CashFlowRE
Sign in Sign up
325 Concord Dr
C Composite 58.12
Why this score? — see what drove the C 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 +26.0/30.0
  • DSCR +8.8/10.0
  • ARV discount +7.3/15.0
  • 1% rule +5.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$172,500

325 Concord Dr · Laplace, LA 70068
4 bd · 1.5 ba · 1,250 sqft · SingleFamily · 50 Days on market
Built 1966 10,454 sqft lot $138/sqft · at area comps Est $172k · at est. ↓ 1% since listing

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

Listing remarks MLS

Welcome to this beautifully updated 4-bedroom home in the heart of LaPlace! Featuring all-new doors, flooring, toilets, vanities, moldings, light fixtures, hardware, and outlets, this home offers a fresh, modern feel throughout. The roof was replaced in 2023, and the interior has been freshly painted, making it truly move-in ready. A private inspection has already been completed to ensure safety and compliance with government-backed loan requirements, giving you added peace of mind. Conveniently located near local restaurants, schools, and everyday amenities, this home combines comfort, style, and location--don't miss your opportunity to make it yours!

Key facts

  • 0.24 acre lot
  • Garage
  • Built 1966

Property features AI

Exterior

  • Parking: Garage with space for 4 vehicles total
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Residential property
  • Construction: Built on slab foundation; Brick construction
  • Exterior features: Brick exterior; Lot in Carrollwood subdivision; Lot dimensions approximately 100 x 60

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Central air conditioning; Electric heating

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 4-bed/1.5-bath single-family listed at $172k.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $172k).
  • Recommended offer: $167k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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.
  • Market conditions: 180 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% 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 $5k 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 50 days — a 3% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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

  • Climate carrying-cost: 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 $167,325 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.09%
Cap rate
9.29%
Cash-on-cash
10.69%
DSCR
1.48
GRM
7.7

CMA / ARV

ARV (median comp)
$171,586
List price
$172,500
Delta
0.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1012 Carrollwood Dr 0.16mi 4/2.0 1,203 (-4%) 5mo $174,500 $145 80
320 Elmwood Dr 0.17mi 3/2.0 (-1) 1,307 (+5%) 3mo $194,000 $148 75
1613 Bayonne Dr 0.27mi 3/2.0 (-1) 1,314 (+5%) 2mo $220,000 $167 70
348 Elmwood Dr 0.13mi 4/1.5 1,085 (-13%) 4mo $110,000 $101 69
304 Catalpa Dr 0.13mi 4/2.0 1,423 (+14%) 1mo $195,000 $137 68
308 Linwood Dr 0.14mi 3/2.0 (-1) 1,107 (-11%) 1mo $175,000 $158 67
504 Oak Allee Dr 0.51mi 3/2.0 (-1) 1,235 (-1%) 1mo $175,000 $142 66
388 Fairway Dr 0.52mi 3/2.0 (-1) 1,286 (+3%) 1mo $175,000 $136 63
388 Hester Dr 0.58mi 3/2.0 (-1) 1,225 (-2%) 3mo $186,000 $152 60
1609 Bayonne Dr 0.26mi 3/2.0 (-1) 1,419 (+14%) 4mo $160,000 $113 55
508 Parlange Loop 0.54mi 3/1.0 (-1) 1,100 (-12%) 4mo $151,000 $137 45
387 Highland Dr 0.67mi 3/2.0 (-1) 1,146 (-8%) 6mo $180,000 $157 43

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
-0.3%
Equity multiple
0.99×
Total profit
$-606
Equity at exit
$25,720
10-year hold
IRR
9.3%
Equity multiple
1.71×
Total profit
$34,526
Equity at exit
$14,915

Cash invested: $48,300 (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
180
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,876 medium interval (Pro) →
Mortgage (P&I)
$905
Tax from tax record
$76 /mo · $907/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$430

Break-even live

Break-even rent $1,332
Max offer price $172,500
Occupancy floor 72%

Sensitivity live

Price -10% $528 -5% $479 +0% $430 +5% $381 +10% $333
Rent -10% $282 -5% $356 +0% $430 +5% $504 +10% $579
Rate -1.0pp $517 -0.5pp $474 base $430 +0.5pp $386 +1.0pp $340

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
$43,125
Closing costs
$5,175
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1716 Yorktowne Dr Laplace, LA 4.0 1.0 1509 $1,500 $0.99 24d 1 0.86mi

Listing history 17 events

  1. 2026-06-19
    days on market $172,500 Active 50 DOM
  2. 2026-06-18
    days on market $172,500 Active 49 DOM
  3. 2026-06-17
    days on market $172,500 Active 48 DOM
  4. 2026-06-16
    days on market $172,500 Active 47 DOM
  5. 2026-06-15
    days on market $172,500 Active 46 DOM
  6. 2026-06-14
    days on market $172,500 Active 44 DOM
  7. 2026-06-13
    days on market $172,500 Active 43 DOM
  8. 2026-06-10
    days on market $172,500 Active 41 DOM
  9. 2026-06-09
    days on market $172,500 Active 40 DOM
  10. 2026-06-08
    days on market $172,500 Active 39 DOM
  11. 2026-06-07
    days on market $172,500 Active 38 DOM
  12. 2026-06-02
    days on market $172,500 Active 33 DOM
  13. 2026-06-01
    days on market $172,500 Active 32 DOM
  14. 2026-05-31
    days on market $172,500 Active 31 DOM
  15. 2026-05-30
    pricedays on market $172,500 Active 30 DOM
    Show marketing remark (660 chars)

    Welcome to this beautifully updated 4-bedroom home in the heart of LaPlace! Featuring all-new doors, flooring, toilets, vanities, moldings, light fixtures, hardware, and outlets, this home offers a fresh, modern feel throughout. The roof was replaced in 2023, and the interior has been freshly painted, making it truly move-in ready. A private inspection has already been completed to ensure safety and compliance with government-backed loan requirements, giving you added peace of mind. Conveniently located near local restaurants, schools, and everyday amenities, this home combines comfort, style, and location--don't miss your opportunity to make it yours!

  16. 2026-04-30
    listed $175,000 Active 671-char remark
    Show marketing remark (660 chars)

    Welcome to this beautifully updated 4-bedroom home in the heart of LaPlace! Featuring all-new doors, flooring, toilets, vanities, moldings, light fixtures, hardware, and outlets, this home offers a fresh, modern feel throughout. The roof was replaced in 2023, and the interior has been freshly painted, making it truly move-in ready. A private inspection has already been completed to ensure safety and compliance with government-backed loan requirements, giving you added peace of mind. Conveniently located near local restaurants, schools, and everyday amenities, this home combines comfort, style, and location--don't miss your opportunity to make it yours!

  17. 2026-04-30
    listed $175,000 Active 660-char remark
    Show marketing remark (660 chars)

    Welcome to this beautifully updated 4-bedroom home in the heart of LaPlace! Featuring all-new doors, flooring, toilets, vanities, moldings, light fixtures, hardware, and outlets, this home offers a fresh, modern feel throughout. The roof was replaced in 2023, and the interior has been freshly painted, making it truly move-in ready. A private inspection has already been completed to ensure safety and compliance with government-backed loan requirements, giving you added peace of mind. Conveniently located near local restaurants, schools, and everyday amenities, this home combines comfort, style, and location--don't miss your opportunity to make it yours!

ⓘ 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
$907 · $76/mo
Projected year-2 tax
$949 · $79/mo
Expected delta
+$42/yr (+$3/mo · 4.6%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (shaded) · 10% 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
$22,516
− Mortgage interest
−$9,663
− Property taxes
−$907
− Insurance
−$862
− Repairs & maintenance
−$1,801
− Management
−$1,801
− Depreciation
−$5,018
Taxable income
$2,464
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$591
After-tax cash flow
$4,572/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

-1.4% since first listed
4 events — show timeline
  • 2026-05-30 Price Changed $172,500 AcadianaMLS
  • 2026-05-30 Price Changed $172,500 GBRMLS
  • 2026-04-30 Listed $175,000 GBRMLS
  • 2026-04-30 Listed $175,000 AcadianaMLS

Property tax history

+0.4%/yr

Latest (2021): $907 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…