CashFlowRE
Sign in Sign up
14700 W West Main St
B+ Composite 76.56
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 +9.7/10.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

14700 W West Main St · Cut Off, LA 70345
3 bd · 2.0 ba · 1,800 sqft · SingleFamily public records · 13 Days on market
Built 1974 0.26 ac lot Est $148k · 42% under ↓ 35% since listing

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

Listing remarks MLS

This 3 bedroom 2 bathroom home is ready for you to enjoy. Lots of space for entertaining indoors and outdoors. The large bonus room can be used as a second living room or can be turned into an extra bedroom if needed. The large carport provides lots of shade for enjoying the outdoors. Call today for your private showing to see all the potential this home has to offer!!

Key facts

  • Bonus room
  • Large carport
  • 0.26 acre lot

Tags

BONUS ROOMLARGE CARPORT

Property features AI

Exterior

  • Parking: Carport (3 spaces); 3 total parking spaces
  • Utilities: Public water
  • Home design: Single-family detached residence; Residential property
  • Construction: Vinyl siding; Block foundation; Built with unspecified year
  • Exterior features: Partial fencing; Shed(s)

Interior

  • Kitchen: Gas cooktop; Oven; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Window unit(s) for cooling
  • Interior features: Tankless water heater; Generator
  • Laundry & utility: Dryer

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 $85k.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Cap rate 12.2% vs local median 3.9% in Cut Off — 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 69/100 on livability (#78 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: crime C-, amenities F, commute F.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 100 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A99 (mandatory federal flood insurance); 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 $85,000

Questions for the listing agent

  1. Built in 1974 — 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
1.47%
Cap rate
12.17%
Cash-on-cash
20.98%
DSCR
1.93
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$147,600
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
102 E 42nd St 0.12mi 2/3.0 (-1) 1,680 (-7%) 1mo $130,000 $77 73
316 West 57th St 0.51mi 3/2.0 1,807 (+0%) 6mo $175,000 $97 70
179 E 47th St 0.61mi 3/1.5 1,800 (0%) 20mo $44,000 $24 53
116 W 71st St 0.69mi 3/2.0 1,880 (+4%) 10mo $199,900 $106 52
141 West 58th St 0.30mi 3/2.0 1,554 (-14%) 16mo $175,900 $113 50
14711 E Main St 0.31mi 3/2.0 1,556 (-14%) 23mo $53,900 $35 44
353 West 54th St 0.61mi 3/2.0 1,936 (+8%) 21mo $85,000 $44 42
203 East 47th St 0.64mi 3/1.5 1,706 (-5%) 23mo $140,000 $82 40

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
5.2%
Equity multiple
1.20×
Total profit
$4,832
Equity at exit
$12,674
10-year hold
IRR
14.7%
Equity multiple
2.19×
Total profit
$28,399
Equity at exit
$7,349

Cash invested: $23,800 (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 70345

Home prices YoY
-27.6%
Active inventory
100
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,247 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$88 /mo · $1,053/yr
Insurance
$35
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$291

Break-even live

Break-even rent $879
Max offer price $85,000
Occupancy floor 72%

Sensitivity live

Price -10% $339 -5% $315 +0% $291 +5% $267 +10% $243
Rent -10% $192 -5% $242 +0% $291 +5% $340 +10% $389
Rate -1.0pp $334 -0.5pp $312 base $291 +0.5pp $269 +1.0pp $246

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
$21,250
Closing costs
$2,550
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 12 events

  1. 2026-06-19
    days on market $85,000 Active 13 DOM
  2. 2026-06-18
    days on market $85,000 Active 12 DOM
  3. 2026-06-17
    days on market $85,000 Active 11 DOM
  4. 2026-06-16
    days on market $85,000 Active 10 DOM
  5. 2026-06-15
    days on market $85,000 Active 9 DOM
  6. 2026-06-14
    days on market $85,000 Active 7 DOM
  7. 2026-06-13
    days on market $85,000 Active 6 DOM
  8. 2026-06-10
    days on market $85,000 Active 4 DOM
  9. 2026-06-09
    days on market $85,000 Active 3 DOM
  10. 2026-06-08
    days on market $85,000 Active 2 DOM
  11. 2026-06-07
    remarks 371-char remark
  12. 2026-06-07
    listed $85,000 Active 1 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
$1,053 · $88/mo
Projected year-2 tax
$1,053 · $88/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 9/10 Extreme FEMA zone A99 · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,960
− Mortgage interest
−$4,761
− Property taxes
−$1,053
− Insurance
−$1,928
− Repairs & maintenance
−$1,197
− Management
−$1,197
− Depreciation
−$2,473
Taxable income
$2,353
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$565
After-tax cash flow
$2,925/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
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA

Livability — Cut Off

Score
69/100
State rank
#78
US rank
#8924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cut Off, LA
Population (ZIP)
8,678

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 12% Native American 8% Two or more races 6% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 17% Italian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
76% English-only · French/Haitian/Cajun 14% Spanish 7% Vietnamese 2%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.05%
Current HPI
105.2575
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

-34.6% since first listed
3 events — show timeline
  • 2026-06-06 Listed $85,000 GBRMLS
  • 2026-06-06 Listed $85,000 AcadianaMLS
  • 2024-03-08 Sold (Public Records) $130,000 Public Records

Property tax history

+1.2%/yr

Latest (2024): $1,053 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…