2589 Bayou Dularge Rd · Dulac, LA 70397

$110,000

3 bd · 2.0 ba · 1,384 sqft · Other · 527 Days on market

Built 1964 2.00 ac lot $79/sqft · 60% below area

---

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 +25.4/30.0
• DSCR +8.4/10.0
• ARV discount +7.5/15.0
• 1% rule +6.0/10.0
• Appreciation +4.0/10.0
• Schools +3.3/10.0
• Livability +2.7/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

Key facts

• Bayou side
• 2 acre lot
• Fruit trees

Tags

• 2 ACRE LOT
• FRUIT TREES
• SCREENED IN PATIO
• OUTDOOR KITCHEN
• BAYOU SIDE

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath other listed at $110k.

Deal economics

• At list price, monthly cash flow is $-173 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $79k (27.8% below list).
• Meets the 1% rule at list price ($1k rent vs $110k).
• Recommended offer: $79k (27.8% below list) — sets the bar for cash-flow.
• Cap rate 9.1% vs local median 1.4% in Dulac — 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 53/100 on livability (#395 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
• Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Dularge Elementary School (math 57% / reading 72%, grade B, #40 of 646 statewide, top 7%, 298 students, 74% FRL); Houma Junior High School (math 23% / reading 49%, grade F, #84 of 218 statewide, top 41%, 729 students, 56% FRL); Terrebonne High School (math 38% / reading 41%, grade F, #80 of 265 statewide, top 32%, 1,386 students, 49% FRL) — zoned schools at 60% FRL track the district average.
• Market conditions: 33 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-2.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 527 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
• 5 sale attempts since 2y ago; this cycle's ask has dropped $55k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $48k; list at $110k implies a 127% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo.
• 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $79,410 (27.8% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 527 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
8. 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?
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: 1.10% ✓
• Cap rate: 9.06%
• Cash-on-cash: 9.87%
• DSCR: 1.44
• GRM: 7.6

CMA / ARV

• ARV (median comp): $275,185
• List price: $110,000
• Delta: -60.03%
• Verdict: UNDERPRICED
• Comps: 1 within 2.0 mi

Projected returns pro-forma

-1.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -19.9%
• Equity multiple: 0.23×
• Total profit: $-23,723
• Equity at exit: $21,596

10-year hold

• IRR: -13.0%
• Equity multiple: 0.04×
• Total profit: $-29,490
• Equity at exit: $18,678

Cash invested: $30,800 (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.

Methodology + full state rankings →

ZIP-level market 70397

• Home prices YoY: -1.8%
• Active inventory: 33
• Price-to-rent: 7.6×

Monthly cashflow live

• Estimated rent: $1,214 medium
• Mortgage (P&I): −$577
• Tax from tax record: −$83 /mo · $996/yr
• Insurance: −$46
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$255
• Net cashflow: $-173

Break-even live

Break-even rent $1,433

Max offer price $79,410

Occupancy floor —

Sensitivity live

Price	-10% $-111	-5% $-142	+0% $-173	+5% $-204	+10% $-235
Rent	-10% $-269	-5% $-221	+0% $-173	+5% $-125	+10% $-77
Rate	-1.0pp $-118	-0.5pp $-145	base $-173	+0.5pp $-202	+1.0pp $-231

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: $27,500
• Closing costs: $3,300
• Reserves months: —
• Total cash needed: —

Listing history 38 events

1. 2026-06-21
   days on market $110,000 Active 527 DOM
2. 2026-06-19
   days on market $110,000 Active 525 DOM
3. 2026-06-18
   days on market $110,000 Active 524 DOM
4. 2026-06-17
   days on market $110,000 Active 523 DOM
5. 2026-06-16
   days on market $110,000 Active 522 DOM
6. 2026-06-15
   days on market $110,000 Active 521 DOM
7. 2026-06-14
   days on market $110,000 Active 519 DOM
8. 2026-06-13
   days on market $110,000 Active 518 DOM
9. 2026-06-10
   days on market $110,000 Active 516 DOM
10. 2026-06-09
    days on market $110,000 Active 515 DOM
11. 2026-06-08
    days on market $110,000 Active 514 DOM
12. 2026-06-07
    days on market $110,000 Active 513 DOM
13. 2026-06-05
    days on market $110,000 Active 510 DOM
14. 2026-06-03
    days on market $110,000 Active 509 DOM
15. 2026-06-02
    days on market $110,000 Active 508 DOM
16. 2026-06-01
    days on market $110,000 Active 507 DOM
17. 2026-05-31
    days on market $110,000 Active 506 DOM
18. 2026-05-30
    days on market $110,000 Active 505 DOM
19. 2026-05-14
    price $110,000 431-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

20. 2026-05-14
    price $110,000 432-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

21. 2026-01-28
    price $122,500 431-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

22. 2026-01-28
    price $122,500 432-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

23. 2025-10-14
    price $124,900 432-char remark

    Show marketing remark (431 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

24. 2025-10-14
    price $124,900 431-char remark

    Show marketing remark (431 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

25. 2025-09-10
    price $134,900 431-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

26. 2025-09-10
    price $134,900 432-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

27. 2025-04-01
    price $144,900 432-char remark

    Show marketing remark (431 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

28. 2025-04-01
    price $144,900 431-char remark

    Show marketing remark (431 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

29. 2025-03-28
    price $154,900 431-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

30. 2025-03-28
    price $154,900 432-char remark

    Show marketing remark (432 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

31. 2025-01-10
    listed $164,900 Active 432-char remark

    Show marketing remark (431 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

32. 2025-01-10
    listed $164,900 Active 431-char remark

    Show marketing remark (431 chars)

    Escape To Sportsman's Paradise In This 3 Bedrooms - 2 Bath Home In Theriot. This Home Sits On A 2 Acre Lot With Lots Of Fruit Trees And A Large Screened In Patio/Outdoor Kitchen To Relax and Enjoy The Peaceful Outdoors. A Big Plus There Is Also The Included Bayou side Which Takes You To Some Of The Greater Fishing And Hunting Of South Louisiana - Call Today For Your Private Showing. All Measurements To Be Verified By The Buyer.

33. 2024-12-11
    listed $165,000 Active
34. 2024-12-11
    historical
35. 2024-05-09
    price $165,000
36. 2024-02-16
    listed $165,000 Active
37. 2024-02-16
    listed $169,000 Active
38. 1999-06-01
    soldstatus $48,500

ⓘ 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: $996 · $83/mo
• Projected year-2 tax: $996 · $83/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 8/10 Severe FEMA zone AE · 60% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 23 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,569
• − Mortgage interest: −$6,162
• − Property taxes: −$996
• − Insurance: −$5,668
• − Repairs & maintenance: −$1,165
• − Management: −$1,165
• − Depreciation: −$3,200
• Taxable loss: −$3,789
• Est. tax savings @ 24.0%: +$909
• After-tax cash flow: $-1,169/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: Terrebonne Parish
• NCES district ID: 2201740
• Math proficiency: 32% ▼ -36.00%
• Reading proficiency: 46% ▼ -30.00%
• Median HH income: $47,612
• Composite: 33.38/100
• National rank: #5480
• State rank: #23 of 98 in LA

Livability — Dulac

• Score: 53/100
• State rank: #395
• US rank: #24560

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 867

Population outlook (Terrebonne County) Hauer SSP2

• Today (2025): 118,724 people
• By 2030: 120,321 · +1.3%
• By 2040: 121,894 · +2.7%
• By 2050: 121,119 · +2.0%
• By 2075: 117,270 · -1.2%
• By 2100: 107,544 · -9.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (81%)
• Race & ethnicity: White 81% Two or more races 18% Hispanic / Latino 9% Native American 2%
• Common ancestry: Lithuanian 47%
• Languages at home: 83% English-only · French/Haitian/Cajun 14% Spanish 3%

Political lean MEDSL · Terrebonne

• 2024 margin: Solid R (+51.8) · D 23.5% · R 75.3% · Other 1.2%
• 2008→2024 swing: -11.0pp toward R · 2008: -40.9pp · 2024: -51.8pp
• All cycles: 2024: R+51.8 2020: R+50.0 2016: R+48.4 2012: R+41.2 2008: R+40.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -1.96%
• Current HPI: 108.9402
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.29%
• F500 in state: 10

Industry mix (Fortune 500 HQ in LA)

Industry	F500 HQs	Revenue
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+126.8% since first listed

20 events — show timeline

• 2026-05-14 Price Changed $110,000 AcadianaMLS
• 2026-05-14 Price Changed $110,000 GBRMLS
• 2026-01-28 Price Changed $122,500 AcadianaMLS
• 2026-01-28 Price Changed $122,500 GBRMLS
• 2025-10-14 Price Changed $124,900 GBRMLS
• 2025-10-14 Price Changed $124,900 AcadianaMLS
• 2025-09-10 Price Changed $134,900 AcadianaMLS
• 2025-09-10 Price Changed $134,900 GBRMLS
• 2025-04-01 Price Changed $144,900 GBRMLS
• 2025-04-01 Price Changed $144,900 AcadianaMLS
• 2025-03-28 Price Changed $154,900 AcadianaMLS
• 2025-03-28 Price Changed $154,900 GBRMLS
• 2025-01-10 Listed $164,900 GBRMLS
• 2025-01-10 Listed $164,900 AcadianaMLS
• 2024-12-11 Listed $165,000 GBRMLS
• 2024-12-11 Delisted — GBRMLS
• 2024-05-09 Price Changed $165,000 GBRMLS
• 2024-02-16 Listed $169,000 GBRMLS
• 2024-02-16 Listed $165,000 AcadianaMLS
• 1999-06-01 Sold (Public Records) $48,500 Public Records

Property tax history

+6.1%/yr

Latest (2025): $996 · -2.0% YoY. Source: county tax records.