CashFlowRE
Sign in Sign up
108 Riverview Dr
C+ Composite 62.48
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.5/10.0
  • Schools +4.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

108 Riverview Dr · St. Rose, LA 70087
3 bd · 2.0 ba · 1,591 sqft · SingleFamily public records · 3 Days on market
Built 1985 Est $232k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

All-brick home with a wonderful open floor plan and great potential! The spacious living room features vaulted ceilings and a cozy wood-burning fireplace, while the large kitchen opens through sliding glass doors to a covered patio, perfect for entertaining. This home could use some updating but offers solid bones and an excellent opportunity for buyers looking to add their personal touches and build equity. Never flooded and located in a preferred X flood zone. Living square footage does not include enclosed garage area.

Key facts

  • Open floor plan
  • Covered patio
  • Parking

Tags

OPEN FLOOR PLANWOOD BURNING FIREPLACECOVERED PATIO

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: One-story brick home; Slab foundation; Asphalt shingle roof
  • Construction: Built with brick construction
  • Exterior features: Fenced yard; Covered porch/patio; Shed(s) on the property; City lot with rectangular shape (50 x 100)

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Wood-burning fireplace; Total of 5 rooms; Average condition

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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • St. Charles Parish (suburban): math 40% / reading 51% proficiency, ranked #14 of 98 in LA (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 20 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 74 units permitted in St. Charles Parish in 2024 (0 in 5+ unit buildings).

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.
  • St. Charles County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 26y 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

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $185,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.05%
Cap rate
8.43%
Cash-on-cash
7.64%
DSCR
1.34
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$232,286
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
139 Riverview Dr 0.15mi 3/2.0 1,552 (-2%) 8mo $205,000 $132 82
115 Riverview Dr 0.04mi 3/2.0 1,715 (+8%) 20mo $179,000 $104 68
14 Pinto Ln 0.46mi 3/2.5 1,796 (+13%) 3mo $262,000 $146 53
240 Dianne Dr 0.72mi 3/2.0 1,520 (-4%) 22mo $205,000 $135 40
266 Dianne Dr 0.74mi 4/2.0 (+1) 1,406 (-12%) 7mo $225,000 $160 35
153 Janet Dr 0.68mi 3/2.0 1,373 (-14%) 14mo $250,000 $182 34
227 Janet Dr 0.69mi 3/2.0 1,434 (-10%) 22mo $245,000 $171 33

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.83×
Total profit
$-8,990
Equity at exit
$27,584
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$19,164
Equity at exit
$15,995

Cash invested: $51,800 (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 70087

Home prices YoY
-11.0%
Active inventory
20
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,950 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$164 /mo · $1,962/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$330

Break-even live

Break-even rent $1,533
Max offer price $185,000
Occupancy floor 78%

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
$46,250
Closing costs
$5,550
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
511 Dell St Saint Rose, LA 3.0 2.0 1220 $1,950 $1.60 17d 1 1.48mi

Listing history 4 events

  1. 2026-06-18
    days on market $185,000 Active 3 DOM
  2. 2026-06-17
    days on market $185,000 Active 2 DOM
  3. 2026-06-16
    remarks 527-char remark
  4. 2026-06-16
    listed $185,000 Active 1 DOM

ⓘ 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
$1,962 · $164/mo
Projected year-2 tax
$1,962 · $164/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 5/10 Major FEMA zone X (shaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$23,400
− Mortgage interest
−$10,363
− Property taxes
−$1,962
− Insurance
−$925
− Repairs & maintenance
−$1,872
− Management
−$1,872
− Depreciation
−$5,382
Taxable income
$1,024
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$246
After-tax cash flow
$3,711/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
St. Charles Parish
NCES district ID
2201440
Math proficiency
40% ▼ -38.00%
Reading proficiency
51% ▼ -32.00%
Median HH income
$60,261
Composite
40.0/100
National rank
#3830
State rank
#14 of 98 in LA

Livability — St. Rose

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Rose, LA
Population (ZIP)
6,939

Population outlook (St. Charles County) Hauer SSP2

Today (2025)
53,296 people
By 2030
53,030 · -0.5%
By 2040
51,646 · -3.1%
By 2050
49,771 · -6.6%
By 2075
46,993 · -11.8%
By 2100
44,473 · -16.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Black 43% White 35% Hispanic / Latino 18% Two or more races 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 9% Italian 1%
Foreign-born
11% · Canada
Languages at home
82% English-only · Spanish 17% Other Asian/Pacific 1%

Political lean MEDSL · St. Charles

2024 margin
Solid R (+32.4) · D 33.0% · R 65.4% · Other 1.6%
2008→2024 swing
-1.1pp toward R · 2008: -31.2pp · 2024: -32.4pp
All cycles
2024: R+32.4 2020: R+29.6 2016: R+30.8 2012: R+27.8 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.55%
Current HPI
222.4641
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

+115.1% since first listed
22 events — show timeline
  • 2026-06-15 Listed $185,000 AcadianaMLS
  • 2026-06-15 Listed $185,000 GSREIN
  • 2018-04-10 Sold (Public Records) $162,500 Public Records
  • 2018-03-28 Sold (MLS) $162,500 GSREIN
  • 2018-02-27 Pending GSREIN
  • 2018-02-24 Price Changed $168,500 GSREIN
  • 2018-02-24 Price Changed $169,500 GSREIN
  • 2018-02-11 Relisted GSREIN
  • 2018-02-10 Contingent GSREIN
  • 2018-01-28 Listed $168,500 AcadianaMLS
  • 2018-01-28 Listed $172,500 GSREIN
  • 2008-10-01 Sold (Public Records) $162,000 Public Records
  • 2008-09-26 Sold (MLS) $162,000 GSREIN
  • 2008-07-13 Listed $164,900 GSREIN
  • 2008-07-13 Listed $164,900 AcadianaMLS
  • 2006-12-27 Sold (Public Records) $150,000 Public Records
  • 2006-12-20 Sold (MLS) $150,000 GSREIN
  • 2006-08-29 Listed $154,900 AcadianaMLS
  • 2006-08-29 Listed $154,900 GSREIN
  • 2000-12-07 Sold (MLS) $86,000 GSREIN
  • 2000-08-31 Listed $86,000 GSREIN
  • 2000-08-31 Listed $86,000 AcadianaMLS

Property tax history

+3.0%/yr

Latest (2024): $1,962 · +21.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…