan designed for ultimate privacy in the primary suite. The chef-inspired kitchen boasts a built-in wine cooler, a spacious island, and a cozy keeping room perfect for casual mornings or hosting guests. The expansive living room overlooks a shaded backyard patio, offering the ideal setup for relaxing afternoons or entertaining. You'll love the large walk-in pantry, convenient laundry room, and well-placed half bath for guests. This home also features premium upgrades including a whole-house generator, tankless water heater, and a gutter system -- true essentials for comfort and peace of mind. This one is absolutely a must-see! ?? Floor plan available in the documents. ?? Call today for your private tour!

Key facts

  • Spacious island
  • Private office
  • Split floor plan

Tags

PRIVATE OFFICESPLIT FLOOR PLANCHEF INSPIRED KITCHENBUILT IN WINE COOLERSPACIOUS ISLANDLARGE WALK IN PANTRY

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $450k.

Deal economics

  • At list price, monthly cash flow is $-87 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $435k (3.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $370k (17.8% below list).
  • Recommended offer: $370k (17.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.0% in St. Gabriel — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 40 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($3k loan paydown + $7k appreciation (1.6% local appreciation)).
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($396k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $370,000 (17.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 212 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.82%
Cap rate
6.06%
Cash-on-cash
-0.83%
DSCR
0.96
GRM
10.1

CMA / ARV

ARV (median comp)
$413,779
List price
$450,000
Delta
8.75%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
270 S Club Ave 0.09mi 4/3.0 (+1) 2,304 (+2%) 14mo $420,000 $182 74
220 Fieldhouse Ave 0.16mi 3/2.5 2,117 (-6%) 9mo $385,000 $182 74
410 Clock Tower Dr 0.24mi 3/3.0 2,150 (-5%) 7mo $379,000 $176 73
155 Tiger Dr 0.10mi 3/3.0 2,117 (-6%) 13mo $399,999 $189 72
270 Fieldhouse Ave 0.14mi 4/3.0 (+1) 2,334 (+3%) 12mo $410,000 $176 71
510 South Club Ave 0.35mi 4/3.0 (+1) 2,226 (-2%) 9mo $412,000 $185 67
3132 Veranda View Ave 0.50mi 3/2.5 2,310 (+2%) 11mo $565,000 $245 64
3135 Veranda Lakes Dr 0.32mi 3/2.5 2,021 (-11%) 5mo $550,000 $272 63
3129 Veranda Green Ave 0.39mi 3/2.5 2,470 (+9%) 6mo $649,900 $263 62
3647 Rue D Orleans 0.30mi 3/3.0 2,480 (+10%) 8mo $560,000 $226 62
3106 Veranda Square Ave 0.43mi 3/2.5 2,518 (+11%) 1mo $669,900 $266 60
3027 Lac D'or Ave 0.40mi 3/2.5 1,933 (-14%) 9mo $500,000 $259 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.6% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.4%
Equity multiple
1.13×
Total profit
$16,106
Equity at exit
$167,734
10-year hold
IRR
6.6%
Equity multiple
1.86×
Total profit
$108,084
Equity at exit
$234,255

Cash invested: $126,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 70776

Home prices YoY
1.1%
Active inventory
40
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$3,700 medium interval (Pro) →
Mortgage (P&I)
$2,360
Tax from tax record
$423 /mo · $5,077/yr
Insurance
$188
HOA
$40
Vacancy / Maint / Mgmt
$777
Net cashflow
$-87

Break-even live

Break-even rent $3,811
Max offer price $434,554
Occupancy floor 97%

Sensitivity live

Price -10% $167 -5% $40 +0% $-87 +5% $-215 +10% $-342
Rent -10% $-380 -5% $-234 +0% $-87 +5% $59 +10% $205
Rate -1.0pp $139 -0.5pp $27 base $-87 +0.5pp $-204 +1.0pp $-323

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$112,500
Closing costs
$13,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2904 Rue Dauphine Baton Rouge, LA 4.0 3.0 2622 $3,700 $1.41 44d 1 0.41mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
water

Listing history 30 events

  1. 2026-06-18
    days on market $450,000 Active 212 DOM
  2. 2026-06-17
    days on market $450,000 Active 211 DOM
  3. 2026-06-16
    days on market $450,000 Active 210 DOM
  4. 2026-06-15
    days on market $450,000 Active 209 DOM
  5. 2026-06-14
    days on market $450,000 Active 207 DOM
  6. 2026-06-13
    days on market $450,000 Active 206 DOM
  7. 2026-06-10
    days on market $450,000 Active 204 DOM
  8. 2026-06-09
    days on market $450,000 Active 203 DOM
  9. 2026-06-08
    days on market $450,000 Active 202 DOM
  10. 2026-06-07
    days on market $450,000 Active 201 DOM
  11. 2026-06-03
    days on market $450,000 Active 197 DOM
  12. 2026-06-03
    price $450,000 Active 196 DOM
  13. 2026-06-02
    days on market $460,000 Active 196 DOM
  14. 2026-06-01
    days on market $460,000 Active 195 DOM
  15. 2026-05-31
    days on market $460,000 Active 194 DOM
  16. 2026-05-31
    days on market $460,000 Active 193 DOM
  17. 2026-05-01
    price $460,000 935-char remark
    Show marketing remark (948 chars)

    This is HOME? This beautiful cared-for custom home checks every box and then some! Featuring 3 bedrooms, 2.5 bathrooms, and a private office, this beauty offers both luxury and functionality. Step inside to a split floor plan designed for ultimate privacy in the primary suite. The chef-inspired kitchen boasts a built-in wine cooler, a spacious island, and a cozy keeping room perfect for casual mornings or hosting guests. The expansive living room overlooks a shaded backyard patio, offering the ideal setup for relaxing afternoons or entertaining. You’ll love the large walk-in pantry, convenient laundry room, and well-placed half bath for guests. This home also features premium upgrades including a whole-house generator, tankless water heater, and a gutter system — true essentials for comfort and peace of mind. This one is absolutely a must-see! ?? Floor plan available in the documents. ?? Call today for your private tour!

  18. 2026-05-01
    price $460,000 948-char remark
    Show marketing remark (948 chars)

    This is HOME? This beautiful cared-for custom home checks every box and then some! Featuring 3 bedrooms, 2.5 bathrooms, and a private office, this beauty offers both luxury and functionality. Step inside to a split floor plan designed for ultimate privacy in the primary suite. The chef-inspired kitchen boasts a built-in wine cooler, a spacious island, and a cozy keeping room perfect for casual mornings or hosting guests. The expansive living room overlooks a shaded backyard patio, offering the ideal setup for relaxing afternoons or entertaining. You’ll love the large walk-in pantry, convenient laundry room, and well-placed half bath for guests. This home also features premium upgrades including a whole-house generator, tankless water heater, and a gutter system — true essentials for comfort and peace of mind. This one is absolutely a must-see! ?? Floor plan available in the documents. ?? Call today for your private tour!

  19. 2025-11-17
    listed $465,000 Active 935-char remark
    Show marketing remark (948 chars)

    This is HOME? This beautiful cared-for custom home checks every box and then some! Featuring 3 bedrooms, 2.5 bathrooms, and a private office, this beauty offers both luxury and functionality. Step inside to a split floor plan designed for ultimate privacy in the primary suite. The chef-inspired kitchen boasts a built-in wine cooler, a spacious island, and a cozy keeping room perfect for casual mornings or hosting guests. The expansive living room overlooks a shaded backyard patio, offering the ideal setup for relaxing afternoons or entertaining. You’ll love the large walk-in pantry, convenient laundry room, and well-placed half bath for guests. This home also features premium upgrades including a whole-house generator, tankless water heater, and a gutter system — true essentials for comfort and peace of mind. This one is absolutely a must-see! ?? Floor plan available in the documents. ?? Call today for your private tour!

  20. 2025-11-17
    listed $465,000 Active 948-char remark
    Show marketing remark (948 chars)

    This is HOME? This beautiful cared-for custom home checks every box and then some! Featuring 3 bedrooms, 2.5 bathrooms, and a private office, this beauty offers both luxury and functionality. Step inside to a split floor plan designed for ultimate privacy in the primary suite. The chef-inspired kitchen boasts a built-in wine cooler, a spacious island, and a cozy keeping room perfect for casual mornings or hosting guests. The expansive living room overlooks a shaded backyard patio, offering the ideal setup for relaxing afternoons or entertaining. You’ll love the large walk-in pantry, convenient laundry room, and well-placed half bath for guests. This home also features premium upgrades including a whole-house generator, tankless water heater, and a gutter system — true essentials for comfort and peace of mind. This one is absolutely a must-see! ?? Floor plan available in the documents. ?? Call today for your private tour!

  21. 2023-10-20
    soldstatus Sold
  22. 2023-10-20
    soldstatus $445,000
  23. 2023-10-05
    status Pending
  24. 2023-09-21
    historical
  25. 2023-09-11
    listed $444,900 Active
  26. 2023-09-11
    listed $444,900
  27. 2014-01-31
    soldstatus $54,500
  28. 2011-07-25
    soldstatus
  29. 2011-06-01
    soldstatus
  30. 2009-02-17
    soldstatus $5,861

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$5,077 · $423/mo
Projected year-2 tax
$5,077 · $423/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$44,400
− Mortgage interest
−$25,207
− Property taxes
−$5,077
− Insurance
−$2,250
− Repairs & maintenance
−$3,552
− Management
−$3,552
− HOA
−$480
− Depreciation
−$13,091
Taxable loss
−$8,809
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,114
After-tax cash flow
$1,065/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — St. Gabriel

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Gabriel, LA
City population
6,672
Population (ZIP)
6,304

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 48% White 39% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Puerto Rican 2% Cuban 1%
Common ancestry
Lithuanian 7% Serbian 1% Italian 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
85% English-only · Spanish 12% French/Haitian/Cajun 2%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.60%
Current HPI
149.6923
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+7748.5% since first listed
14 events — show timeline
  • 2026-05-01 Price Changed $460,000 AcadianaMLS
  • 2026-05-01 Price Changed $460,000 GBRMLS
  • 2025-11-17 Listed $465,000 GBRMLS
  • 2025-11-17 Listed $465,000 AcadianaMLS
  • 2023-10-20 Sold (Public Records) $445,000 Public Records
  • 2023-10-20 Sold (MLS) GBRMLS
  • 2023-10-05 Pending GBRMLS
  • 2023-09-21 Delisted GBRMLS
  • 2023-09-11 Listed $444,900 AcadianaMLS
  • 2023-09-11 Listed $444,900 GBRMLS
  • 2014-01-31 Sold (Public Records) $54,500 Public Records
  • 2011-07-25 Sold (Public Records) Public Records
  • 2011-06-01 Sold (Public Records) Public Records
  • 2009-02-17 Sold (Public Records) $5,861 Public Records

Property tax history

+19.6%/yr

Latest (2024): $5,077 · +25.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…