CashFlowRE
Sign in Sign up
600 Kinler St 🏷️ Likely Rental
C- Composite 52.67
Why this score? — see what drove the C- 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 +16.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • Schools +4.0/10.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

600 Kinler St · Luling, LA 70070
3 bd · 2.0 ba · 1,316 sqft · SingleFamily public records · 11 Days on market
Built 1956 1,502 sqft lot Est $241k · 22% under

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

Listing remarks MLS

PRICED TO SELL & MOVE-IN READY! Welcome home to 600 Kinler Street, a beautifully updated 3-bedroom, 2-bathroom single-family gem perfectly situated in the highly sought-after community of Luling. Nestled within the top-rated St. Charles Parish school district, this property combines an unbeatable location with extensive modern upgrades. It offers an incredible, turnkey opportunity for first-time homebuyers, downsizers, or savvy investors looking for a pristine, low-maintenance home. The home features brand-new, wood-look waterproof laminate flooring--giving you the gorgeous aesthetic of hardwood with ultimate everyday durability and absolutely zero carpet. The heart of the home features a freshly updated kitchen equipped with sleek new cabinets offering ample storage and a modern look for the chef. Both bathrooms have also been updated, and one features a beautiful tiled shower. Outside you'll find a large yard perfect for hosting. Schedule your private tour today before it's gone! Property is also available for lease.

Key facts

  • Large yard
  • Updated kitchen
  • Tiled shower

Tags

UPDATED KITCHENLARGE YARDTILED SHOWER

Property features AI

Exterior

  • Parking: Covered carport with two spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation; Very good condition
  • Construction: Wood siding; Metal roof; Built with a raised foundation
  • Exterior features: City lot; Oversized lot; Lot dimensions approximately 105 x 81

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Carbon monoxide detector; Pantry
  • Laundry & utility: Washer hookup; Dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $189,000 price doesn't fit this home's estimated sale value (~$240,828) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $48 ($580/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (13.6% below list).
  • Recommended offer: $163k (13.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 4.0% in Luling — 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 65/100 on livability (#144 in LA) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, cost of living A; Watch: amenities F, commute F, health & safety F.
  • St. Charles Parish (suburban): math 40% / reading 51% proficiency, ranked #14 of 98 in LA (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Luling Elementary School (math 27% / reading 29%, grade F, #355 of 646 statewide, top 55%, 734 students, 68% FRL); R.K. Smith Middle School (math 24% / reading 51%, grade F, #75 of 218 statewide, top 35%, 342 students, 67% FRL); Hahnville High School (math 40% / reading 46%, grade F, #66 of 265 statewide, top 25%, 1,491 students, 44% FRL).
  • Market conditions: 154 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 74 units permitted in St. Charles Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • St. Charles County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 29y ago; this cycle's ask is 11712% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $43k; list at $189k implies a 343% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $163,373 (13.6% below list)

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
0.86%
Cap rate
7.02%
Cash-on-cash
2.60%
DSCR
1.12
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$240,828
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 Ellington Ave 0.16mi 3/2.0 1,290 (-2%) 9mo $251,000 $195 82
509 Lauve Ln 0.19mi 4/2.0 (+1) 1,309 (-0%) 4mo $249,900 $191 81
722 Luling Ave 0.33mi 3/2.0 1,354 (+3%) 12mo $250,000 $185 70
511 Lauve Ln 0.19mi 3/2.0 1,437 (+9%) 7mo $293,000 $204 70
834 Mongrue St 0.41mi 3/2.0 1,386 (+5%) 11mo $239,500 $173 63
1023 Gassen St 0.63mi 3/2.0 1,341 (+2%) 6mo $228,000 $170 62
1008 Gassen St 0.54mi 3/2.0 1,456 (+11%) 2mo $275,000 $189 55
215 Easy St 0.18mi 2/1.0 (-1) 1,464 (+11%) 14mo $250,000 $171 52
303 Talbot Dr 0.26mi 4/2.0 (+1) 1,495 (+14%) 10mo $227,500 $152 52
1262 Luling Estates Dr 0.74mi 4/2.0 (+1) 1,240 (-6%) 2mo $152,000 $123 49
805 Luling Ave 0.38mi 3/1.0 1,125 (-14%) 9mo $185,000 $164 47
1106 Gassen St 0.71mi 3/2.0 1,450 (+10%) 13mo $265,000 $183 39

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

Projected returns pro-forma

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

5-year hold
IRR
-14.6%
Equity multiple
0.48×
Total profit
$-27,563
Equity at exit
$28,181
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-20,097
Equity at exit
$16,341

Cash invested: $52,920 (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 70070

Home prices YoY
-23.7%
Active inventory
154
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,634 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$106 /mo · $1,272/yr
Insurance
$79
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$48

Break-even live

Break-even rent $1,573
Max offer price $189,000
Occupancy floor 92%

Sensitivity live

Price -10% $155 -5% $102 +0% $48 +5% $-5 +10% $-59
Rent -10% $-81 -5% $-16 +0% $48 +5% $113 +10% $177
Rate -1.0pp $144 -0.5pp $96 base $48 +0.5pp $-1 +1.0pp $-50

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
$47,250
Closing costs
$5,670
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
517 Gassen St Unit 1 Luling, LA 2.0 1.0 975 $1,300 $1.33 13d 1 0.11mi
126 Gassen St Luling, LA 2.0 1.0 878 $1,400 $1.59 45d 1 0.26mi
300 Saint Charles Blvd Luling, LA 3.0 2.0 1500 $1,700 $1.13 45d 1 0.27mi
827 Milling Ave Luling, LA 2.0–3.0 1.0 839 $1,150 $1.37 19d 1 0.41mi
1220 Paul Maillard Rd Apt 7 Luling, LA 3.0 1.0 1008 $1,400 $1.39 45d 1 0.58mi

Listing history 8 events

  1. 2026-06-21
    days on market $189,000 Active 11 DOM
  2. 2026-06-18
    days on market $189,000 Active 8 DOM
  3. 2026-06-17
    days on market $189,000 Active 7 DOM
  4. 2026-06-16
    days on market $189,000 Active 6 DOM
  5. 2026-06-15
    days on market $189,000 Active 5 DOM
  6. 2026-06-13
    days on market $189,000 Active 3 DOM
  7. 2026-06-13
    remarks 689-char remark
  8. 2026-06-13
    listed $189,000 Active 2 DOM

ⓘ 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
$1,272 · $106/mo
Projected year-2 tax
$1,272 · $106/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 7/10 Severe FEMA zone X (shaded) · 90% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,605
− Mortgage interest
−$10,587
− Property taxes
−$1,272
− Insurance
−$1,742
− Repairs & maintenance
−$1,568
− Management
−$1,568
− Depreciation
−$5,498
Taxable loss
−$2,631
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$632
After-tax cash flow
$1,211/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
St. Charles Parish
NCES district ID
2201440
Math proficiency
40% ▼ -38.00%
Reading proficiency
51% ▼ -32.00%
Median HH income
$60,261
Composite
40.0/100
National rank
#3830
State rank
#14 of 98 in LA

Livability — Luling

Score
65/100
State rank
#144
US rank
#12653

Category grades

Amenities F Commute F Cost of living A Crime C Employment A Housing A+ Health & safety F User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Luling, LA
County
Saint Charles Parish · 27,180 people
City population
13,960
Metro
New Orleans-Metairie, LA
Population (ZIP)
13,960
Household income
$76,539
Rent vs Own
13.0% rent · 87.0% own
Severe rent burden
362.0

Population outlook (St. Charles County) Hauer SSP2

Today (2025)
53,296 people
By 2030
53,030 · -0.5%
By 2040
51,646 · -3.1%
By 2050
49,771 · -6.6%
By 2075
46,993 · -11.8%
By 2100
44,473 · -16.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Two or more races 9% Hispanic / Latino 5% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 2% Slovak 1%
Foreign-born
2% · Canada, China
Languages at home
95% English-only · Spanish 2% Chinese 1% French/Haitian/Cajun 1%

Political lean MEDSL · St. Charles

2024 margin
Solid R (+32.4) · D 33.0% · R 65.4% · Other 1.6%
2008→2024 swing
-1.1pp toward R · 2008: -31.2pp · 2024: -32.4pp
All cycles
2024: R+32.4 2020: R+29.6 2016: R+30.8 2012: R+27.8 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.92%
Current HPI
196.2122
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-93.8% since first listed
12 events — show timeline
  • 2026-06-12 Listed for Rent $1,600 RAAMLS
  • 2026-06-10 Listed $189,000 GSREIN
  • 2026-06-10 Listed $189,000 AcadianaMLS
  • 2016-12-22 Sold (MLS) $42,680 GSREIN
  • 2016-11-29 Pending GSREIN
  • 2016-11-20 Price Changed $44,000 GSREIN
  • 2016-10-13 Price Changed $49,500 GSREIN
  • 2016-08-23 Listed $55,000 GSREIN
  • 2016-08-23 Listed $44,000 AcadianaMLS
  • 1997-03-19 Listed $26,000 GSREIN
  • 1997-03-19 Listed $26,000 AcadianaMLS
  • 1997-03-19 Sold (MLS) $26,000 GSREIN

Property tax history

+5.3%/yr

Latest (2024): $1,272 · +16.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…