CashFlowRE
Sign in Sign up
58734 Ware Dr
C Composite 57.97
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 +24.8/30.0
  • ARV discount +9.0/15.0
  • DSCR +8.0/10.0
  • 1% rule +5.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$145,000

58734 Ware Dr · Plaquemine, LA 70764
3 bd · 1.5 ba · 1,027 sqft · SingleFamily · 8 Days on market
Built 1975 6,098 sqft lot $141/sqft · at area comps Est $150k · at est.

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

Listing remarks MLS

Welcome to 58734 Ware Drive, where updates meet opportunity. This 3-bedroom, 1.5-bath home has already seen key improvements, including a new roof, fresh interior paint, updated kitchen, and renovated bathrooms, setting the stage for immediate enjoyment or strong investment potential. Step inside to a spacious living area designed for comfort and functionality, complemented by a practical kitchen layout and well-proportioned bedrooms. Whether you're a homeowner looking for move-in readiness or an investor seeking a low-barrier entry into cash flow or resale, this property checks the boxes. Outside, the expansive backyard offers flexibility for outdoor living, entertaining, or future value-add enhancements. Situated in a quiet, established neighborhood, you'll enjoy convenient access to local schools, parks, and everyday amenities, making this a well-rounded location for long-term appeal. Positioned for value. Priced for action. Opportunity is already in motion.

Key facts

  • 6,098 sq ft lot
  • Built 1975
  • Listed 8 days

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/1.5-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 8.8% vs local median 5.9% 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.
  • Market conditions: 128 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 19y 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 $109k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $145,000

Questions for the listing agent

  1. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.07%
Cap rate
8.81%
Cash-on-cash
9.00%
DSCR
1.40
GRM
7.8

CMA / ARV

ARV (median comp)
$150,122
List price
$145,000
Delta
-3.41%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
58624 Jetson Ave 0.13mi 3/1.5 1,094 (+6%) 11mo $155,000 $142 74
58425 Canal St 0.55mi 3/1.0 1,079 (+5%) 4mo $85,000 $79 61
58945 Postell Ave 0.61mi 2/1.0 (-1) 1,074 (+5%) 6mo $140,000 $130 52
58939 Darby Ave 0.66mi 3/1.0 1,125 (+10%) 3mo $168,000 $149 49
58921 Obier St 0.54mi 3/1.0 898 (-13%) 17mo $139,000 $155 38

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
-2.7%
Equity multiple
0.90×
Total profit
$-4,122
Equity at exit
$21,620
10-year hold
IRR
7.0%
Equity multiple
1.52×
Total profit
$21,283
Equity at exit
$12,537

Cash invested: $40,600 (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 70764

Home prices YoY
-20.1%
Active inventory
128
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,550 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$99 /mo · $1,189/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$305

Break-even live

Break-even rent $1,164
Max offer price $145,000
Occupancy floor 75%

Sensitivity live

Price -10% $387 -5% $346 +0% $305 +5% $264 +10% $223
Rent -10% $182 -5% $243 +0% $305 +5% $366 +10% $427
Rate -1.0pp $378 -0.5pp $342 base $305 +0.5pp $267 +1.0pp $229

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
$36,250
Closing costs
$4,350
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
23515 Marshall St Plaquemine, LA 4.0 2.0 1318 $1,550 $1.18 44d 1 1.25mi

Listing history 31 events

  1. 2026-05-16
    status Pending 975-char remark
    Show marketing remark (981 chars)

    Welcome to 58734 Ware Drive, where updates meet opportunity. This 3-bedroom, 1.5-bath home has already seen key improvements, including a new roof, fresh interior paint, updated kitchen, and renovated bathrooms, setting the stage for immediate enjoyment or strong investment potential. Step inside to a spacious living area designed for comfort and functionality, complemented by a practical kitchen layout and well-proportioned bedrooms. Whether you're a homeowner looking for move-in readiness or an investor seeking a low-barrier entry into cash flow or resale, this property checks the boxes. Outside, the expansive backyard offers flexibility for outdoor living, entertaining, or future value-add enhancements. Situated in a quiet, established neighborhood, you’ll enjoy convenient access to local schools, parks, and everyday amenities, making this a well-rounded location for long-term appeal. Positioned for value. Priced for action. Opportunity is already in motion.

  2. 2026-05-16
    status Pending 981-char remark
    Show marketing remark (981 chars)

    Welcome to 58734 Ware Drive, where updates meet opportunity. This 3-bedroom, 1.5-bath home has already seen key improvements, including a new roof, fresh interior paint, updated kitchen, and renovated bathrooms, setting the stage for immediate enjoyment or strong investment potential. Step inside to a spacious living area designed for comfort and functionality, complemented by a practical kitchen layout and well-proportioned bedrooms. Whether you're a homeowner looking for move-in readiness or an investor seeking a low-barrier entry into cash flow or resale, this property checks the boxes. Outside, the expansive backyard offers flexibility for outdoor living, entertaining, or future value-add enhancements. Situated in a quiet, established neighborhood, you’ll enjoy convenient access to local schools, parks, and everyday amenities, making this a well-rounded location for long-term appeal. Positioned for value. Priced for action. Opportunity is already in motion.

  3. 2026-05-08
    listed $145,000 Active 975-char remark
    Show marketing remark (981 chars)

    Welcome to 58734 Ware Drive, where updates meet opportunity. This 3-bedroom, 1.5-bath home has already seen key improvements, including a new roof, fresh interior paint, updated kitchen, and renovated bathrooms, setting the stage for immediate enjoyment or strong investment potential. Step inside to a spacious living area designed for comfort and functionality, complemented by a practical kitchen layout and well-proportioned bedrooms. Whether you're a homeowner looking for move-in readiness or an investor seeking a low-barrier entry into cash flow or resale, this property checks the boxes. Outside, the expansive backyard offers flexibility for outdoor living, entertaining, or future value-add enhancements. Situated in a quiet, established neighborhood, you’ll enjoy convenient access to local schools, parks, and everyday amenities, making this a well-rounded location for long-term appeal. Positioned for value. Priced for action. Opportunity is already in motion.

  4. 2026-05-08
    listed $145,000 Active 981-char remark
    Show marketing remark (981 chars)

    Welcome to 58734 Ware Drive, where updates meet opportunity. This 3-bedroom, 1.5-bath home has already seen key improvements, including a new roof, fresh interior paint, updated kitchen, and renovated bathrooms, setting the stage for immediate enjoyment or strong investment potential. Step inside to a spacious living area designed for comfort and functionality, complemented by a practical kitchen layout and well-proportioned bedrooms. Whether you're a homeowner looking for move-in readiness or an investor seeking a low-barrier entry into cash flow or resale, this property checks the boxes. Outside, the expansive backyard offers flexibility for outdoor living, entertaining, or future value-add enhancements. Situated in a quiet, established neighborhood, you’ll enjoy convenient access to local schools, parks, and everyday amenities, making this a well-rounded location for long-term appeal. Positioned for value. Priced for action. Opportunity is already in motion.

  5. 2025-03-20
    historical $1,425
  6. 2025-01-13
    listed $1,425
  7. 2025-01-13
    historical $1,425
  8. 2025-01-07
    listed $1,425
  9. 2025-01-07
    historical $1,425
  10. 2025-01-01
    listed $1,425
  11. 2024-12-10
    soldstatus $109,000
  12. 2024-12-05
    soldstatus $109,000
  13. 2024-12-03
    soldstatus Sold
  14. 2024-10-03
    historical
  15. 2024-09-18
    price $115,000
  16. 2024-08-29
    price $120,000
  17. 2024-07-29
    listed $95,000 Active
  18. 2024-07-29
    listed $115,000 Active
  19. 2024-01-05
    soldstatus $85,000
  20. 2024-01-04
    soldstatus Sold
  21. 2023-10-03
    status Pending
  22. 2023-08-29
    listed $85,000 Active
  23. 2023-08-29
    listed $85,000
  24. 2013-04-05
    soldstatus
  25. 2013-04-05
    soldstatus $86,000
  26. 2013-01-03
    listed $84,500
  27. 2013-01-03
    listed $84,500
  28. 2007-04-16
    soldstatus $76,000
  29. 2007-02-07
    soldstatus
  30. 2007-01-11
    listed $76,000
  31. 2007-01-11
    listed $76,000

ⓘ 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
$1,189 · $99/mo
Projected year-2 tax
$1,189 · $99/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 4/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 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
$18,600
− Mortgage interest
−$8,122
− Property taxes
−$1,189
− Insurance
−$725
− Repairs & maintenance
−$1,488
− Management
−$1,488
− Depreciation
−$4,218
Taxable income
$1,370
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$329
After-tax cash flow
$3,327/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
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

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

Population (ZIP)
15,046

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

Market trends

HPI YoY
▼ -45.08%
Current HPI
178.9188
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

+90.8% since first listed
31 events — show timeline
  • 2026-05-16 Pending AcadianaMLS
  • 2026-05-16 Pending GBRMLS
  • 2026-05-08 Listed $145,000 AcadianaMLS
  • 2026-05-08 Listed $145,000 GBRMLS
  • 2025-03-20 Rental Removed $1,425 GBRMLS
  • 2025-01-13 Listed for Rent $1,425 GBRMLS
  • 2025-01-13 Rental Removed $1,425 RENTSPREE
  • 2025-01-07 Listed for Rent $1,425 RENTSPREE
  • 2025-01-07 Rental Removed $1,425 GBRMLS
  • 2025-01-01 Listed for Rent $1,425 GBRMLS
  • 2024-12-10 Sold (Public Records) $109,000 Public Records
  • 2024-12-05 Sold (Public Records) $109,000 Public Records
  • 2024-12-03 Sold (MLS) GBRMLS
  • 2024-10-03 Delisted GBRMLS
  • 2024-09-18 Price Changed $115,000 GBRMLS
  • 2024-08-29 Price Changed $120,000 GBRMLS
  • 2024-07-29 Listed $115,000 AcadianaMLS
  • 2024-07-29 Listed $95,000 GBRMLS
  • 2024-01-05 Sold (Public Records) $85,000 Public Records
  • 2024-01-04 Sold (MLS) GBRMLS
  • 2023-10-03 Pending GBRMLS
  • 2023-08-29 Listed $85,000 AcadianaMLS
  • 2023-08-29 Listed $85,000 GBRMLS
  • 2013-04-05 Sold (Public Records) $86,000 Public Records
  • 2013-04-05 Sold (MLS) GBRMLS
  • 2013-01-03 Listed $84,500 AcadianaMLS
  • 2013-01-03 Listed $84,500 GBRMLS
  • 2007-04-16 Sold (Public Records) $76,000 Public Records
  • 2007-02-07 Sold (MLS) GBRMLS
  • 2007-01-11 Listed $76,000 GBRMLS
  • 2007-01-11 Listed $76,000 AcadianaMLS

Property tax history

+2.7%/yr

Latest (2024): $1,189 · +33.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…