CashFlowRE
Sign in Sign up
24675 Pecan Place Dr
B+ Composite 75.25
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 +9.5/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$125,000

24675 Pecan Place Dr · Plaquemine, LA 70764
4 bd · 2.0 ba · 1,540 sqft · SingleFamily · 88 Days on market
Built 1980 Fair condition 10,497 sqft lot $81/sqft · 35% below area Est $193k · 35% under

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

Listing remarks MLS

4 bedroom, 2 bathroom home with a large living area. Master en suite. Plenty of closet space throughout. Detached storage. Spacious backyard.

Key facts

  • Large living area
  • Spacious backyard
  • Master en suite

Tags

LARGE LIVING AREAMASTER EN SUITEPLENTY OF CLOSET SPACEDETACHED STORAGESPACIOUS BACKYARD

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 4-bed/2.0-bath single-family listed at $125k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $655 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $118k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 5.4% in Plaquemine — 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 61/100 on livability (#238 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.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Iberville Elementary School (math 25% / reading 35%, grade F, #328 of 646 statewide, top 51%, 964 students, 74% FRL); Plaquemine Senior High School (math 23% / reading 36%, grade F, #127 of 265 statewide, top 49%, 1,131 students, 66% FRL).
  • Market conditions: 157 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($65k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 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

  • 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 $117,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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?
  7. 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.
  8. 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.
  9. 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
1.45%
Cap rate
12.58%
Cash-on-cash
22.45%
DSCR
2.00
GRM
5.8

CMA / ARV

ARV (median comp)
$192,869
List price
$125,000
Delta
-35.19%
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
24618 Pecan Place Dr 0.10mi 4/1.0 1,525 (-1%) 2mo $192,000 $126 88
24619 Pecan Place Dr 0.10mi 4/2.0 1,350 (-12%) 8mo $175,000 $130 68
59160 Belleview Rd 0.32mi 3/2.0 (-1) 1,407 (-9%) 9mo $79,900 $57 58
59157 Maple St 0.38mi 3/1.5 (-1) 1,626 (+6%) 16mo $199,999 $123 53
59153 Laurel St 0.42mi 3/1.5 (-1) 1,425 (-8%) 13mo $200,000 $140 50
58360 Bubba St 0.65mi 3/2.0 (-1) 1,634 (+6%) 7mo $149,995 $92 49
59148 Maple St 0.39mi 3/2.0 (-1) 1,752 (+14%) 8mo $200,000 $114 47
58444 Bubba St 0.52mi 3/2.0 (-1) 1,675 (+9%) 11mo $179,900 $107 47
59156 Maple St 0.40mi 3/1.5 (-1) 1,316 (-14%) 5mo $200,000 $152 46
24125 Marshall 0.73mi 3/2.0 (-1) 1,405 (-9%) 5mo $170,000 $121 42
58320 Robertson St 0.74mi 3/2.0 (-1) 1,450 (-6%) 13mo $199,000 $137 40
58430 Barrow St 0.53mi 3/2.0 (-1) 1,367 (-11%) 15mo $65,000 $48 39

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
15.3%
Equity multiple
1.61×
Total profit
$21,423
Equity at exit
$18,638
10-year hold
IRR
23.9%
Equity multiple
3.06×
Total profit
$72,245
Equity at exit
$10,808

Cash invested: $35,000 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
6 active · 6 under contract
Months of supply
6.0 mo (17%/mo absorbed)
Median asking
$201,000 ($144/sqft)
Median days on market
175 d
This list price
lowest-priced of the active set
ARV vs active asking
-13.2% vs current asking $/sqft

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

ZIP-level market 70764

Home prices YoY
-20.1%
Active inventory
157
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,809 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$67 /mo · $801/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$655

Break-even live

Break-even rent $980
Max offer price $125,000
Occupancy floor 59%

Sensitivity live

Price -10% $726 -5% $690 +0% $655 +5% $619 +10% $584
Rent -10% $512 -5% $583 +0% $655 +5% $726 +10% $798
Rate -1.0pp $718 -0.5pp $687 base $655 +0.5pp $622 +1.0pp $589

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
$31,250
Closing costs
$3,750
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
24280 Cliftmere Ave Plaquemine, LA 3.0 2.0 1685 $1,900 $1.13 68d 1 0.85mi
24280 Cliftmere Ave Plaquemine, LA 3.0 2.0 1685 $1,900 $1.13 93d 1 0.85mi
23515 Marshall St Plaquemine, LA 4.0 2.0 1318 $1,550 $1.18 93d 1 1.13mi

Property features AI

Exterior

Parking
Carport (covered, off-street) with 4 spacesTotal of 4 parking spaces
Utilities
Public waterCable connected
Home design
Single-family detached residenceOne story
Construction
Brick, concrete, and frame constructionShingle roofSlab foundationBuilt as a residential single family home
Exterior features
Covered patio/porchChain link fencingShed(s)

Interior

Kitchen
OvenElectric cooktop
Flooring
TileCeramic tileLaminate
Bathrooms
2 full bathrooms
Heating & cooling
Central heating (electric)Central air conditioning
Interior features
OvenElectric cooktopGas water heater
Laundry & utility
Laundry room with inside washer and electric dryer hookups

Listing history 50 events

  1. 2026-08-08
    days on market $125,000 Active 88 DOM
  2. 2026-08-07
    days on market $125,000 Active 87 DOM
  3. 2026-08-06
    days on market $125,000 Active 86 DOM
  4. 2026-08-05
    days on market $125,000 Active 85 DOM
  5. 2026-08-04
    days on market $125,000 Active 84 DOM
  6. 2026-08-03
    days on market $125,000 Active 83 DOM
  7. 2026-07-31
    days on market $125,000 Active 80 DOM
  8. 2026-07-30
    days on market $125,000 Active 79 DOM
  9. 2026-07-29
    days on market $125,000 Active 78 DOM
  10. 2026-07-27
    days on market $125,000 Active 76 DOM
  11. 2026-07-25
    days on market $125,000 Active 74 DOM
  12. 2026-07-24
    days on market $125,000 Active 73 DOM
  13. 2026-07-23
    days on market $125,000 Active 72 DOM
  14. 2026-07-22
    days on market $125,000 Active 71 DOM
  15. 2026-07-21
    statusdays on market $125,000 Active 70 DOM
  16. 2026-07-16
    status $125,000 Pending 69 DOM
  17. 2026-07-14
    days on market $125,000 Active 69 DOM
  18. 2026-07-14
    days on market $125,000 Active 68 DOM
  19. 2026-07-12
    days on market $125,000 Active 67 DOM
  20. 2026-07-11
    days on market $125,000 Active 66 DOM
  21. 2026-07-10
    days on market $125,000 Active 65 DOM
  22. 2026-07-09
    days on market $125,000 Active 64 DOM
  23. 2026-07-07
    days on market $125,000 Active 62 DOM
  24. 2026-07-06
    days on market $125,000 Active 61 DOM
  25. 2026-07-05
    days on market $125,000 Active 60 DOM
  26. 2026-07-04
    days on market $125,000 Active 59 DOM
  27. 2026-07-03
    days on market $125,000 Active 58 DOM
  28. 2026-07-02
    days on market $125,000 Active 57 DOM
  29. 2026-07-01
    days on market $125,000 Active 56 DOM
  30. 2026-06-30
    days on market $125,000 Active 55 DOM
  31. 2026-06-29
    days on market $125,000 Active 54 DOM
  32. 2026-06-28
    days on market $125,000 Active 53 DOM
  33. 2026-06-28
    days on market $125,000 Active 52 DOM
  34. 2026-06-27
    days on market $125,000 Active 51 DOM
  35. 2026-06-25
    days on market $125,000 Active 49 DOM
  36. 2026-06-23
    days on market $125,000 Active 47 DOM
  37. 2026-06-21
    days on market $125,000 Active 46 DOM
  38. 2026-06-18
    days on market $125,000 Active 43 DOM
  39. 2026-06-17
    days on market $125,000 Active 42 DOM
  40. 2026-06-16
    days on market $125,000 Active 41 DOM
  41. 2026-06-15
    days on market $125,000 Active 40 DOM
  42. 2026-06-14
    days on market $125,000 Active 38 DOM
  43. 2026-06-13
    days on market $125,000 Active 37 DOM
  44. 2026-06-10
    days on market $125,000 Active 35 DOM
  45. 2026-06-09
    days on market $125,000 Active 34 DOM
  46. 2026-06-08
    days on market $125,000 Active 33 DOM
  47. 2026-06-07
    days on market $125,000 Active 32 DOM
  48. 2026-06-03
    days on market $125,000 Active 28 DOM
  49. 2026-06-02
    days on market $125,000 Active 27 DOM
  50. 2026-06-01
    days on market $125,000 Active 26 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
$801 · $67/mo
Projected year-2 tax
$801 · $67/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 2/10 Low 2 unhealthy d/yr today · 2 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
$21,709
− Mortgage interest
−$7,002
− Property taxes
−$801
− Insurance
−$625
− Repairs & maintenance
−$1,737
− Management
−$1,737
− Depreciation
−$3,636
Taxable income
$6,171
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,481
After-tax cash flow
$6,377/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 $38,500–$69,300 screening

This home requires moderate renovations to update the kitchen and bathroom, and a fresh paint job to improve its curb appeal and interior aesthetics.

Components & finishes AI

Flooring tile

Deferred maintenance Est. $20,000–$60,000 screening

  • Major Roof (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No roof material or condition visible
  • Major Hvac (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — No HVAC type or condition visible

Repairs flagged

  • Moderate kitchen cabinets — outdated and in need of replacement
  • Moderate bathroom fixtures — outdated and in need of replacement
  • Minor paint — peeling in some areas

Value-add opportunities

  • Both paint job — Fresh paint can make a significant difference in curb appeal and interior aesthetics
  • Both kitchen cabinets — New cabinets can greatly enhance the kitchen's functionality and appearance
  • Both bathroom fixtures — Upgraded fixtures can improve the bathroom's functionality and aesthetics

ⓘ 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 30/100

Zoned Schools

Elementary Iberville Elementary School F LA #328/646 Nat'l #26,438/41,679 High Plaquemine Senior High School F LA #127/265 Nat'l #11,215/17,239

Schools (NCES district)

District
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA
C Composite livability gradescore 61/100

Livability — Plaquemine

Score
61/100
State rank
#238
US rank
#18111

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Iberville · 33,056 people
Metro
Baton Rouge, LA
Population (ZIP)
15,046
Household income
$64,518
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
8% of renters

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 13% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-05-06 Listed $125,000 AcadianaMLS
  • 2026-05-06 Listed $125,000 GBRMLS

Property tax history

-0.0%/yr

Latest (2024): $801 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…