CashFlowRE
Sign in Sign up
173 New Orleans Blvd
C+ Composite 63.15
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 +23.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.5/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$117,000

173 New Orleans Blvd · Houma, LA 70364
2 bd · 1.0 ba · 1,111 sqft · SingleFamily · 170 Days on market
Built 1950 6,534 sqft lot $105/sqft · 18% below area Est $142k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in downtown Houma, seconds away from Terrebonne General Hospital and minutes away from the Mardi Gras parade route, downtown festivals, and plenty of shopping and dining. This home has lots of character and would make the perfect starter home! Very spacious kitchen for someone who loves to cook! Large backyard with multiple cement slabs for you to add a shed. This house isn't in a flood zone that requires flood insurance. All measurements and flood zones to be confirmed by the buyer.

Key facts

  • Not in a flood zone
  • Spacious kitchen
  • Large backyard

Tags

SPACIOUS KITCHENLARGE BACKYARDMULTIPLE CEMENT SLABSNOT IN A FLOOD ZONE

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 2-bed/1.0-bath single-family listed at $117k.

Deal economics

  • At list price, monthly cash flow is $219 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $117k).
  • Recommended offer: $103k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.0% in Houma — 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 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities F.
  • Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 311 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $809 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y 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 $84k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $102,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. Crime grade is D 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
1.05%
Cap rate
8.54%
Cash-on-cash
8.04%
DSCR
1.36
GRM
7.9

CMA / ARV

ARV (median comp)
$141,959
List price
$117,000
Delta
-17.58%
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
828 Elm St 0.36mi 2/1.0 1,078 (-3%) 3mo $57,900 $54 76
811 Elm St 0.34mi 2/1.0 1,032 (-7%) 4mo $44,900 $44 69
204 Williams Ave 0.17mi 2/1.0 1,002 (-10%) 9mo $115,000 $115 68
635 Wilson Ave 0.54mi 2/2.0 1,095 (-1%) 4mo $169,000 $154 65
129 Pecan St 0.33mi 2/2.0 1,200 (+8%) 4mo $49,900 $42 64
825 School St 0.40mi 2/1.0 1,005 (-10%) 9mo $165,100 $164 57
315 Gouaux Ave 0.31mi 3/1.5 (+1) 1,004 (-10%) 8mo $162,000 $161 56
226 Cherry St 0.33mi 2/2.0 957 (-14%) 2mo $70,000 $73 56
703 Duval Ave 0.61mi 3/1.0 (+1) 1,145 (+3%) 7mo $125,000 $109 56
247 Mckinley St 0.68mi 2/2.0 1,061 (-4%) 7mo $145,000 $137 51
201 Ash St 0.52mi 2/2.0 954 (-14%) 3mo $135,000 $142 46
1141 Bond St 0.74mi 3/2.0 (+1) 1,056 (-5%) 6mo $47,000 $45 43

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
-4.1%
Equity multiple
0.85×
Total profit
$-5,002
Equity at exit
$17,445
10-year hold
IRR
5.6%
Equity multiple
1.41×
Total profit
$13,569
Equity at exit
$10,116

Cash invested: $32,760 (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 70364

Active inventory
311
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,228 high interval (Pro) →
Mortgage (P&I)
$614
Tax from tax record
$88 /mo · $1,057/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$219

Break-even live

Break-even rent $950
Max offer price $117,000
Occupancy floor 77%

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
$29,250
Closing costs
$3,510
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
179 Garnet St Unit B Houma, LA 3.0 1.0 1100 $1,200 $1.09 43d 1 0.17mi
735 A School St Unit A Houma, LA 3.0 2.0 1450 $1,600 $1.10 43d 1 0.44mi
624 Gabasse St Unit 1 Houma, LA 1.0 1.0 750 $975 $1.30 43d 1 0.60mi
885 High St Houma, LA 2.0 1.0 801 $1,100 $1.37 43d 1 0.63mi
1140 Church St Unit B Houma, LA 2.0 1.0 1000 $1,150 $1.15 43d 1 0.99mi
810 Saadi St Houma, LA 2.0 1.0 754 $1,300 $1.72 43d 3 1.00mi
100 Chateau Ct Houma, LA 2.0 2.5 988 $1,262 $1.28 43d 5 1.23mi
211 Saint Malo St Houma, LA 3.0 1.0 951 $1,050 $1.10 43d 1 1.37mi

Listing history 28 events

  1. 2026-06-19
    days on market $117,000 Active 170 DOM
  2. 2026-06-18
    days on market $117,000 Active 169 DOM
  3. 2026-06-17
    days on market $117,000 Active 168 DOM
  4. 2026-06-16
    days on market $117,000 Active 167 DOM
  5. 2026-06-15
    days on market $117,000 Active 166 DOM
  6. 2026-06-14
    days on market $117,000 Active 164 DOM
  7. 2026-06-13
    days on market $117,000 Active 163 DOM
  8. 2026-06-10
    days on market $117,000 Active 161 DOM
  9. 2026-06-09
    days on market $117,000 Active 160 DOM
  10. 2026-06-08
    days on market $117,000 Active 159 DOM
  11. 2026-06-07
    days on market $117,000 Active 158 DOM
  12. 2026-06-05
    days on market $117,000 Active 155 DOM
  13. 2026-06-03
    days on market $117,000 Active 154 DOM
  14. 2026-06-02
    days on market $117,000 Active 153 DOM
  15. 2026-06-01
    days on market $117,000 Active 152 DOM
  16. 2026-05-31
    days on market $117,000 Active 151 DOM
  17. 2026-05-30
    days on market $117,000 Active 150 DOM
  18. 2025-12-31
    listed $117,000 Active 496-char remark
    Show marketing remark (496 chars)

    Located in downtown Houma, seconds away from Terrebonne General Hospital and minutes away from the Mardi Gras parade route, downtown festivals, and plenty of shopping and dining. This home has lots of character and would make the perfect starter home! Very spacious kitchen for someone who loves to cook! Large backyard with multiple cement slabs for you to add a shed. This house isn't in a flood zone that requires flood insurance. All measurements and flood zones to be confirmed by the buyer.

  19. 2025-12-31
    listed $117,000 Active 496-char remark
    Show marketing remark (496 chars)

    Located in downtown Houma, seconds away from Terrebonne General Hospital and minutes away from the Mardi Gras parade route, downtown festivals, and plenty of shopping and dining. This home has lots of character and would make the perfect starter home! Very spacious kitchen for someone who loves to cook! Large backyard with multiple cement slabs for you to add a shed. This house isn't in a flood zone that requires flood insurance. All measurements and flood zones to be confirmed by the buyer.

  20. 2024-10-13
    historical
  21. 2024-07-28
    listed $1,500
  22. 2024-03-14
    price $149,900
  23. 2024-01-30
    listed $155,000 Active
  24. 2024-01-30
    listed $149,900
  25. 2023-03-04
    historical
  26. 2023-01-10
    listed $200,000 Active
  27. 2023-01-10
    listed $200,000
  28. 2003-04-30
    soldstatus $84,500

ⓘ 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
$1,057 · $88/mo
Projected year-2 tax
$1,057 · $88/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 6/10 Major FEMA zone X (shaded) · 57% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 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
$14,731
− Mortgage interest
−$6,554
− Property taxes
−$1,057
− Insurance
−$585
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$3,404
Taxable income
$775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$2,447/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
Terrebonne Parish
NCES district ID
2201740
Math proficiency
32% ▼ -36.00%
Reading proficiency
46% ▼ -30.00%
Median HH income
$47,612
Composite
33.38/100
National rank
#5480
State rank
#23 of 98 in LA

Livability — Houma

Score
64/100
State rank
#165
US rank
#13966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houma, LA
County
Terrebonne Parish · 57,290 people
City population
57,290
Metro
Houma-Thibodaux, LA
Population (ZIP)
28,716
Household income
$68,843
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
387.0

Population outlook (Terrebonne County) Hauer SSP2

Today (2025)
118,724 people
By 2030
120,321 · +1.3%
By 2040
121,894 · +2.7%
By 2050
121,119 · +2.0%
By 2075
117,270 · -1.2%
By 2100
107,544 · -9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 16% Hispanic / Latino 9% Two or more races 9% Native American 7% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Lithuanian 17% Slovak 1% Serbian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
92% English-only · Spanish 4% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Terrebonne

2024 margin
Solid R (+51.8) · D 23.5% · R 75.3% · Other 1.2%
2008→2024 swing
-11.0pp toward R · 2008: -40.9pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+50.0 2016: R+48.4 2012: R+41.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.75%
Current HPI
113.1047
Rent YoY
Metro
Houma-Thibodaux, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+38.5% since first listed
11 events — show timeline
  • 2025-12-31 Listed $117,000 GBRMLS
  • 2025-12-31 Listed $117,000 AcadianaMLS
  • 2024-10-13 Delisted GBRMLS
  • 2024-07-28 Listed $1,500 GBRMLS
  • 2024-03-14 Price Changed $149,900 GBRMLS
  • 2024-01-30 Listed $149,900 AcadianaMLS
  • 2024-01-30 Listed $155,000 GBRMLS
  • 2023-03-04 Delisted GBRMLS
  • 2023-01-10 Listed $200,000 AcadianaMLS
  • 2023-01-10 Listed $200,000 GBRMLS
  • 2003-04-30 Sold (Public Records) $84,500 Public Records

Property tax history

+10.3%/yr

Latest (2025): $1,057 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…