CashFlowRE
Sign in Sign up
135 Pierce St
A- Composite 82.23
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.2/10.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

135 Pierce St · Golden Meadow, LA 70357
3 bd · 2.0 ba · 2,375 sqft · SingleFamily public records · 149 Days on market
Built 1960 $23/sqft · 49% below area Est $68k · 19% under ↓ 49% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Opportunity to own this single-family home built in 1960 featuring 3 bedrooms and 2 bathrooms. * * * SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. * * *

Key facts

  • Parking
  • Built 1960
  • Listed 148 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/2.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#46 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 40 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $640 of equity ($380 loan paydown + $260 appreciation (0.5% local appreciation)).
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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.
Recommended offer $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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 1960 — 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. 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
2.31%
Cap rate
19.08%
Cash-on-cash
45.65%
DSCR
3.03
GRM
3.6

CMA / ARV

ARV (median comp)
$67,590
List price
$55,000
Delta
-18.63%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 Callais Ln 0.48mi 3/2.5 2,483 (+4%) 5mo $200,000 $81 63
174 West 214th St 0.45mi 3/2.0 2,088 (-12%) 9mo $195,000 $93 51
105 W 209th St 0.68mi 3/2.0 2,046 (-14%) 5mo $80,000 $39 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
47.6%
Equity multiple
3.40×
Total profit
$36,982
Equity at exit
$17,282
10-year hold
IRR
49.8%
Equity multiple
6.78×
Total profit
$89,059
Equity at exit
$21,852

Cash invested: $15,400 (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 70357

Home prices YoY
0.9%
Active inventory
40
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,269 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$105 /mo · $1,259/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$586

Break-even live

Break-even rent $527
Max offer price $55,000
Occupancy floor 49%

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
$13,750
Closing costs
$1,650
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 23 events

  1. 2026-06-19
    days on market $55,000 Active 149 DOM
  2. 2026-06-18
    days on market $55,000 Active 148 DOM
  3. 2026-06-17
    days on market $55,000 Active 147 DOM
  4. 2026-06-16
    days on market $55,000 Active 146 DOM
  5. 2026-06-15
    days on market $55,000 Active 145 DOM
  6. 2026-06-14
    days on market $55,000 Active 143 DOM
  7. 2026-06-13
    days on market $55,000 Active 142 DOM
  8. 2026-06-10
    days on market $55,000 Active 140 DOM
  9. 2026-06-09
    days on market $55,000 Active 139 DOM
  10. 2026-06-08
    days on market $55,000 Active 138 DOM
  11. 2026-06-07
    days on market $55,000 Active 137 DOM
  12. 2026-06-05
    days on market $55,000 Active 134 DOM
  13. 2026-06-03
    days on market $55,000 Active 133 DOM
  14. 2026-06-02
    days on market $55,000 Active 132 DOM
  15. 2026-06-01
    days on market $55,000 Active 131 DOM
  16. 2026-05-31
    days on market $55,000 Active 130 DOM
  17. 2026-05-30
    days on market $55,000 Active 129 DOM
  18. 2026-01-21
    listed $55,000 Active 322-char remark
    Show marketing remark (313 chars)

    Great Opportunity to own this single-family home built in 1960 featuring 3 bedrooms and 2 bathrooms. ***SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. ***

  19. 2026-01-21
    listed $55,000 Active 313-char remark
    Show marketing remark (313 chars)

    Great Opportunity to own this single-family home built in 1960 featuring 3 bedrooms and 2 bathrooms. ***SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. ***

  20. 2017-11-02
    soldstatus $93,500
  21. 2017-10-31
    soldstatus
  22. 2015-10-30
    listed $108,000
  23. 2015-10-30
    listed $108,000

ⓘ 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
$1,259 · $105/mo
Projected year-2 tax
$1,259 · $105/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,223
− Mortgage interest
−$3,081
− Property taxes
−$1,259
− Insurance
−$275
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$1,600
Taxable income
$6,572
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,577
After-tax cash flow
$5,453/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
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA

Livability — Golden Meadow

Score
71/100
State rank
#46
US rank
#6908

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Golden Meadow, LA
Population (ZIP)
2,401

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 6% Two or more races 6% Native American 5%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 12% Danish 1%
Foreign-born
6% · Canada, China
Languages at home
75% English-only · French/Haitian/Cajun 19% Spanish 5%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.47%
Current HPI
55.3337
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

-49.1% since first listed
6 events — show timeline
  • 2026-01-21 Listed $55,000 AcadianaMLS
  • 2026-01-21 Listed $55,000 GSREIN
  • 2017-11-02 Sold (Public Records) $93,500 Public Records
  • 2017-10-31 Sold (MLS) GBRMLS
  • 2015-10-30 Listed $108,000 GBRMLS
  • 2015-10-30 Listed $108,000 AcadianaMLS

Property tax history

+4.6%/yr

Latest (2024): $1,259 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…