CashFlowRE
Sign in Sign up
210 E Tenth St
B+ Composite 77.91
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +3.2/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$79,000

210 E Tenth St · Thibodaux, LA 70301
2 bd · 1.0 ba · 850 sqft · SingleFamily public records · 16 Days on market
Built 1950 Fair condition 4,356 sqft lot $93/sqft · 14% below area Est $125k · 37% under ↓ 34% since listing

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

Listing remarks MLS

Opportunity knocks with this Thibodaux property offering space, flexibility, and strong value add potential. This 2 bedroom, 1 bath home features over 1,100 square feet of living space, hardwood floors in the living room, and a large bonus room in the rear, ideal for expanded living space, a home office, or future reconfiguration. The fully fenced yard, covered carport, and backyard storage shed add functional appeal. The home does need updating and TLC, making it a solid option for investors seeking their next renovation or rental opportunity, as well as buyers looking to build equity through improvements. With a practical layout and room to add value, this property is full of potential.

Key facts

  • Large bonus room
  • Covered carport
  • Fully fenced yard

Tags

HARDWOOD FLOORSLARGE BONUS ROOMFULLY FENCED YARDCOVERED CARPORTBACKYARD STORAGE SHED

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $79k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $423 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $78k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 5.0% in Thibodaux — 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 84/100 on livability (#2 in LA, #723 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime C-, employment 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.
  • Zoned schools: Thibodaux Elementary School (592 students, 77% FRL); East Thibodaux Middle School (math 15% / reading 43%, grade F, #117 of 218 statewide, top 54%, 238 students, 77% FRL); Thibodaux High School (math 26% / reading 45%, grade F, #104 of 265 statewide, top 39%, 1,454 students, 60% FRL) — zoned schools average 71% FRL vs 55% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.9%/yr); 790 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 7 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: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $77,815 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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
1.55% ✓
Cap rate
12.71%
Cash-on-cash
22.93%
DSCR
2.02
GRM
5.4

CMA / ARV

ARV (median comp)
$125,499
List price
$79,000
Delta
-37.05%
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
752 Tetreau St 0.29mi 2/1.0 833 (-2%) 20mo $118,500 $142 66
751 Tetreau St 0.31mi 2/1.0 756 (-11%) 7mo $159,000 $210 62
1100 East 12th St 0.41mi 2/1.0 740 (-13%) 1mo $145,000 $196 58
812 Mcculla St 0.18mi 2/1.0 936 (+10%) 21mo $145,000 $155 57
1026 Henderson St 0.40mi 2/1.0 969 (+14%) 8mo $25,120 $26 51
516 Cypress St 0.67mi 2/1.0 881 (+4%) 16mo $123,000 $140 49
1000 Caroline St 0.33mi 2/1.5 975 (+15%) 16mo $147,500 $151 45
114 unit B Landry St 0.74mi 1/1.0 (-1) 898 (+6%) 9mo $132,500 $148 44
1408 Himalaya Ave 0.51mi 2/1.0 941 (+11%) 18mo $169,000 $180 43
531 West 8th St 0.43mi 2/2.0 970 (+14%) 15mo $145,000 $149 40
105 Chenet Ave 0.57mi 2/1.0 970 (+14%) 15mo $125,000 $129 37

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
15.8%
Equity multiple
1.63×
Total profit
$14,019
Equity at exit
$11,779
10-year hold
IRR
24.4%
Equity multiple
3.10×
Total profit
$46,449
Equity at exit
$6,830

Cash invested: $22,120 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
6 active · 7 under contract
Months of supply
7.2 mo (14%/mo absorbed)
Median asking
$122,500 ($133/sqft)
Median days on market
16 d
This list price
17% of active listings are priced below it
ARV vs active asking
+10.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70301

Rents YoY
2.9%
Active inventory
790
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,226 high interval (Pro) →
Mortgage (P&I)
−$414
Tax est. 1.5%
−$99 /mo · $1,185/yr
Insurance
−$33
HOA
−$0
Vacancy / Maint / Mgmt
−$258
Net cashflow
$423

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 61%

Sensitivity live

Price -10% $477 -5% $450 +0% $423 +5% $395 +10% $368
Rent -10% $326 -5% $374 +0% $423 +5% $471 +10% $520
Rate -1.0pp $463 -0.5pp $443 base $423 +0.5pp $402 +1.0pp $381

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
$19,750
Closing costs
$2,370
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
817 Narrow St Thibodaux, LA 2.0 1.0 865 $900 $1.04 0d 1 0.15mi
810 President St Thibodaux, LA 2.0 1.0 1044 $1,200 $1.15 51d 1 0.15mi
803 Lagarde St Unit A Thibodaux, LA 2.0 2.0 839 $1,150 $1.37 51d 1 0.18mi
809 Lagarde St Unit B Thibodaux, LA 2.0 2.0 830 $1,150 $1.39 51d 1 0.19mi
712 McCulla St Thibodaux, LA 2.0 2.0 1100 $1,400 $1.27 12d 1 0.26mi
712 McCulla St Thibodaux, LA 2.0 2.0 1100 $1,400 $1.27 10d 1 0.26mi
1318 Ledet St Unit 1 Bed/1 Bath Thibodaux, LA 1.0 1.0 660 $975 $1.48 51d 1 0.49mi
1318 Ledet St Unit 2 Bed/15 Bath Thibodaux, LA 2.0 1.5 925 $1,290 $1.39 184d 1 0.49mi
1019 People St Thibodaux, LA 2.0 1.0 950 $1,500 $1.58 10d 1 0.52mi
1019 People St Thibodaux, LA 2.0 1.0 950 $1,500 $1.58 14d 1 0.52mi
1712 Ridgefield Ave Unit A Thibodaux, LA 2.0 1.0 900 $1,100 $1.22 184d 1 0.68mi
112 Singleton St Unit 1 Thibodaux, LA 1.0 1.0 700 $995 $1.42 24d 1 0.77mi
112 Singleton St Unit A Thibodaux, LA 1.0 1.0 800 $945 $1.18 1d 1 0.77mi
112 Singleton St Unit A Thibodaux, LA 1.0 1.0 1000 $1,095 $1.09 24d 1 0.77mi
112 Singleton St Thibodaux, LA 1.0 1.0 700 $950 $1.36 23d 1 0.77mi
112 Singleton St Thibodaux, LA 1.0 1.0 700 $845 $1.21 2d 1 0.77mi
610 Sycamore St Thibodaux, LA 2.0 1.0 800 $1,100 $1.38 184d 1 0.79mi
412 Talbot Ave Thibodaux, LA 2.0 1.0 784 $925 $1.18 10d 1 0.94mi
412 Talbot Ave Thibodaux, LA 2.0 1.0 784 $925 $1.18 14d 1 0.94mi
1200 Louise St Thibodaux, LA 2.0–3.0 1.0 939 $1,000 $1.06 0d 6 1.06mi
109 Ingleside Dr Thibodaux, LA 2.0 1.0 1100 $1,500 $1.36 43d 1 1.10mi
1300 Louise St Thibodaux, LA 2.0 1.5 808 $1,200 $1.49 0d 2 1.11mi
108 Wolfe St Thibodaux, LA 2.0 2.0 1018 $1,085 $1.07 184d 1 1.22mi
106 Beham Ct Thibodaux, LA 3.0 2.0 1100 $1,350 $1.23 37d 1 1.23mi
624 Percy Brown Rd Thibodaux, LA 1.0–3.0 1.0–2.0 1085 $1,598 $1.47 0d 10 1.41mi
1013 Talbot Ave Thibodaux, LA 2.0 1.0 750 $1,050 $1.40 10d 1 1.49mi

Property features AI

Exterior

Parking
DrivewayOn-street parkingCarport
Utilities
Public waterPublic sewer
Home design
Single-family residenceTraditional styleOne story
Construction
Block foundationAsphalt roof
Exterior features
Full chain-link fencingShedStorage

Interior

Kitchen
DishwasherGas stove connection
Flooring
VinylWood
Bathrooms
1 full bathroom
Heating & cooling
Natural gas heatingAttic fanCeiling fansWindow unit cooling
Laundry & utility
Washer hookupLaundry inside

Listing history 50 events

  1. 2026-11-08
    days on market $79,000 Active 16 DOM
  2. 2026-11-07
    days on market $79,000 Active 15 DOM
  3. 2026-11-06
    days on market $79,000 Active 14 DOM
  4. 2026-11-05
    days on market $79,000 Active 13 DOM
  5. 2026-11-04
    days on market $79,000 Active 12 DOM
  6. 2026-11-02
    days on market $79,000 Active 10 DOM
  7. 2026-11-01
    days on market $79,000 Active 9 DOM
  8. 2026-10-31
    days on market $79,000 Active 8 DOM
  9. 2026-10-30
    days on market $79,000 Active 7 DOM
  10. 2026-10-29
    days on market $79,000 Active 6 DOM
  11. 2026-10-28
    days on market $79,000 Active 5 DOM
  12. 2026-10-27
    days on market $79,000 Active 4 DOM
  13. 2026-10-26
    days on market $79,000 Active 3 DOM
  14. 2026-10-25
    days on market $79,000 Active 2 DOM
  15. 2026-10-24
    days on marketlisting id $79,000 Active 1 DOM
  16. 2026-10-23
    days on market $79,000 Active 70 DOM
  17. 2026-10-22
    days on market $79,000 Active 69 DOM
  18. 2026-10-21
    days on market $79,000 Active 68 DOM
  19. 2026-10-20
    days on market $79,000 Active 67 DOM
  20. 2026-10-19
    days on market $79,000 Active 66 DOM
  21. 2026-10-18
    days on market $79,000 Active 65 DOM
  22. 2026-10-17
    days on market $79,000 Active 64 DOM
  23. 2026-10-16
    days on market $79,000 Active 63 DOM
  24. 2026-10-15
    days on market $79,000 Active 62 DOM
  25. 2026-10-14
    days on market $79,000 Active 61 DOM
  26. 2026-10-13
    days on market $79,000 Active 60 DOM
  27. 2026-10-12
    days on market $79,000 Active 59 DOM
  28. 2026-10-11
    days on market $79,000 Active 58 DOM
  29. 2026-10-10
    days on market $79,000 Active 57 DOM
  30. 2026-10-09
    days on market $79,000 Active 56 DOM
  31. 2026-10-08
    days on market $79,000 Active 55 DOM
  32. 2026-10-07
    days on market $79,000 Active 54 DOM
  33. 2026-10-06
    days on market $79,000 Active 53 DOM
  34. 2026-10-05
    days on market $79,000 Active 52 DOM
  35. 2026-10-04
    days on market $79,000 Active 51 DOM
  36. 2026-10-03
    days on market $79,000 Active 50 DOM
  37. 2026-10-02
    days on market $79,000 Active 49 DOM
  38. 2026-10-01
    days on market $79,000 Active 48 DOM
  39. 2026-09-30
    days on market $79,000 Active 47 DOM
  40. 2026-09-29
    days on market $79,000 Active 46 DOM
  41. 2026-09-28
    days on market $79,000 Active 45 DOM
  42. 2026-09-27
    days on market $79,000 Active 44 DOM
  43. 2026-09-26
    days on market $79,000 Active 43 DOM
  44. 2026-09-25
    days on market $79,000 Active 42 DOM
  45. 2026-09-24
    days on market $79,000 Active 41 DOM
  46. 2026-09-24
    days on market $79,000 Active 40 DOM
  47. 2026-09-22
    days on market $79,000 Active 39 DOM
  48. 2026-09-20
    days on market $79,000 Active 37 DOM
  49. 2026-09-18
    days on market $79,000 Active 35 DOM
  50. 2026-09-17
    days on market $79,000 Active 34 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% 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 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
$14,715
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$1,177
− Management
−$1,177
− Depreciation
−$2,298
Taxable income
$4,057
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$974
After-tax cash flow
$4,099/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab Est. rehab $21,250–$38,250 screening

This home is in fair condition with some cosmetic updates needed to improve its curb appeal and functionality. The property has potential for both resale and rental value with updates to the paint, curtains, and kitchen/bathroom fixtures.

Deferred maintenance Est. $70,000–$210,000 screening

  • Major Roof (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No roof visible
  • Major Hvac (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No HVAC visible
  • Major Windows (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No windows visible
  • Major Electrical (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No electrical panel visible
  • Major Plumbing (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No plumbing visible
  • Major Exterior (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No exterior visible
  • Major Other (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No other components visible

Repairs flagged

  • Minor Paint — The paint on the exterior and interior walls is faded and chipped in places.
  • Minor Landscaping — The landscaping is basic and could benefit from some updates.

Value-add opportunities

  • Resale Paint the exterior and interior walls — Updating the paint will improve the home's curb appeal and make it more attractive to potential buyers. ↑
  • Rental Replace the curtains — Updating the curtains will make the home more appealing to renters and improve the overall aesthetic. ↑
  • Both Update the kitchen and bathroom fixtures — Updating the kitchen and bathroom fixtures will improve the home's functionality and make it more attractive to both buyers and renters. ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 32/100

Zoned Schools

Elementary Thibodaux Elementary School Middle East Thibodaux Middle School F LA #117/218 Nat'l #9,290/14,009 High Thibodaux High School F LA #104/265 Nat'l #9,497/17,239

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
A Composite livability gradescore 84/100

Livability — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thibodaux, LA
County
Lafourche Parish · 102,122 people
City population
50,095
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
7% of renters

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 (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 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
—

Price history

-33.6% since first listed
13 events — show timeline
  • 2026-08-14 Listed $79,000 GBRMLS
  • 2026-08-14 Listed $79,000 AcadianaMLS
  • 2026-08-14 Listed $79,000 ROAM MLS
  • 2026-01-26 Listed $85,000 GBRMLS
  • 2026-01-26 Listed $85,000 AcadianaMLS
  • 2025-11-29 Price Changed $89,000 AcadianaMLS
  • 2025-11-10 Price Changed $89,000 GBRMLS
  • 2025-09-08 Price Changed $99,000 AcadianaMLS
  • 2025-09-08 Price Changed $99,000 GBRMLS
  • 2025-07-31 Price Changed $109,000 AcadianaMLS
  • 2025-07-31 Price Changed $109,000 GBRMLS
  • 2025-07-10 Listed $119,000 AcadianaMLS
  • 2025-07-10 Listed $119,000 GBRMLS

Property tax history

-18.1%/yr

Latest (2024): $50 · -85.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…