CashFlowRE
Sign in Sign up
2072 Cypress St
B Composite 73.83
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$129,000

2072 Cypress St · Laplace, LA 70068
3 bd · 2.0 ba · 1,542 sqft · SingleFamily · 30 Days on market
Built 1952 $84/sqft · 40% below area Est $205k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom / 2 bath home on a large corner lot featuring large living area, covered parking, and plenty of outdoor space. Interior offers a roomy kitchen with ample cabinet storage, and generously sized bedrooms. Primary bedroom has a private ensuite with updated finishes. Attached garage/workshop area includes additional storage, laundry area, and an unfinished half bath already connected. Fenced yard with plenty of space for parking or entertaining. Great opportunity - call today for a private showing!

Key facts

  • Covered parking
  • Large corner lot
  • Roomy kitchen

Tags

LARGE CORNER LOTCOVERED PARKINGOUTDOOR SPACEROOMY KITCHENAMPLE CABINET STORAGEPRIVATE ENSUITE

Property features AI

Exterior

  • Parking: Carport; Off-street parking
  • Utilities: Public water; Public sewer; Electric service (standard)
  • Home design: Single-story; Raised foundation; Wood siding construction; Shingle roof; Average condition
  • Construction: Built with wood siding; Shingle roof; Raised foundation
  • Exterior features: Fence; Front porch; Shed(s); Corner lot; City lot; Rectangular lot; Lot dimensions approximately 120 x 135 x 123 x 137

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; 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…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $129k.

Deal economics

  • At list price, monthly cash flow is $612 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $127k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 180 active listings in the ZIP; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts 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.
  • Current owner paid $75k; list at $129k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,065 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
1.36%
Cap rate
11.98%
Cash-on-cash
20.32%
DSCR
1.90
GRM
6.1

CMA / ARV

ARV (median comp)
$204,724
List price
$129,000
Delta
-19.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
421 Birch St 0.37mi 3/2.0 1,482 (-4%) 14mo $75,000 $51 64
225 Camellia Ave 0.67mi 3/2.0 1,572 (+2%) 11mo $185,000 $118 56
324 Elmwood Dr 0.68mi 4/1.5 (+1) 1,563 (+1%) 4mo $129,900 $83 56
765 Madewood Dr 0.63mi 4/1.5 (+1) 1,598 (+4%) 11mo $170,000 $106 49
121 Cottage Grv 0.62mi 3/2.0 1,334 (-14%) 12mo $205,000 $154 39
337 Elmwood Dr 0.72mi 4/2.0 (+1) 1,620 (+5%) 21mo $169,900 $105 36
1609 S Sugar Ridge Dr 0.73mi 3/2.0 1,431 (-7%) 22mo $220,000 $154 36
308 Elmwood Dr 0.66mi 3/1.5 1,758 (+14%) 10mo $77,000 $44 35
716 Madewood Dr 0.58mi 4/2.0 (+1) 1,350 (-12%) 16mo $185,000 $137 34
1512 Cartier Dr 0.67mi 3/2.0 1,365 (-12%) 20mo $104,900 $77 33
1417 Meeker Loop 0.66mi 4/2.0 (+1) 1,400 (-9%) 22mo $185,000 $132 31
1527 S Sugar Ridge Rd 0.70mi 2/2.0 (-1) 1,350 (-12%) 17mo $65,000 $48 28

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
12.5%
Equity multiple
1.50×
Total profit
$18,006
Equity at exit
$19,234
10-year hold
IRR
21.4%
Equity multiple
2.82×
Total profit
$65,660
Equity at exit
$11,154

Cash invested: $36,120 (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 70068

Home prices YoY
-20.1%
Active inventory
180
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,757 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$46 /mo · $554/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$612

Break-even live

Break-even rent $983
Max offer price $129,000
Occupancy floor 60%

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
$32,250
Closing costs
$3,870
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.

Listing history 23 events

  1. 2026-06-19
    days on market $129,000 Active 30 DOM
  2. 2026-06-18
    days on market $129,000 Active 29 DOM
  3. 2026-06-17
    days on market $129,000 Active 28 DOM
  4. 2026-06-16
    days on market $129,000 Active 27 DOM
  5. 2026-06-15
    days on market $129,000 Active 26 DOM
  6. 2026-06-14
    days on market $129,000 Active 24 DOM
  7. 2026-06-13
    days on market $129,000 Active 23 DOM
  8. 2026-06-10
    days on market $129,000 Active 21 DOM
  9. 2026-06-09
    days on market $129,000 Active 20 DOM
  10. 2026-06-08
    days on market $129,000 Active 19 DOM
  11. 2026-06-07
    days on market $129,000 Active 18 DOM
  12. 2026-06-02
    days on market $129,000 Active 13 DOM
  13. 2026-06-01
    days on market $129,000 Active 12 DOM
  14. 2026-05-31
    pricedays on market $129,000 Active 11 DOM
    Show marketing remark (508 chars)

    3 bedroom / 2 bath home on a large corner lot featuring large living area, covered parking, and plenty of outdoor space. Interior offers a roomy kitchen with ample cabinet storage, and generously sized bedrooms. Primary bedroom has a private ensuite with updated finishes. Attached garage/workshop area includes additional storage, laundry area, and an unfinished half bath already connected. Fenced yard with plenty of space for parking or entertaining. Great opportunity - call today for a private showing!

  15. 2026-05-30
    days on market $135,000 Active 10 DOM
  16. 2026-05-11
    price $159,000
  17. 2026-05-11
    price $159,000
  18. 2026-04-29
    listed $165,000 Active
  19. 2026-04-29
    listed $165,000 Active
  20. 2025-05-12
    soldstatus $75,000 Closed
  21. 2025-03-24
    status Pending
  22. 2025-03-22
    listed $80,000 Active
  23. 2025-03-22
    listed $80,000 Active

ⓘ 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
$554 · $46/mo
Projected year-2 tax
$710 · $59/mo
Expected delta
+$156/yr (+$13/mo · 28.1%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 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
$21,084
− Mortgage interest
−$7,226
− Property taxes
−$554
− Insurance
−$645
− Repairs & maintenance
−$1,687
− Management
−$1,687
− Depreciation
−$3,753
Taxable income
$5,533
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,328
After-tax cash flow
$6,012/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
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

+61.3% since first listed
12 events — show timeline
  • 2026-05-31 Price Changed $129,000 AcadianaMLS
  • 2026-05-31 Price Changed $129,000 GSREIN
  • 2026-05-20 Listed $135,000 GSREIN
  • 2026-05-20 Listed $135,000 AcadianaMLS
  • 2026-05-11 Price Changed $159,000 AcadianaMLS
  • 2026-05-11 Price Changed $159,000 GBRMLS
  • 2026-04-29 Listed $165,000 GBRMLS
  • 2026-04-29 Listed $165,000 AcadianaMLS
  • 2025-05-12 Sold (MLS) $75,000 GSREIN
  • 2025-03-24 Pending GSREIN
  • 2025-03-22 Listed $80,000 GSREIN
  • 2025-03-22 Listed $80,000 AcadianaMLS

Property tax history

+0.6%/yr

Latest (2021): $554 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…