CashFlowRE
Sign in Sign up
503 Criswell Ct
D- Composite 36.61
Why this score? — see what drove the D- 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 +16.5/30.0
  • DSCR +5.1/10.0
  • 1% rule +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.7/15.0
  • Appreciation +0.0/10.0

$194,900

503 Criswell Ct · Laplace, LA 70068
3 bd · 2.0 ba · 1,400 sqft · SingleFamily · 186 Days on market
Built 1970 7,819 sqft lot Est $169k · 15% over ↓ 7% since listing

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

Listing remarks MLS

Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

Key facts

  • Updated rooms
  • Brick home
  • New hvac unit

Tags

BRICK HOMENEW ROOFNEW HVAC UNITUPDATED ROOMSNEW APPLIANCESPATIO

Property features AI

Exterior

  • Parking: Attached parking; Off-street parking; Driveway; Two parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Brick construction; Shingle roof; Slab foundation; Very good condition
  • Exterior features: Permeable paving; Brick patio/porch

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic; Ceiling fan(s); Pull-down attic stairs

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 $195k.

Deal economics

  • At list price, monthly cash flow is $113 ($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 $177k (9.1% below list).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 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.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Emily C. Watkins Elementary (math 13% / reading 23%, grade F, #472 of 646 statewide, top 74%, 495 students, 35% FRL); East St. John Preparatory Academy (math 6% / reading 16%, grade F, #195 of 218 statewide, top 90%, 392 students, 63% FRL); East St. John High School (math 19% / reading 25%, grade F, #171 of 265 statewide, top 66%, 1,459 students, 48% FRL) — zoned schools average 49% FRL vs 82% district-wide (34 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 179 active listings in the ZIP; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($68k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • St. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 186 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $171,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 186 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 1970 — 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. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.91%
Cap rate
6.99%
Cash-on-cash
2.49%
DSCR
1.11
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$169,400
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
427 Elvina St 0.06mi 3/2.0 1,560 (+11%) 22mo $160,000 $103 60
837 Marjorie Ct 0.18mi 3/2.0 1,538 (+10%) 21mo $235,000 $153 58
426 Sycamore Loop 0.43mi 3/1.0 1,350 (-4%) 22mo $163,000 $121 52
520 Walnut St 0.22mi 4/2.0 (+1) 1,586 (+13%) 15mo $176,000 $111 50

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
-12.4%
Equity multiple
0.55×
Total profit
$-24,383
Equity at exit
$29,060
10-year hold
IRR
-3.3%
Equity multiple
0.78×
Total profit
$-11,992
Equity at exit
$16,851

Cash invested: $54,572 (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 70068

Home prices YoY
-20.1%
Active inventory
179
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,772 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$183 /mo · $2,202/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$113

Break-even live

Break-even rent $1,629
Max offer price $194,900
Occupancy floor 89%

Sensitivity live

Price -10% $224 -5% $168 +0% $113 +5% $58 +10% $3
Rent -10% $-27 -5% $43 +0% $113 +5% $183 +10% $253
Rate -1.0pp $211 -0.5pp $163 base $113 +0.5pp $63 +1.0pp $11

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
$48,725
Closing costs
$5,847
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 24 events

  1. 2026-06-21
    days on market $194,900 Active 186 DOM
  2. 2026-06-19
    days on market $194,900 Active 184 DOM
  3. 2026-06-18
    days on market $194,900 Active 183 DOM
  4. 2026-06-17
    days on market $194,900 Active 182 DOM
  5. 2026-06-16
    days on market $194,900 Active 181 DOM
  6. 2026-06-15
    days on market $194,900 Active 180 DOM
  7. 2026-06-14
    days on market $194,900 Active 178 DOM
  8. 2026-06-13
    days on market $194,900 Active 177 DOM
  9. 2026-06-10
    days on market $194,900 Active 175 DOM
  10. 2026-06-09
    days on market $194,900 Active 174 DOM
  11. 2026-06-08
    days on market $194,900 Active 173 DOM
  12. 2026-06-07
    days on market $194,900 Active 172 DOM
  13. 2026-06-02
    days on market $194,900 Active 167 DOM
  14. 2026-06-01
    days on market $194,900 Active 166 DOM
  15. 2026-05-31
    days on market $194,900 Active 165 DOM
  16. 2026-05-30
    days on market $194,900 Active 164 DOM
  17. 2026-04-22
    status Pending 473-char remark
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  18. 2026-04-22
    historical Active Under Contract
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  19. 2026-03-02
    price $194,900 473-char remark
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  20. 2026-03-02
    price $194,900
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  21. 2026-01-20
    price $199,900 473-char remark
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  22. 2026-01-20
    price $199,900
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  23. 2025-12-17
    listed $209,900 Active 473-char remark
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

  24. 2025-12-17
    listed $209,900 Active
    Show marketing remark (473 chars)

    Charming brick home on a lovely street in River Terrace Subdivision of La Place. Neighborhood is conveniently located off of Airline Hwy. This house is a cozy 3 bedroom, 2 baths featuring a new roof, new HVAC unit, updated rooms, new appliances, fresh paint, brick wall in the living room that opens up to a patio, large attached garage with a long driveway for additional parking. Vacant and easy to show. Room measurements are estimated. Buyer to verify all measurements.

ⓘ 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
$2,202 · $183/mo
Projected year-2 tax
$2,202 · $183/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 5/10 Major FEMA zone X (shaded) · 47% 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$21,265
− Mortgage interest
−$10,917
− Property taxes
−$2,202
− Insurance
−$974
− Repairs & maintenance
−$1,701
− Management
−$1,701
− Depreciation
−$5,670
Taxable loss
−$1,901
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$456
After-tax cash flow
$1,814/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-7.1% since first listed
8 events — show timeline
  • 2026-04-22 Pending AcadianaMLS
  • 2026-04-22 Contingent GSREIN
  • 2026-03-02 Price Changed $194,900 AcadianaMLS
  • 2026-03-02 Price Changed $194,900 GSREIN
  • 2026-01-20 Price Changed $199,900 AcadianaMLS
  • 2026-01-20 Price Changed $199,900 GSREIN
  • 2025-12-17 Listed $209,900 GSREIN
  • 2025-12-17 Listed $209,900 AcadianaMLS

Property tax history

+9.8%/yr

Latest (2025): $2,202 · +45.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…