CashFlowRE
Sign in Sign up
3708 Baker Dr
B- Composite 69.04
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$39,900

3708 Baker Dr · Houma, LA 70363
3 bd · 1.0 ba · 1,064 sqft · Other public records · 152 Days on market
Built 1981 5,662 sqft lot $38/sqft · 70% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

Key facts

  • 5,662 sq ft lot
  • Parking
  • Built 1981

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/1.0-bath other listed at $40k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $35k (12.0% below list) — sets the bar for market timing.
  • Cap rate 29.9% 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: 206 active listings in the ZIP; 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 $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (43%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $35,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
3.38%
Cap rate
29.92%
Cash-on-cash
84.37%
DSCR
4.75
GRM
2.5

CMA / ARV

ARV (median comp)
$133,722
List price
$39,900
Delta
-70.16%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.1%
Equity multiple
2.49×
Total profit
$16,681
Equity at exit
$5,949
10-year hold
IRR
42.1%
Equity multiple
5.04×
Total profit
$45,121
Equity at exit
$3,450

Cash invested: $11,172 (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 70363

Active inventory
206
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,348 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$54 /mo · $643/yr
Insurance
$17
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$359

Break-even live

Break-even rent $894
Max offer price $39,900
Occupancy floor 68%

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
$9,975
Closing costs
$1,197
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 27 events

  1. 2026-06-19
    days on market $39,900 Active 152 DOM
  2. 2026-06-18
    days on market $39,900 Active 151 DOM
  3. 2026-06-17
    days on market $39,900 Active 150 DOM
  4. 2026-06-16
    days on market $39,900 Active 149 DOM
  5. 2026-06-15
    days on market $39,900 Active 148 DOM
  6. 2026-06-14
    days on market $39,900 Active 146 DOM
  7. 2026-06-13
    days on market $39,900 Active 145 DOM
  8. 2026-06-10
    days on market $39,900 Active 143 DOM
  9. 2026-06-09
    days on market $39,900 Active 142 DOM
  10. 2026-06-08
    days on market $39,900 Active 141 DOM
  11. 2026-06-07
    pricedays on market $39,900 Active 140 DOM
  12. 2026-06-05
    days on market $44,900 Active 137 DOM
  13. 2026-06-03
    days on market $44,900 Active 136 DOM
  14. 2026-06-02
    days on market $44,900 Active 135 DOM
  15. 2026-06-01
    days on market $44,900 Active 134 DOM
  16. 2026-05-31
    days on market $44,900 Active 133 DOM
  17. 2026-05-30
    days on market $44,900 Active 132 DOM
  18. 2026-05-06
    price $44,900 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  19. 2026-05-06
    price $44,900 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  20. 2026-04-01
    price $54,900 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  21. 2026-04-01
    price $54,900 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  22. 2026-02-24
    price $64,900 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  23. 2026-02-24
    price $64,900 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  24. 2026-02-13
    soldstatus $865,794
  25. 2026-01-16
    listed $69,900 Active 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  26. 2026-01-16
    listed $69,900 Active 412-char remark
    Show marketing remark (412 chars)

    Calling all investors! Great Opportunity to own a quaint, 3 Bedroom / 1 Bath home an an affordably low price! Features a spacious living room and kitchen, along with in-door laundry. Will need a little TLC, but lots of potential for either the investor or owner-occupant looking for a value and requiring a little sweat equity. Sold As-Is. Won't last long! Call your agent today to schedule your private showing.

  27. 2002-12-12
    soldstatus $40,000

ⓘ 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
$643 · $54/mo
Projected year-2 tax
$643 · $54/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 22 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
$16,176
− Mortgage interest
−$2,235
− Property taxes
−$643
− Insurance
−$5,318
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$1,161
Taxable income
$4,231
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,016
After-tax cash flow
$3,292/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

City population
57,290
Population (ZIP)
24,668

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 57% Black 22% Hispanic / Latino 9% Two or more races 8% Native American 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1%
Foreign-born
5% · Canada
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 4%

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
▼ -99.27%
Current HPI
91.3914
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

+12.2% since first listed
10 events — show timeline
  • 2026-05-06 Price Changed $44,900 AcadianaMLS
  • 2026-05-06 Price Changed $44,900 GSREIN
  • 2026-04-01 Price Changed $54,900 AcadianaMLS
  • 2026-04-01 Price Changed $54,900 GSREIN
  • 2026-02-24 Price Changed $64,900 AcadianaMLS
  • 2026-02-24 Price Changed $64,900 GSREIN
  • 2026-02-13 Sold (Public Records) $865,794 Public Records
  • 2026-01-16 Listed $69,900 GSREIN
  • 2026-01-16 Listed $69,900 AcadianaMLS
  • 2002-12-12 Sold (Public Records) $40,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $643 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…