CashFlowRE
Sign in Sign up
2378 Cypress St
C Composite 59.59
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 +17.1/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.0/10.0
  • DSCR +5.3/10.0
  • 1% rule +3.7/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,000

2378 Cypress St · Lutcher, LA 70071
3 bd · 2.0 ba · 1,522 sqft · SingleFamily public records · 43 Days on market
Built 1902 0.31 ac lot $91/sqft · 26% below area Est $177k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming three bedroom, two bathroom home in Lutcher offering right under 1500 square feet of well maintained living space. Perfect for a primary residence or investment opportunity, with a strong rental history generating 1250 monthly with the current owner. Located in a convenient area with access to local schools and amenities. An excellent choice for buyers seeking either a comfortable home or a solid investment property.

Key facts

  • 0.31 acre lot
  • 4 parking spots
  • Built 1902

Property features AI

Finance

  • Other: Located in the Lutcher & Moore subdivision; Directions: from Lutcher Ave, turn down Fifth St then down Cypress

Exterior

  • Parking: Carport with 4 spaces; Total of 4 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; One story
  • Construction: Wood siding construction
  • Exterior features: Lot approximately 0.31 acres (93 x 147); Covered carport; Driveway

Interior

  • Bedrooms: Single-story home
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Wall furnace; Window unit(s) for cooling
  • Interior features: Window cooling units; Wall furnace heating

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 $139k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/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 $121k (13.1% below list).
  • Recommended offer: $121k (13.1% below list) — sets the bar for 1% rule.

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 $6k of equity ($961 loan paydown + $6k 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 $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago 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 $93k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1902 — 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 $120,778 (13.1% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1902 — 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 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
0.87%
Cap rate
7.12%
Cash-on-cash
2.96%
DSCR
1.13
GRM
9.6

CMA / ARV

ARV (median comp)
$177,469
List price
$139,000
Delta
-21.68%
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
1179 Desoto Dr 0.38mi 3/2.0 1,449 (-5%) 0mo $230,000 $159 74
2220 S Central Ave 0.37mi 3/2.0 1,600 (+5%) 2mo $198,000 $124 73
1355 3rd St 0.19mi 3/2.0 1,418 (-7%) 23mo $170,000 $120 60
1871 George Street St 0.48mi 3/2.0 1,653 (+9%) 4mo $207,000 $125 60
2301 N King Ave 0.30mi 3/2.0 1,325 (-13%) 8mo $31,500 $24 58
1617 3rd St 0.56mi 3/2.0 1,648 (+8%) 11mo $194,900 $118 51
342 N Airline Ave 0.70mi 3/2.0 1,542 (+1%) 18mo $229,000 $149 50
2169 S Albert St 0.43mi 3/1.0 1,435 (-6%) 23mo $145,000 $101 48
222 S Fir St 0.68mi 3/2.0 1,338 (-12%) 1mo $85,000 $64 47
177 N Airline Ave 0.58mi 2/2.0 (-1) 1,354 (-11%) 3mo $215,000 $159 47
1217 Desoto Dr 0.32mi 3/2.0 1,320 (-13%) 24mo $175,000 $133 43

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
12.8%
Equity multiple
1.77×
Total profit
$30,119
Equity at exit
$70,266
10-year hold
IRR
14.2%
Equity multiple
3.31×
Total profit
$89,950
Equity at exit
$114,760

Cash invested: $38,920 (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 70071

Home prices YoY
3.5%
Active inventory
15
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,208 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$71 /mo · $855/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$96

Break-even live

Break-even rent $1,086
Max offer price $139,000
Occupancy floor 87%

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
$34,750
Closing costs
$4,170
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 $139,000 Active 43 DOM
  2. 2026-06-18
    days on market $139,000 Active 42 DOM
  3. 2026-06-17
    days on market $139,000 Active 41 DOM
  4. 2026-06-16
    days on market $139,000 Active 40 DOM
  5. 2026-06-15
    days on market $139,000 Active 39 DOM
  6. 2026-06-14
    days on market $139,000 Active 37 DOM
  7. 2026-06-13
    pricedays on market $139,000 Active 36 DOM
  8. 2026-06-10
    days on market $145,000 Active 34 DOM
    Show marketing remark (429 chars)

    Charming three bedroom, two bathroom home in Lutcher offering right under 1500 square feet of well maintained living space. Perfect for a primary residence or investment opportunity, with a strong rental history generating 1250 monthly with the current owner. Located in a convenient area with access to local schools and amenities. An excellent choice for buyers seeking either a comfortable home or a solid investment property.

  9. 2026-06-09
    days on market $145,000 Active 33 DOM
  10. 2026-06-08
    days on market $145,000 Active 32 DOM
  11. 2026-06-07
    days on market $145,000 Active 31 DOM
  12. 2026-06-05
    days on market $145,000 Active 28 DOM
  13. 2026-06-02
    days on market $145,000 Active 26 DOM
  14. 2026-06-01
    days on market $145,000 Active 25 DOM
  15. 2026-05-31
    days on market $145,000 Active 24 DOM
  16. 2026-05-30
    days on market $145,000 Active 23 DOM
  17. 2026-05-07
    listed $145,000 Active 429-char remark
    Show marketing remark (429 chars)

    Charming three bedroom, two bathroom home in Lutcher offering right under 1500 square feet of well maintained living space. Perfect for a primary residence or investment opportunity, with a strong rental history generating 1250 monthly with the current owner. Located in a convenient area with access to local schools and amenities. An excellent choice for buyers seeking either a comfortable home or a solid investment property.

  18. 2026-05-07
    listed $145,000 Active 429-char remark
    Show marketing remark (429 chars)

    Charming three bedroom, two bathroom home in Lutcher offering right under 1500 square feet of well maintained living space. Perfect for a primary residence or investment opportunity, with a strong rental history generating 1250 monthly with the current owner. Located in a convenient area with access to local schools and amenities. An excellent choice for buyers seeking either a comfortable home or a solid investment property.

  19. 2022-08-22
    soldstatus $93,000
  20. 2010-08-02
    soldstatus $85,000
  21. 2010-07-30
    soldstatus $85,000
    Show marketing remark (188 chars)

    Home has open kitchen and dining area with living room, 3 bedrooms, 2 baths and an office. Large front and rear porch with a 1 car carport and a 9x20 storage(attached to home) in the rear.

  22. 2010-01-20
    listed $89,900
    Show marketing remark (188 chars)

    Home has open kitchen and dining area with living room, 3 bedrooms, 2 baths and an office. Large front and rear porch with a 1 car carport and a 9x20 storage(attached to home) in the rear.

  23. 2010-01-20
    listed $89,900
    Show marketing remark (188 chars)

    Home has open kitchen and dining area with living room, 3 bedrooms, 2 baths and an office. Large front and rear porch with a 1 car carport and a 9x20 storage(attached to home) in the rear.

ⓘ 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
$855 · $71/mo
Projected year-2 tax
$855 · $71/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 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 · 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
$14,493
− Mortgage interest
−$7,786
− Property taxes
−$855
− Insurance
−$695
− Repairs & maintenance
−$1,159
− Management
−$1,159
− Depreciation
−$4,044
Taxable loss
−$1,205
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$289
After-tax cash flow
$1,442/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

+54.6% since first listed
9 events — show timeline
  • 2026-06-10 Price Changed $139,000 AcadianaMLS
  • 2026-06-10 Price Changed $139,000 GBRMLS
  • 2026-05-07 Listed $145,000 GBRMLS
  • 2026-05-07 Listed $145,000 AcadianaMLS
  • 2022-08-22 Sold (Public Records) $93,000 Public Records
  • 2010-08-02 Sold (Public Records) $85,000 Public Records
  • 2010-07-30 Sold (MLS) GSREIN
  • 2010-01-20 Listed $89,900 AcadianaMLS
  • 2010-01-20 Listed $89,900 GSREIN

Property tax history

+0.4%/yr

Latest (2025): $855 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…