CashFlowRE
Sign in Sign up
1409 Lee Ave
B Composite 71.33
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
  • DSCR +10.0/10.0
  • ARV discount +9.8/15.0
  • 1% rule +9.3/10.0
  • Schools +3.3/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

1409 Lee Ave · Houma, LA 70360
3 bd · 2.0 ba · 936 sqft · Other public records · 67 Days on market
Built 1943 5,662 sqft lot $101/sqft · at area comps Est $100k · 5% under ↓ 17% since listing

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

Listing remarks MLS

LISTED BELOW APPRAISED VALUE! Great opportunity to own this 3-bedroom, 2-bath home offering approximately 1000sqft of living space. With a practical layout and tons of potential, this property is well-suited for a primary residence or rental unit! A detached shed will remain, adding valuable storage or workshop options. Conveniently located near local amenities, this property is also available as part of a package opportunity with additional properties under the same ownership, offering flexibility to expand or begin your investment portfolio. Details available upon request. Schedule your showing today!

Key facts

  • 5,662 sq ft lot
  • 2 parking spots
  • Built 1943

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 other listed at $95k.

Deal economics

  • At list price, monthly cash flow is $77 ($922/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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: Rents rising (+2.8%/yr); 356 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1943 — expect roof / HVAC / electrical / plumbing capex.
  • 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.43%
Cap rate
12.65%
Cash-on-cash
22.71%
DSCR
2.01
GRM
5.8

CMA / ARV

ARV (median comp)
$100,104
List price
$95,000
Delta
-5.10%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.82% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.60×
Total profit
$-10,516
Equity at exit
$14,165
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-2,928
Equity at exit
$8,214

Cash invested: $26,600 (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 70360

Rents YoY
2.8%
Active inventory
356
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,358 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$32 /mo · $381/yr
Insurance
$40
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$77

Break-even live

Break-even rent $1,261
Max offer price $95,000
Occupancy floor 89%

Sensitivity live

Price -10% $131 -5% $104 +0% $77 +5% $50 +10% $23
Rent -10% $-30 -5% $23 +0% $77 +5% $130 +10% $184
Rate -1.0pp $125 -0.5pp $101 base $77 +0.5pp $52 +1.0pp $27

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
$23,750
Closing costs
$2,850
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
810 Saadi St Houma, LA 2.0 1.0 754 $1,300 $1.72 45d 3 0.41mi
1140 Church St Unit B Houma, LA 2.0 1.0 1000 $1,150 $1.15 45d 1 0.43mi
885 High St Houma, LA 2.0 1.0 801 $1,100 $1.37 45d 1 0.51mi
100 Chateau Ct Houma, LA 2.0 2.5 988 $1,262 $1.28 45d 5 0.66mi
1300 Laban Ave Houma, LA 1.0–3.0 1.0–1.5 896 $1,347 $1.50 45d 41 0.98mi
179 Garnet St Unit B Houma, LA 3.0 1.0 1100 $1,200 $1.09 45d 1 1.13mi
211 Saint Malo St Houma, LA 3.0 1.0 951 $1,050 $1.10 45d 1 1.48mi

Listing history 26 events

  1. 2026-06-21
    days on market $95,000 Active 67 DOM
  2. 2026-06-19
    days on market $95,000 Active 65 DOM
  3. 2026-06-18
    days on market $95,000 Active 64 DOM
  4. 2026-06-17
    days on market $95,000 Active 63 DOM
  5. 2026-06-16
    days on market $95,000 Active 62 DOM
  6. 2026-06-15
    days on market $95,000 Active 61 DOM
  7. 2026-06-14
    days on market $95,000 Active 59 DOM
  8. 2026-06-13
    days on market $95,000 Active 58 DOM
  9. 2026-06-10
    days on market $95,000 Active 56 DOM
  10. 2026-06-09
    days on market $95,000 Active 55 DOM
  11. 2026-06-08
    days on market $95,000 Active 54 DOM
  12. 2026-06-07
    days on market $95,000 Active 53 DOM
  13. 2026-06-05
    days on market $95,000 Active 50 DOM
  14. 2026-06-03
    days on market $95,000 Active 49 DOM
  15. 2026-06-02
    days on market $95,000 Active 48 DOM
  16. 2026-06-01
    days on market $95,000 Active 47 DOM
  17. 2026-05-31
    days on market $95,000 Active 46 DOM
  18. 2026-05-30
    days on market $95,000 Active 45 DOM
  19. 2026-04-15
    listed $95,000 Active 610-char remark
    Show marketing remark (610 chars)

    LISTED BELOW APPRAISED VALUE! Great opportunity to own this 3-bedroom, 2-bath home offering approximately 1000sqft of living space. With a practical layout and tons of potential, this property is well-suited for a primary residence or rental unit! A detached shed will remain, adding valuable storage or workshop options. Conveniently located near local amenities, this property is also available as part of a package opportunity with additional properties under the same ownership, offering flexibility to expand or begin your investment portfolio. Details available upon request. Schedule your showing today!

  20. 2026-04-15
    listed $95,000 Active 610-char remark
    Show marketing remark (610 chars)

    LISTED BELOW APPRAISED VALUE! Great opportunity to own this 3-bedroom, 2-bath home offering approximately 1000sqft of living space. With a practical layout and tons of potential, this property is well-suited for a primary residence or rental unit! A detached shed will remain, adding valuable storage or workshop options. Conveniently located near local amenities, this property is also available as part of a package opportunity with additional properties under the same ownership, offering flexibility to expand or begin your investment portfolio. Details available upon request. Schedule your showing today!

  21. 2024-12-11
    listed $110,000 Active
  22. 2024-12-11
    historical
  23. 2024-06-14
    price $110,000
  24. 2024-05-17
    listed $115,000 Active
  25. 2024-05-17
    listed $110,000 Active
  26. 1991-03-06
    soldstatus

ⓘ 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
$381 · $32/mo
Projected year-2 tax
$522 · $44/mo
Expected delta
+$142/yr (+$12/mo · 37.2%)

ⓘ 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 · 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
$16,297
− Mortgage interest
−$5,321
− Property taxes
−$381
− Insurance
−$5,594
− Repairs & maintenance
−$1,304
− Management
−$1,304
− Depreciation
−$2,764
Taxable loss
−$370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$89
After-tax cash flow
$1,011/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)
28,574
Household income
$84,890
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
811.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 24% Armenian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 3% 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
▼ -149.43%
Current HPI
138.5984
Rent YoY
▲ 2.82%
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

-17.4% since first listed
8 events — show timeline
  • 2026-04-15 Listed $95,000 GBRMLS
  • 2026-04-15 Listed $95,000 AcadianaMLS
  • 2024-12-11 Listed $110,000 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-06-14 Price Changed $110,000 GBRMLS
  • 2024-05-17 Listed $110,000 AcadianaMLS
  • 2024-05-17 Listed $115,000 GBRMLS
  • 1991-03-06 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2025): $381 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…