CashFlowRE
Sign in Sign up
10340 Hwy 1
C- Composite 51.69
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 +20.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.4/10.0
  • Schools +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$335,000

10340 Hwy 1 · Larose, LA 70374
4 bd · 3.0 ba · 1,994 sqft · Other public records · 182 Days on market
Built 1994 0.37 ac lot

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

Listing remarks MLS

Welcome to life along "the bayou" --where comfort, space, and South Louisiana living come together. This 4-bedroom, 3-bath home has been completely rebuilt from the studs up, with all the big updates already handled: new roof, HVAC, ductwork, electrical, PEX plumbing, windows, sheetrock, doors, and flooring. It's the kind of home where you can move in and get straight to enjoying everyday life--no projects waiting on you. Inside, the open layout is bright and welcoming, with natural light filling the living spaces. The kitchen is designed for real living, featuring quartz countertops, a large island, and plenty of cabinet space--perfect for weeknight meals or weekend get-togethers. The primary suite offers a quiet place to unwind, complete with a soaking tub, walk-in shower, and a spacious closet. Downstairs, a flexible bonus room opens through French doors to a covered patio--just right for grilling, gathering, or enjoying the breeze after a long day. The guest bathroom next to the bonus room is oh so convenient. Upstairs, three additional bedrooms and a full bath provide comfortable space for guests, hobbies, or working from home. Situated on nearly half an acre, the outdoor space truly sets this home apart. A carport, extra parking pad, and a dedicated RV, camper, or boat setup with water and electrical hookups make it well-suited for the Lockport lifestyle. Fresh, functional, and move-in ready--this one feels like home the moment you pull in.

Key facts

  • Completely rebuilt
  • New pex plumbing
  • New hvac

Tags

COMPLETELY REBUILTNEW ROOFNEW HVACNEW DUCTWORKNEW ELECTRICALNEW PEX PLUMBING

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/3.0-bath other listed at $335k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $335k).
  • Recommended offer: $295k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 2.0% in Larose — 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 62/100 on livability (#209 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D+, crime D, amenities 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.
  • Zoned schools: North Larose Elementary School (math 52% / reading 52%, grade C-, #108 of 646 statewide, top 18%, 236 students, 55% FRL); Larose-Cut Off Middle School (math 35% / reading 56%, grade D+, #45 of 218 statewide, top 20%, 481 students, 57% FRL); South Lafourche High School (math 33% / reading 59%, grade D-, #54 of 265 statewide, top 20%, 1,108 students, 61% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: 56 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $294,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 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
1.04%
Cap rate
7.90%
Cash-on-cash
5.76%
DSCR
1.26
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.6%
Equity multiple
0.68×
Total profit
$-29,770
Equity at exit
$49,950
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$5,903
Equity at exit
$28,965

Cash invested: $93,800 (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 70374

Active inventory
56
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$3,500 medium interval (Pro) →
Mortgage (P&I)
$1,757
Tax est. 1.5%
$419 /mo · $5,025/yr
Insurance
$140
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$735
Net cashflow
$383

Break-even live

Break-even rent $3,015
Max offer price $335,000
Occupancy floor 84%

Sensitivity live

Price -10% $615 -5% $499 +0% $383 +5% $268 +10% $152
Rent -10% $107 -5% $245 +0% $383 +5% $522 +10% $660
Rate -1.0pp $552 -0.5pp $469 base $383 +0.5pp $297 +1.0pp $208

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
$83,750
Closing costs
$10,050
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
10340 Louisiana 1 Unit 1 Lockport, LA 4.0 3.0 2547 $3,500 $1.37 46d 1 0.02mi

Listing history 25 events

  1. 2026-06-13
    days on market $335,000 Active 182 DOM
  2. 2026-06-10
    days on market $335,000 Active 180 DOM
  3. 2026-06-09
    days on market $335,000 Active 179 DOM
  4. 2026-06-08
    days on market $335,000 Active 178 DOM
  5. 2026-06-07
    days on market $335,000 Active 177 DOM
  6. 2026-06-05
    days on market $335,000 Active 174 DOM
  7. 2026-06-03
    days on market $335,000 Active 173 DOM
  8. 2026-06-02
    days on market $335,000 Active 172 DOM
  9. 2026-06-01
    days on market $335,000 Active 171 DOM
  10. 2026-05-31
    days on market $335,000 Active 170 DOM
  11. 2026-05-30
    days on market $335,000 Active 169 DOM
  12. 2026-02-05
    price $335,000 1480-char remark
    Show marketing remark (1511 chars)

    Welcome to life along "the bayou" —where comfort, space, and South Louisiana living come together. This 4-bedroom, 3-bath home has been completely rebuilt from the studs up, with all the big updates already handled: new roof, HVAC, ductwork, electrical, PEX plumbing, windows, sheetrock, doors, and flooring. It’s the kind of home where you can move in and get straight to enjoying everyday life—no projects waiting on you. Inside, the open layout is bright and welcoming, with natural light filling the living spaces. The kitchen is designed for real living, featuring quartz countertops, a large island, and plenty of cabinet space—perfect for weeknight meals or weekend get-togethers. The primary suite offers a quiet place to unwind, complete with a soaking tub, walk-in shower, and a spacious closet. Downstairs, a flexible bonus room opens through French doors to a covered patio—just right for grilling, gathering, or enjoying the breeze after a long day. The guest bathroom next to the bonus room is oh so convenient. Upstairs, three additional bedrooms and a full bath provide comfortable space for guests, hobbies, or working from home. Situated on nearly half an acre, the outdoor space truly sets this home apart. A carport, extra parking pad, and a dedicated RV, camper, or boat setup with water and electrical hookups make it well-suited for the Lockport lifestyle. Fresh, functional, and move-in ready—this one feels like home the moment you pull in.

  13. 2026-02-05
    price $335,000 1511-char remark
    Show marketing remark (1511 chars)

    Welcome to life along "the bayou" —where comfort, space, and South Louisiana living come together. This 4-bedroom, 3-bath home has been completely rebuilt from the studs up, with all the big updates already handled: new roof, HVAC, ductwork, electrical, PEX plumbing, windows, sheetrock, doors, and flooring. It’s the kind of home where you can move in and get straight to enjoying everyday life—no projects waiting on you. Inside, the open layout is bright and welcoming, with natural light filling the living spaces. The kitchen is designed for real living, featuring quartz countertops, a large island, and plenty of cabinet space—perfect for weeknight meals or weekend get-togethers. The primary suite offers a quiet place to unwind, complete with a soaking tub, walk-in shower, and a spacious closet. Downstairs, a flexible bonus room opens through French doors to a covered patio—just right for grilling, gathering, or enjoying the breeze after a long day. The guest bathroom next to the bonus room is oh so convenient. Upstairs, three additional bedrooms and a full bath provide comfortable space for guests, hobbies, or working from home. Situated on nearly half an acre, the outdoor space truly sets this home apart. A carport, extra parking pad, and a dedicated RV, camper, or boat setup with water and electrical hookups make it well-suited for the Lockport lifestyle. Fresh, functional, and move-in ready—this one feels like home the moment you pull in.

  14. 2025-12-11
    listed $340,000 Active 1480-char remark
    Show marketing remark (1511 chars)

    Welcome to life along "the bayou" —where comfort, space, and South Louisiana living come together. This 4-bedroom, 3-bath home has been completely rebuilt from the studs up, with all the big updates already handled: new roof, HVAC, ductwork, electrical, PEX plumbing, windows, sheetrock, doors, and flooring. It’s the kind of home where you can move in and get straight to enjoying everyday life—no projects waiting on you. Inside, the open layout is bright and welcoming, with natural light filling the living spaces. The kitchen is designed for real living, featuring quartz countertops, a large island, and plenty of cabinet space—perfect for weeknight meals or weekend get-togethers. The primary suite offers a quiet place to unwind, complete with a soaking tub, walk-in shower, and a spacious closet. Downstairs, a flexible bonus room opens through French doors to a covered patio—just right for grilling, gathering, or enjoying the breeze after a long day. The guest bathroom next to the bonus room is oh so convenient. Upstairs, three additional bedrooms and a full bath provide comfortable space for guests, hobbies, or working from home. Situated on nearly half an acre, the outdoor space truly sets this home apart. A carport, extra parking pad, and a dedicated RV, camper, or boat setup with water and electrical hookups make it well-suited for the Lockport lifestyle. Fresh, functional, and move-in ready—this one feels like home the moment you pull in.

  15. 2025-12-11
    listed $340,000 Active 1511-char remark
    Show marketing remark (1511 chars)

    Welcome to life along "the bayou" —where comfort, space, and South Louisiana living come together. This 4-bedroom, 3-bath home has been completely rebuilt from the studs up, with all the big updates already handled: new roof, HVAC, ductwork, electrical, PEX plumbing, windows, sheetrock, doors, and flooring. It’s the kind of home where you can move in and get straight to enjoying everyday life—no projects waiting on you. Inside, the open layout is bright and welcoming, with natural light filling the living spaces. The kitchen is designed for real living, featuring quartz countertops, a large island, and plenty of cabinet space—perfect for weeknight meals or weekend get-togethers. The primary suite offers a quiet place to unwind, complete with a soaking tub, walk-in shower, and a spacious closet. Downstairs, a flexible bonus room opens through French doors to a covered patio—just right for grilling, gathering, or enjoying the breeze after a long day. The guest bathroom next to the bonus room is oh so convenient. Upstairs, three additional bedrooms and a full bath provide comfortable space for guests, hobbies, or working from home. Situated on nearly half an acre, the outdoor space truly sets this home apart. A carport, extra parking pad, and a dedicated RV, camper, or boat setup with water and electrical hookups make it well-suited for the Lockport lifestyle. Fresh, functional, and move-in ready—this one feels like home the moment you pull in.

  16. 2025-08-19
    price $340,000
  17. 2025-08-19
    price $340,000
  18. 2025-05-17
    listed $370,000 Active
  19. 2025-05-17
    listed $370,000 Active
  20. 2024-11-23
    historical
  21. 2024-10-31
    price $315,000
  22. 2024-10-30
    price $315,000
  23. 2024-07-15
    price $325,000
  24. 2024-06-25
    listed $325,000 Active
  25. 2024-06-25
    listed $350,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (shaded) · 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
$42,000
− Mortgage interest
−$18,765
− Property taxes
−$5,025
− Insurance
−$2,472
− Repairs & maintenance
−$3,360
− Management
−$3,360
− Depreciation
−$9,745
Taxable loss
−$728
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$175
After-tax cash flow
$4,776/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 — Larose

Score
62/100
State rank
#209
US rank
#16267

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

Population (ZIP)
6,506

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 (80%)
Race & ethnicity
White 80% Hispanic / Latino 11% Two or more races 8% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 18%
Foreign-born
6% · Canada
Languages at home
84% English-only · Spanish 9% French/Haitian/Cajun 6% Korean 1%

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
▼ -74.36%
Current HPI
99.1459
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

+3.1% since first listed
14 events — show timeline
  • 2026-02-05 Price Changed $335,000 AcadianaMLS
  • 2026-02-05 Price Changed $335,000 GBRMLS
  • 2025-12-11 Listed $340,000 GBRMLS
  • 2025-12-11 Listed $340,000 AcadianaMLS
  • 2025-08-19 Price Changed $340,000 AcadianaMLS
  • 2025-08-19 Price Changed $340,000 GBRMLS
  • 2025-05-17 Listed $370,000 AcadianaMLS
  • 2025-05-17 Listed $370,000 GBRMLS
  • 2024-11-23 Delisted GBRMLS
  • 2024-10-31 Price Changed $315,000 GBRMLS
  • 2024-10-30 Price Changed $315,000 AcadianaMLS
  • 2024-07-15 Price Changed $325,000 GBRMLS
  • 2024-06-25 Listed $350,000 GBRMLS
  • 2024-06-25 Listed $325,000 AcadianaMLS

Property tax history

-9.0%/yr

Latest (2024): $233 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…