CashFlowRE
Sign in Sign up
906 Jackson St
C- Composite 51.39
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 +19.0/30.0
  • ARV discount +9.1/15.0
  • DSCR +6.0/10.0
  • Livability +4.2/5.0
  • 1% rule +3.9/10.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

906 Jackson St · Thibodaux, LA 70301
4 bd · 3.0 ba · 1,500 sqft · SingleFamily public records · 35 Days on market
Built 1965 0.37 ac lot $130/sqft · 29% above area Est $202k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 4-bedroom, 3-bath home located in the heart of Thibodaux offers plenty of space and potential. This spacious home is waiting for the right person to give it a little TLC and make it truly shine. Situated on a large double lot, the property provides ample outdoor space for entertaining, gardening, or future additions. With its convenient location and generous layout, this home is a great opportunity for someone looking to add their personal touch and create a beautiful place to call home.

Key facts

  • Ample outdoor space
  • Large double lot
  • 0.37 acre lot

Tags

LARGE DOUBLE LOTAMPLE OUTDOOR SPACE

Property features AI

Exterior

  • Parking: Garage; Carport; Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; One story
  • Construction: Vinyl siding and frame construction; Slab foundation
  • Exterior features: Carport; Garage; Off-street parking; Frontage approximately 117'; Lot dimensions about 116.8' x 135.8'; Lot about 0.37 acres

Interior

  • Bathrooms: Three full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Wood-burning fireplace (1)

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 single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (10.7% below list).
  • Recommended offer: $174k (10.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 3.8% in Thibodaux — 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 84/100 on livability (#2 in LA, #723 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime C-, employment 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: Rents rising (+2.9%/yr); 513 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($58k/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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($189k) 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 $174,151 (10.7% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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. Schools are A-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?
  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
0.89%
Cap rate
7.54%
Cash-on-cash
4.46%
DSCR
1.20
GRM
9.3

CMA / ARV

ARV (median comp)
$202,319
List price
$195,000
Delta
-3.62%
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
910 Harrison St 0.04mi 4/2.0 1,700 (+13%) 2mo $145,000 $85 70
806 Mcculla St 0.40mi 3/2.0 (-1) 1,510 (+1%) 16mo $220,000 $146 58
1221 Tetreau St 0.63mi 3/2.0 (-1) 1,525 (+2%) 2mo $199,000 $130 57
114 Elm St 0.50mi 3/2.0 (-1) 1,568 (+4%) 12mo $218,000 $139 50
107 Vernon St 0.60mi 3/2.0 (-1) 1,376 (-8%) 2mo $195,000 $142 48
144 Pecan St 0.50mi 4/2.0 1,681 (+12%) 6mo $190,000 $113 47
1040 Henderson St 0.29mi 3/1.0 (-1) 1,299 (-13%) 11mo $135,000 $104 42
510 Olive St 0.43mi 3/1.0 (-1) 1,346 (-10%) 12mo $179,000 $133 40
508 Olive St 0.42mi 3/1.0 (-1) 1,346 (-10%) 15mo $179,000 $133 38
1222 Canal Blvd 0.55mi 3/1.5 (-1) 1,642 (+10%) 12mo $200,000 $122 37
902 Arms St 0.57mi 3/2.0 (-1) 1,290 (-14%) 15mo $172,344 $134 28
320 Arlington Dr 0.72mi 3/2.0 (-1) 1,632 (+9%) 18mo $339,900 $208 28

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.65×
Total profit
$-18,944
Equity at exit
$29,075
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-918
Equity at exit
$16,860

Cash invested: $54,600 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,742 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$69 /mo · $831/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$203

Break-even live

Break-even rent $1,485
Max offer price $195,000
Occupancy floor 83%

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
$48,750
Closing costs
$5,850
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 Bradford St Thibodaux, LA 3.0 1.0 1400 $1,150 $0.82 43d 1 0.27mi
106 Beham Ct Thibodaux, LA 3.0 2.0 1100 $1,350 $1.23 43d 1 1.43mi

Listing history 19 events

  1. 2026-06-19
    days on market $195,000 Active 35 DOM
  2. 2026-06-18
    days on market $195,000 Active 34 DOM
  3. 2026-06-17
    days on market $195,000 Active 33 DOM
  4. 2026-06-16
    days on market $195,000 Active 32 DOM
  5. 2026-06-15
    days on market $195,000 Active 31 DOM
  6. 2026-06-14
    days on market $195,000 Active 29 DOM
  7. 2026-06-13
    days on market $195,000 Active 28 DOM
  8. 2026-06-10
    days on market $195,000 Active 26 DOM
  9. 2026-06-09
    days on market $195,000 Active 25 DOM
  10. 2026-06-08
    days on market $195,000 Active 24 DOM
  11. 2026-06-07
    days on market $195,000 Active 23 DOM
  12. 2026-06-05
    days on market $195,000 Active 20 DOM
  13. 2026-06-03
    days on market $195,000 Active 19 DOM
  14. 2026-06-02
    days on market $195,000 Active 18 DOM
  15. 2026-06-01
    days on market $195,000 Active 17 DOM
  16. 2026-05-31
    days on market $195,000 Active 16 DOM
  17. 2026-05-30
    days on market $195,000 Active 15 DOM
  18. 2026-05-14
    listed $195,000 Active 497-char remark
    Show marketing remark (497 chars)

    This 4-bedroom, 3-bath home located in the heart of Thibodaux offers plenty of space and potential. This spacious home is waiting for the right person to give it a little TLC and make it truly shine. Situated on a large double lot, the property provides ample outdoor space for entertaining, gardening, or future additions. With its convenient location and generous layout, this home is a great opportunity for someone looking to add their personal touch and create a beautiful place to call home.

  19. 2026-05-14
    listed $195,000 Active 497-char remark
    Show marketing remark (497 chars)

    This 4-bedroom, 3-bath home located in the heart of Thibodaux offers plenty of space and potential. This spacious home is waiting for the right person to give it a little TLC and make it truly shine. Situated on a large double lot, the property provides ample outdoor space for entertaining, gardening, or future additions. With its convenient location and generous layout, this home is a great opportunity for someone looking to add their personal touch and create a beautiful place to call home.

ⓘ 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
$831 · $69/mo
Projected year-2 tax
$1,072 · $89/mo
Expected delta
+$242/yr (+$20/mo · 29.1%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% 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 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
$20,898
− Mortgage interest
−$10,923
− Property taxes
−$831
− Insurance
−$975
− Repairs & maintenance
−$1,672
− Management
−$1,672
− Depreciation
−$5,673
Taxable loss
−$847
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$203
After-tax cash flow
$2,636/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 — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thibodaux, LA
County
Lafourche Parish · 50,095 people
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
1513.0

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 (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2%

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
▼ -98.35%
Current HPI
124.5559
Rent YoY
▲ 2.90%
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-14 Listed $195,000 AcadianaMLS
  • 2026-05-14 Listed $195,000 GBRMLS

Property tax history

+0.6%/yr

Latest (2024): $831 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…