CashFlowRE
Sign in Sign up
2002 South Bayou Dr
B Composite 74.73
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$80,000

2002 South Bayou Dr · Golden Meadow, LA 70357
4 bd · 2.0 ba · 2,640 sqft · SingleFamily public records · 150 Days on market
Built 1950 0.26 ac lot $30/sqft · 42% above area ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious home offers the perfect opportunity to create your dream home or camp just the way you want it. Located on Highway 1 in the heart of Golden Meadow, the property is currently framed for a 4-bedroom, 2-bath layout with a laundry room and an open-concept kitchen and living area. Major updates have already been completed, including a metal roof, new windows, updated electrical, and full reframing--leaving the finishing touches up to you. Conveniently located near great fishing spots and just 27 minutes from Port Fourchon, this property is full of potential and ready for your vision.

Key facts

  • Updated electrical
  • Metal roof
  • New windows

Tags

METAL ROOFNEW WINDOWSUPDATED ELECTRICAL

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/2.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $68 ($812/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (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 $931 of equity ($553 loan paydown + $378 appreciation (0.5% local appreciation)).
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1950 — 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 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 1950 — 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. 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.
  7. 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.
  8. 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
1.66%
Cap rate
13.71%
Cash-on-cash
26.48%
DSCR
2.18
GRM
5.0

CMA / ARV

ARV (median comp)
$53,026
List price
$80,000
Delta
50.87%
Verdict
OVERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.7%
Equity multiple
1.18×
Total profit
$4,046
Equity at exit
$25,137
10-year hold
IRR
8.8%
Equity multiple
2.02×
Total profit
$22,784
Equity at exit
$31,784

Cash invested: $22,400 (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
5.0×

Monthly cashflow live

Estimated rent
$1,325 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$68

Break-even live

Break-even rent $1,240
Max offer price $80,000
Occupancy floor 90%

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
$20,000
Closing costs
$2,400
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 27 events

  1. 2026-06-19
    days on market $80,000 Active 150 DOM
  2. 2026-06-18
    days on market $80,000 Active 149 DOM
  3. 2026-06-17
    days on market $80,000 Active 148 DOM
  4. 2026-06-16
    days on market $80,000 Active 147 DOM
  5. 2026-06-15
    days on market $80,000 Active 146 DOM
  6. 2026-06-14
    days on market $80,000 Active 144 DOM
  7. 2026-06-13
    days on market $80,000 Active 143 DOM
  8. 2026-06-10
    days on market $80,000 Active 141 DOM
  9. 2026-06-09
    days on market $80,000 Active 140 DOM
  10. 2026-06-08
    days on market $80,000 Active 139 DOM
  11. 2026-06-07
    days on market $80,000 Active 138 DOM
  12. 2026-06-05
    days on market $80,000 Active 135 DOM
  13. 2026-06-03
    days on market $80,000 Active 134 DOM
  14. 2026-06-02
    days on market $80,000 Active 133 DOM
  15. 2026-06-01
    days on market $80,000 Active 132 DOM
  16. 2026-05-31
    days on market $80,000 Active 131 DOM
  17. 2026-05-30
    days on market $80,000 Active 130 DOM
  18. 2026-05-08
    price $80,000 599-char remark
    Show marketing remark (604 chars)

    This spacious home offers the perfect opportunity to create your dream home or camp just the way you want it. Located on Highway 1 in the heart of Golden Meadow, the property is currently framed for a 4-bedroom, 2-bath layout with a laundry room and an open-concept kitchen and living area. Major updates have already been completed, including a metal roof, new windows, updated electrical, and full reframing—leaving the finishing touches up to you. Conveniently located near great fishing spots and just 27 minutes from Port Fourchon, this property is full of potential and ready for your vision.

  19. 2026-05-08
    price $80,000 604-char remark
    Show marketing remark (604 chars)

    This spacious home offers the perfect opportunity to create your dream home or camp just the way you want it. Located on Highway 1 in the heart of Golden Meadow, the property is currently framed for a 4-bedroom, 2-bath layout with a laundry room and an open-concept kitchen and living area. Major updates have already been completed, including a metal roof, new windows, updated electrical, and full reframing—leaving the finishing touches up to you. Conveniently located near great fishing spots and just 27 minutes from Port Fourchon, this property is full of potential and ready for your vision.

  20. 2026-01-20
    listed $85,000 Active 604-char remark
    Show marketing remark (599 chars)

    This spacious home offers the perfect opportunity to create your dream home or camp just the way you want it. Located on Highway 1 in the heart of Golden Meadow, the property is currently framed for a 4-bedroom, 2-bath layout with a laundry room and an open-concept kitchen and living area. Major updates have already been completed, including a metal roof, new windows, updated electrical, and full reframing--leaving the finishing touches up to you. Conveniently located near great fishing spots and just 27 minutes from Port Fourchon, this property is full of potential and ready for your vision.

  21. 2026-01-20
    listed $85,000 Active 599-char remark
    Show marketing remark (599 chars)

    This spacious home offers the perfect opportunity to create your dream home or camp just the way you want it. Located on Highway 1 in the heart of Golden Meadow, the property is currently framed for a 4-bedroom, 2-bath layout with a laundry room and an open-concept kitchen and living area. Major updates have already been completed, including a metal roof, new windows, updated electrical, and full reframing--leaving the finishing touches up to you. Conveniently located near great fishing spots and just 27 minutes from Port Fourchon, this property is full of potential and ready for your vision.

  22. 2025-07-14
    price $85,000
  23. 2025-07-14
    price $85,000
  24. 2025-03-27
    price $94,000
  25. 2025-03-27
    price $94,000
  26. 2025-01-15
    listed $99,000 Active
  27. 2025-01-15
    listed $99,000 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 8/10 Severe FEMA zone AE · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$15,905
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$5,518
− Repairs & maintenance
−$1,272
− Management
−$1,272
− Depreciation
−$2,327
Taxable loss
−$167
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$40
After-tax cash flow
$852/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

-19.2% since first listed
10 events — show timeline
  • 2026-05-08 Price Changed $80,000 AcadianaMLS
  • 2026-05-08 Price Changed $80,000 GBRMLS
  • 2026-01-20 Listed $85,000 GBRMLS
  • 2026-01-20 Listed $85,000 AcadianaMLS
  • 2025-07-14 Price Changed $85,000 AcadianaMLS
  • 2025-07-14 Price Changed $85,000 GBRMLS
  • 2025-03-27 Price Changed $94,000 AcadianaMLS
  • 2025-03-27 Price Changed $94,000 GBRMLS
  • 2025-01-15 Listed $99,000 AcadianaMLS
  • 2025-01-15 Listed $99,000 GBRMLS

Property tax history

-18.6%/yr

Latest (2024): $36 · -83.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…