4 bd · 2.0 ba ·
1,666 sqft ·
Built —
· MultiFamily
· Active
· 55 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,531/mo
Mortgage (P&I)
−$918
Tax + insurance
−$292
HOA
−$0
Vac / Maint / Mgmt
−$532
Net cashflow
$790/mo
Annual
$9,481/yr
Cap rate
11.71%
Cash-on-cash
19.35%
DSCR
1.86
1% rule
1.45%
Cash to close
$49,000
Investor read
This is a 2 × 2-bed/1.0-bath units multifamily listed at $175k. Condition is rated fair.
At list price, monthly cash flow is $790 ($9k/yr) — positive. Per door: $395/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $175k).
It's been on market 55 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
Location reads 53/100 on livability (#389 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, employment B; Watch: amenities F, commute F, housing F.
St. Martin Parish (rural): math 23% / reading 32% proficiency, ranked #49 of 98 in LA (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: St. Martinville Primary School (math 20% / reading 30%, grade F, #381 of 646 statewide, top 59%, 498 students, 77% FRL); St. Martinville Senior High School (math 12% / reading 22%, grade F, #203 of 265 statewide, top 80%, 610 students, 67% FRL) — zoned schools at 72% FRL track the district average.
Market conditions: 339 active listings in the ZIP; solid renter incomes; 54 units permitted in St. Martin Parish in 2024 (0 in 5+ unit buildings).
St. Martin County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~7 years — after that, you're playing with house money.
Cap rate 11.7% vs local median 5.3% in Cade — 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.
Questions for listing agent
It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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.
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.
Repairs flagged (vision-AI assessment)
Minor: Kitchen countertops
— Worn appearance
Minor: Bathroom fixtures
— Signs of wear
Moderate: Exterior siding
— Weathered appearance
Moderate: Front porch and carport
— Signs of wear
CashFlowRE · CFR-AHC3145H48MQ8Y
· Data 2 days agocashflowre.app · 2026-05-29