CashFlowRE
Sign in Sign up
2117 Church St
D Composite 44.74
Why this score? — see what drove the D 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 +17.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.8/10.0
  • Schools +3.1/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

2117 Church St · North Vacherie, LA 70090
3 bd · 3.0 ba · 832 sqft · SingleFamily public records · 220 Days on market
Built 1955 $168/sqft · at area comps ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Brick Ranch with Endless Potential! Welcome to this classic single-story home offering timeless charm and a spacious layout for personalization. Situated behind a white picket fence, this property features great curb appeal with a tile roof, teal shutters, and manicured landscaping. Step inside to find a bright and inviting living area accented by large front windows, textured ceilings, and vintage character throughout. The kitchen provides ample cabinet space, tile countertops, and a built-in dining nook, for any potential gatherings. Multiple living and dining areas offer flexibility for family enjoyment or entertaining guests. This home is ready for its next chapter--whether you're looking to restore its mid-century charm or update it with modern finishes, the possibilities are endless. Enjoy the fenced yard for pets, gardening, or relaxing outdoors. Don't miss your chance to transform this gem into your dream home or next investment opportunity!

Key facts

  • Bright living area
  • Tile roof
  • Large front windows

Tags

BRICK RANCHTILE ROOFTEAL SHUTTERSMANICURED LANDSCAPINGBRIGHT LIVING AREALARGE FRONT WINDOWS

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/3.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/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 $123k (12.3% below list).
  • Recommended offer: $123k (12.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#284 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • St. James Parish (town): math 31% / reading 41% proficiency, ranked #30 of 98 in LA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 63 active listings in the ZIP; 64 units permitted in St. James Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. James County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 220 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $122,710 (12.3% below list)

Questions for the listing agent

  1. It's been on market 220 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 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.88%
Cap rate
7.12%
Cash-on-cash
2.96%
DSCR
1.13
GRM
9.5

CMA / ARV

ARV (median comp)
$291,178
List price
$140,000
Delta
-51.92%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-11.7%
Equity multiple
0.58×
Total profit
$-16,559
Equity at exit
$20,874
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-6,640
Equity at exit
$12,105

Cash invested: $39,200 (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 70090

Home prices YoY
-32.2%
Active inventory
63
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,227 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$80 /mo · $961/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$97

Break-even live

Break-even rent $1,105
Max offer price $140,000
Occupancy floor 87%

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
$35,000
Closing costs
$4,200
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 20 events

  1. 2026-06-19
    days on market $140,000 Active 220 DOM
  2. 2026-06-18
    days on market $140,000 Active 219 DOM
  3. 2026-06-17
    days on market $140,000 Active 218 DOM
  4. 2026-06-16
    days on market $140,000 Active 217 DOM
  5. 2026-06-15
    days on market $140,000 Active 216 DOM
  6. 2026-06-14
    days on market $140,000 Active 214 DOM
  7. 2026-06-13
    days on market $140,000 Active 213 DOM
  8. 2026-06-10
    days on market $140,000 Active 211 DOM
  9. 2026-06-09
    days on market $140,000 Active 210 DOM
  10. 2026-06-08
    days on market $140,000 Active 209 DOM
  11. 2026-06-07
    days on market $140,000 Active 208 DOM
  12. 2026-06-05
    days on market $140,000 Active 205 DOM
  13. 2026-06-02
    days on market $140,000 Active 203 DOM
  14. 2026-06-01
    days on market $140,000 Active 202 DOM
  15. 2026-05-31
    days on market $140,000 Active 201 DOM
  16. 2026-05-30
    days on market $140,000 Active 200 DOM
  17. 2026-04-07
    price $140,000 972-char remark
    Show marketing remark (989 chars)

    Charming Brick Ranch with Endless Potential! Welcome to this classic single-story home offering timeless charm and a spacious layout for personalization. Situated behind a white picket fence, this property features great curb appeal with a tile roof, teal shutters, and manicured landscaping. Step inside to find a bright and inviting living area accented by large front windows, textured ceilings, and vintage character throughout. The kitchen provides ample cabinet space, tile countertops, and a built-in dining nook, for any potential gatherings. Multiple living and dining areas offer flexibility for family enjoyment or entertaining guests. This home is ready for its next chapter—whether you’re looking to restore its mid-century charm or update it with modern finishes, the possibilities are endless. Enjoy the fenced yard for pets, gardening, or relaxing outdoors. Don’t miss your chance to transform this gem into your dream home or next investment opportunity!

  18. 2026-04-07
    price $140,000 989-char remark
    Show marketing remark (989 chars)

    Charming Brick Ranch with Endless Potential! Welcome to this classic single-story home offering timeless charm and a spacious layout for personalization. Situated behind a white picket fence, this property features great curb appeal with a tile roof, teal shutters, and manicured landscaping. Step inside to find a bright and inviting living area accented by large front windows, textured ceilings, and vintage character throughout. The kitchen provides ample cabinet space, tile countertops, and a built-in dining nook, for any potential gatherings. Multiple living and dining areas offer flexibility for family enjoyment or entertaining guests. This home is ready for its next chapter—whether you’re looking to restore its mid-century charm or update it with modern finishes, the possibilities are endless. Enjoy the fenced yard for pets, gardening, or relaxing outdoors. Don’t miss your chance to transform this gem into your dream home or next investment opportunity!

  19. 2025-11-11
    listed $150,000 Active 972-char remark
    Show marketing remark (989 chars)

    Charming Brick Ranch with Endless Potential! Welcome to this classic single-story home offering timeless charm and a spacious layout for personalization. Situated behind a white picket fence, this property features great curb appeal with a tile roof, teal shutters, and manicured landscaping. Step inside to find a bright and inviting living area accented by large front windows, textured ceilings, and vintage character throughout. The kitchen provides ample cabinet space, tile countertops, and a built-in dining nook, for any potential gatherings. Multiple living and dining areas offer flexibility for family enjoyment or entertaining guests. This home is ready for its next chapter—whether you’re looking to restore its mid-century charm or update it with modern finishes, the possibilities are endless. Enjoy the fenced yard for pets, gardening, or relaxing outdoors. Don’t miss your chance to transform this gem into your dream home or next investment opportunity!

  20. 2025-11-11
    listed $150,000 Active 989-char remark
    Show marketing remark (989 chars)

    Charming Brick Ranch with Endless Potential! Welcome to this classic single-story home offering timeless charm and a spacious layout for personalization. Situated behind a white picket fence, this property features great curb appeal with a tile roof, teal shutters, and manicured landscaping. Step inside to find a bright and inviting living area accented by large front windows, textured ceilings, and vintage character throughout. The kitchen provides ample cabinet space, tile countertops, and a built-in dining nook, for any potential gatherings. Multiple living and dining areas offer flexibility for family enjoyment or entertaining guests. This home is ready for its next chapter—whether you’re looking to restore its mid-century charm or update it with modern finishes, the possibilities are endless. Enjoy the fenced yard for pets, gardening, or relaxing outdoors. Don’t miss your chance to transform this gem into your dream home or next investment opportunity!

ⓘ 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
$961 · $80/mo
Projected year-2 tax
$961 · $80/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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$14,725
− Mortgage interest
−$7,842
− Property taxes
−$961
− Insurance
−$700
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$4,073
Taxable loss
−$1,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$290
After-tax cash flow
$1,452/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. James Parish
NCES district ID
2201500
Math proficiency
31% ▼ -44.00%
Reading proficiency
41% ▼ -38.00%
Median HH income
$51,020
Composite
31.24/100
National rank
#6031
State rank
#30 of 98 in LA

Livability — North Vacherie

Score
59/100
State rank
#284
US rank
#20426

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Vacherie, LA
Population (ZIP)
7,471

Population outlook (St. James County) Hauer SSP2

Today (2025)
20,741 people
By 2030
20,140 · -2.9%
By 2040
18,560 · -10.5%
By 2050
16,673 · -19.6%
By 2075
12,535 · -39.6%
By 2100
8,610 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (61%)
Race & ethnicity
Black 61% White 35% Hispanic / Latino 3% Two or more races 1%
Common ancestry
Lithuanian 9%
Foreign-born
1% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 3% Spanish 2%

Political lean MEDSL · St. James

2024 margin
Toss-up / Even · D 49.1% · R 50.1%
2008→2024 swing
-13.4pp toward R · 2008: 12.4pp · 2024: -0.9pp
All cycles
2024: R+0.9 2020: D+4.4 2016: D+8.0 2012: D+14.9 2008: D+12.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.73%
Current HPI
119.4805
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

-6.7% since first listed
4 events — show timeline
  • 2026-04-07 Price Changed $140,000 AcadianaMLS
  • 2026-04-07 Price Changed $140,000 GSREIN
  • 2025-11-11 Listed $150,000 GSREIN
  • 2025-11-11 Listed $150,000 AcadianaMLS

Property tax history

+3.8%/yr

Latest (2020): $961 · +29.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…