CashFlowRE
Sign in Sign up
2321 N Central Ave
B+ Composite 76.01
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$65,000

2321 N Central Ave · Lutcher, LA 70071
3 bd · 2.0 ba · 1,392 sqft · SingleFamily public records · 86 Days on market
Built 1962 7,405 sqft lot $47/sqft · 63% below area

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

Listing remarks MLS

Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

Key facts

  • 7,405 sq ft lot
  • Parking
  • Built 1962

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 $65k.

Deal economics

  • At list price, monthly cash flow is $518 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $61k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#98 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: amenities F, commute F, health & safety F.
  • St. James Parish (town): math 31% / reading 41% proficiency, ranked #30 of 98 in LA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 15 active listings in the ZIP; 64 units permitted in St. James Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($449 loan paydown + $3k appreciation (4.0% local appreciation)).
  • St. James County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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 $61,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.83%
Cap rate
15.86%
Cash-on-cash
34.17%
DSCR
2.52
GRM
4.6

CMA / ARV

ARV (median comp)
$173,360
List price
$65,000
Delta
-62.51%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2301 N King Ave 0.07mi 3/2.0 1,325 (-5%) 8mo $31,500 $24 82
1179 Desoto Dr 0.40mi 3/2.0 1,449 (+4%) 0mo $230,000 $159 74
2220 S Central Ave 0.20mi 3/2.0 1,600 (+15%) 2mo $198,000 $124 64
2169 S Albert St 0.28mi 3/1.0 1,435 (+3%) 23mo $145,000 $101 59
1355 3rd St 0.41mi 3/2.0 1,418 (+2%) 23mo $170,000 $120 58
1217 Desoto Dr 0.37mi 3/2.0 1,320 (-5%) 24mo $175,000 $133 54
1319 3rd St 0.39mi 3/2.0 1,241 (-11%) 18mo $135,000 $109 49
1869 Hymel St 0.62mi 3/2.0 1,284 (-8%) 14mo $189,900 $148 46
105 W Second St 0.71mi 3/2.0 1,256 (-10%) 8mo $225,000 $179 44
2479 Admirals Lndg 0.71mi 4/2.0 (+1) 1,471 (+6%) 15mo $240,000 $163 40
108 W Second St 0.68mi 3/2.0 1,229 (-12%) 23mo $222,000 $181 30

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

Projected returns pro-forma

3.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
41.4%
Equity multiple
3.43×
Total profit
$44,254
Equity at exit
$32,858
10-year hold
IRR
40.3%
Equity multiple
6.89×
Total profit
$107,240
Equity at exit
$53,665

Cash invested: $18,200 (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 70071

Home prices YoY
3.5%
Active inventory
15
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,187 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$51 /mo · $616/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$518

Break-even live

Break-even rent $531
Max offer price $65,000
Occupancy floor 51%

Sensitivity live

Price -10% $555 -5% $537 +0% $518 +5% $500 +10% $482
Rent -10% $425 -5% $471 +0% $518 +5% $565 +10% $612
Rate -1.0pp $551 -0.5pp $535 base $518 +0.5pp $501 +1.0pp $484

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
$16,250
Closing costs
$1,950
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 27 events

  1. 2026-06-19
    days on market $65,000 Active 86 DOM
  2. 2026-06-18
    days on market $65,000 Active 85 DOM
  3. 2026-06-17
    days on market $65,000 Active 84 DOM
  4. 2026-06-16
    days on market $65,000 Active 83 DOM
  5. 2026-06-15
    days on market $65,000 Active 82 DOM
  6. 2026-06-14
    days on market $65,000 Active 80 DOM
  7. 2026-06-13
    days on market $65,000 Active 79 DOM
  8. 2026-06-10
    days on market $65,000 Active 77 DOM
  9. 2026-06-09
    days on market $65,000 Active 76 DOM
  10. 2026-06-08
    days on market $65,000 Active 75 DOM
  11. 2026-06-07
    days on market $65,000 Active 74 DOM
  12. 2026-06-05
    days on market $65,000 Active 71 DOM
  13. 2026-06-02
    days on market $65,000 Active 69 DOM
  14. 2026-06-01
    days on market $65,000 Active 68 DOM
  15. 2026-05-31
    days on market $65,000 Active 67 DOM
  16. 2026-05-30
    days on market $65,000 Active 66 DOM
  17. 2026-05-19
    price $65,000 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  18. 2026-05-19
    price $65,000 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  19. 2026-05-06
    price $69,500 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  20. 2026-05-06
    price $69,500 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  21. 2026-04-20
    price $75,000 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  22. 2026-04-20
    price $75,000 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  23. 2026-04-06
    price $79,500 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  24. 2026-04-06
    price $79,500 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  25. 2026-03-25
    listed $84,900 Active 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  26. 2026-03-25
    listed $84,900 Active 535-char remark
    Show marketing remark (535 chars)

    Discover the potential of this 3-bedroom, 2-bathroom home located in the heart of Lutcher. Spanning 1,392 square feet, this property offers a functional layout and a 1-car carport. It serves as a fantastic canvas for your creative vision, inviting a fresh color palette and updated finishes to truly make it shine. The kitchen comes equipped with a refrigerator and stove, and the home is already connected to public water and sewer services. With a little heart and effort, this residence can be transformed into a personalized haven.

  27. 2002-05-02
    soldstatus $57,900

ⓘ 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
$616 · $51/mo
Projected year-2 tax
$616 · $51/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 3/10 Moderate FEMA zone X (shaded) · 20% 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 2/10 Low 1 unhealthy d/yr today · 1 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
$14,242
− Mortgage interest
−$3,641
− Property taxes
−$616
− Insurance
−$325
− Repairs & maintenance
−$1,139
− Management
−$1,139
− Depreciation
−$1,891
Taxable income
$5,490
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,318
After-tax cash flow
$4,902/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. James Parish
NCES district ID
2201500
Math proficiency
31% ▼ -44.00%
Reading proficiency
41% ▼ -38.00%
Median HH income
$51,020
Composite
31.24/100
National rank
#6031
State rank
#30 of 98 in LA

Livability — Lutcher

Score
68/100
State rank
#98
US rank
#9911

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lutcher, LA
City population
3,123
Population (ZIP)
3,123

Population outlook (St. James County) Hauer SSP2

Today (2025)
20,741 people
By 2030
20,140 · -2.9%
By 2040
18,560 · -10.5%
By 2050
16,673 · -19.6%
By 2075
12,535 · -39.6%
By 2100
8,610 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (58%)
Race & ethnicity
White 58% Black 38% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Slovak 1% Portuguese 1%
Foreign-born
6% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · St. James

2024 margin
Toss-up / Even · D 49.1% · R 50.1%
2008→2024 swing
-13.4pp toward R · 2008: 12.4pp · 2024: -0.9pp
All cycles
2024: R+0.9 2020: D+4.4 2016: D+8.0 2012: D+14.9 2008: D+12.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.97%
Current HPI
118.976
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

+12.3% since first listed
11 events — show timeline
  • 2026-05-19 Price Changed $65,000 AcadianaMLS
  • 2026-05-19 Price Changed $65,000 GSREIN
  • 2026-05-06 Price Changed $69,500 AcadianaMLS
  • 2026-05-06 Price Changed $69,500 GSREIN
  • 2026-04-20 Price Changed $75,000 AcadianaMLS
  • 2026-04-20 Price Changed $75,000 GSREIN
  • 2026-04-06 Price Changed $79,500 AcadianaMLS
  • 2026-04-06 Price Changed $79,500 GSREIN
  • 2026-03-25 Listed $84,900 GSREIN
  • 2026-03-25 Listed $84,900 AcadianaMLS
  • 2002-05-02 Sold (Public Records) $57,900 Public Records

Property tax history

+0.9%/yr

Latest (2025): $616 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…