CashFlowRE
Sign in Sign up
107 W 211th St
A- Composite 82.72
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.9/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$24,900

107 W 211th St · Galliano, LA 70354
3 bd · 1.0 ba · 900 sqft · Other public records · 70 Days on market
Built 1957 $28/sqft · 34% below area Est $40k · 38% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**Price Improvement** Charming classic wood-frame cottage full of potential! Built approximately 60 years ago, this property offers a wonderful opportunity for buyers looking to add their own personal touch and updates. Inside, you'll find a spacious kitchen with abundant cabinet storage for cooking, entertaining, or future customization. The layout provides a solid foundation for comfortable living, with plenty of room to make it your own. Outside, the partially fenced yard offers space for pets, gardening, or relaxing outdoors, while the attached carport adds convenient covered parking. Situated in a convenient location, this home combines practicality with opportunity. Whether you're an investor or a homeowner ready to create your dream space, this property is full of possibilities--come see the potential for yourself! All offers must be submitted by the buyer's agent using the online offer management system. Access the system via the link below. A technology fee will apply to the buyer's agent upon consummation of a sale. Offer link to property: http://mandtreo.com/?c=DWPJ

Key facts

  • Attached carport
  • Spacious kitchen
  • Wood-frame cottage

Tags

WOOD-FRAME COTTAGESPACIOUS KITCHENABUNDANT CABINET STORAGEPARTIALLY FENCED YARDATTACHED CARPORTCONVENIENT LOCATION

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/1.0-bath other listed at $25k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($947 rent vs $25k).
  • Recommended offer: $23k (6.0% below list) — sets the bar for market timing.
  • Cap rate 31.9% vs local median 2.4% in Galliano — 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 68/100 on livability (#96 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute 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 $609 of equity ($172 loan paydown + $437 appreciation (1.8% local appreciation)).
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $5k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; flood insurance adds $427/mo; built in 1957 — 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $23,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 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 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
3.81%
Cap rate
31.93%
Cash-on-cash
91.55%
DSCR
5.07
GRM
2.2

CMA / ARV

ARV (median comp)
$39,965
List price
$24,900
Delta
-37.70%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

1.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
2.21×
Total profit
$8,414
Equity at exit
$9,494
10-year hold
IRR
25.1%
Equity multiple
4.31×
Total profit
$23,066
Equity at exit
$13,425

Cash invested: $6,972 (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 70354

Home prices YoY
3.4%
Active inventory
40
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$76 /mo · $907/yr
Insurance
$10
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$105

Break-even live

Break-even rent $814
Max offer price $24,900
Occupancy floor 84%

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
$6,225
Closing costs
$747
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 10 events

  1. 2026-04-23
    price $24,900 1093-char remark
    Show marketing remark (1131 chars)

    * * Price Improvement * * Charming classic wood-frame cottage full of potential! Built approximately 60 years ago, this property offers a wonderful opportunity for buyers looking to add their own personal touch and updates. Inside, you’ll find a spacious kitchen with abundant cabinet storage for cooking, entertaining, or future customization. The layout provides a solid foundation for comfortable living, with plenty of room to make it your own. Outside, the partially fenced yard offers space for pets, gardening, or relaxing outdoors, while the attached carport adds convenient covered parking. Situated in a convenient location, this home combines practicality with opportunity. Whether you’re an investor or a homeowner ready to create your dream space, this property is full of possibilities—come see the potential for yourself! All offers must be submitted by the buyer’s agent using the online offer management system. Access the system via the link below. A technology fee will apply to the buyer’s agent upon consummation of a sale. Offer link to property: http://mandtreo.com/?c=DWPJ

  2. 2026-04-23
    price $24,900 1131-char remark
    Show marketing remark (1131 chars)

    * * Price Improvement * * Charming classic wood-frame cottage full of potential! Built approximately 60 years ago, this property offers a wonderful opportunity for buyers looking to add their own personal touch and updates. Inside, you’ll find a spacious kitchen with abundant cabinet storage for cooking, entertaining, or future customization. The layout provides a solid foundation for comfortable living, with plenty of room to make it your own. Outside, the partially fenced yard offers space for pets, gardening, or relaxing outdoors, while the attached carport adds convenient covered parking. Situated in a convenient location, this home combines practicality with opportunity. Whether you’re an investor or a homeowner ready to create your dream space, this property is full of possibilities—come see the potential for yourself! All offers must be submitted by the buyer’s agent using the online offer management system. Access the system via the link below. A technology fee will apply to the buyer’s agent upon consummation of a sale. Offer link to property: http://mandtreo.com/?c=DWPJ

  3. 2026-03-13
    listed $29,900 Active 1093-char remark
    Show marketing remark (1131 chars)

    * * Price Improvement * * Charming classic wood-frame cottage full of potential! Built approximately 60 years ago, this property offers a wonderful opportunity for buyers looking to add their own personal touch and updates. Inside, you’ll find a spacious kitchen with abundant cabinet storage for cooking, entertaining, or future customization. The layout provides a solid foundation for comfortable living, with plenty of room to make it your own. Outside, the partially fenced yard offers space for pets, gardening, or relaxing outdoors, while the attached carport adds convenient covered parking. Situated in a convenient location, this home combines practicality with opportunity. Whether you’re an investor or a homeowner ready to create your dream space, this property is full of possibilities—come see the potential for yourself! All offers must be submitted by the buyer’s agent using the online offer management system. Access the system via the link below. A technology fee will apply to the buyer’s agent upon consummation of a sale. Offer link to property: http://mandtreo.com/?c=DWPJ

  4. 2026-03-13
    listed $29,900 Active 1131-char remark
    Show marketing remark (1131 chars)

    * * Price Improvement * * Charming classic wood-frame cottage full of potential! Built approximately 60 years ago, this property offers a wonderful opportunity for buyers looking to add their own personal touch and updates. Inside, you’ll find a spacious kitchen with abundant cabinet storage for cooking, entertaining, or future customization. The layout provides a solid foundation for comfortable living, with plenty of room to make it your own. Outside, the partially fenced yard offers space for pets, gardening, or relaxing outdoors, while the attached carport adds convenient covered parking. Situated in a convenient location, this home combines practicality with opportunity. Whether you’re an investor or a homeowner ready to create your dream space, this property is full of possibilities—come see the potential for yourself! All offers must be submitted by the buyer’s agent using the online offer management system. Access the system via the link below. A technology fee will apply to the buyer’s agent upon consummation of a sale. Offer link to property: http://mandtreo.com/?c=DWPJ

  5. 2026-02-18
    status Active
  6. 2026-02-18
    status Active
  7. 2026-02-12
    status Pending
  8. 2026-02-12
    status Pending
  9. 2026-01-13
    listed $29,900 Active
  10. 2026-01-13
    listed $29,900 Active

ⓘ 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
$907 · $76/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 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 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
$11,369
− Mortgage interest
−$1,395
− Property taxes
−$907
− Insurance
−$5,243
− Repairs & maintenance
−$910
− Management
−$910
− Depreciation
−$724
Taxable income
$1,281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$307
After-tax cash flow
$957/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 — Galliano

Score
68/100
State rank
#96
US rank
#9844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,547

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 (75%)
Race & ethnicity
White 75% Hispanic / Latino 13% Two or more races 11% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Lithuanian 12% Serbian 1%
Foreign-born
6% · Canada, Jamaica, China
Languages at home
66% English-only · French/Haitian/Cajun 24% Spanish 10%

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
▲ 1.76%
Current HPI
53.5942
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

-16.7% since first listed
10 events — show timeline
  • 2026-04-23 Price Changed $24,900 AcadianaMLS
  • 2026-04-23 Price Changed $24,900 GSREIN
  • 2026-03-13 Listed $29,900 GSREIN
  • 2026-03-13 Listed $29,900 AcadianaMLS
  • 2026-02-18 Relisted AcadianaMLS
  • 2026-02-18 Relisted GBRMLS
  • 2026-02-12 Pending AcadianaMLS
  • 2026-02-12 Pending GBRMLS
  • 2026-01-13 Listed $29,900 GBRMLS
  • 2026-01-13 Listed $29,900 AcadianaMLS

Property tax history

+1.4%/yr

Latest (2024): $907 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…