CashFlowRE
Sign in Sign up
146 Bayou Vista Dr
B Composite 70.07
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
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

146 Bayou Vista Dr · Lafourche Crossing, LA 70301
4 bd · 2.0 ba · 2,042 sqft · SingleFamily public records · 263 Days on market
Built 1975 7,405 sqft lot $49/sqft · 51% below area ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

Key facts

  • 7,405 sq ft lot
  • Parking
  • Built 1975

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 $100k.

Deal economics

  • At list price, monthly cash flow is $715 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#84 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools 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: Rents rising (+2.9%/yr); 513 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 263 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $50k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 263 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 1975 — 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 D-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. 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
1.80%
Cap rate
14.88%
Cash-on-cash
30.67%
DSCR
2.36
GRM
4.6

CMA / ARV

ARV (median comp)
$204,035
List price
$99,900
Delta
-51.04%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
176 Bayou Vista Dr 0.20mi 3/2.0 (-1) 1,949 (-5%) 18mo $180,000 $92 64
105 Bayou Vista Dr 0.31mi 4/3.0 1,736 (-15%) 2mo $225,000 $130 55
1102 Highway 308 0.57mi 3/2.0 (-1) 1,751 (-14%) 12mo $525,000 $300 35

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
25.3%
Equity multiple
2.04×
Total profit
$29,202
Equity at exit
$14,895
10-year hold
IRR
33.0%
Equity multiple
3.98×
Total profit
$83,471
Equity at exit
$8,638

Cash invested: $27,972 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,799 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$141 /mo · $1,692/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$715

Break-even live

Break-even rent $894
Max offer price $99,900
Occupancy floor 55%

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
$24,975
Closing costs
$2,997
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 33 events

  1. 2026-06-17
    status $99,900 Pending 263 DOM
  2. 2026-06-16
    days on market $99,900 Active 263 DOM
  3. 2026-06-15
    days on market $99,900 Active 262 DOM
  4. 2026-06-14
    days on market $99,900 Active 260 DOM
  5. 2026-06-13
    days on market $99,900 Active 259 DOM
  6. 2026-06-10
    days on market $99,900 Active 257 DOM
  7. 2026-06-09
    days on market $99,900 Active 256 DOM
  8. 2026-06-08
    days on market $99,900 Active 255 DOM
  9. 2026-06-07
    days on market $99,900 Active 254 DOM
  10. 2026-06-05
    pricedays on market $99,900 Active 251 DOM
  11. 2026-06-03
    days on market $109,900 Active 250 DOM
  12. 2026-06-02
    days on market $109,900 Active 249 DOM
  13. 2026-06-01
    days on market $109,900 Active 248 DOM
  14. 2026-05-31
    days on market $109,900 Active 247 DOM
  15. 2026-05-30
    days on market $109,900 Active 246 DOM
  16. 2026-05-01
    price $109,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  17. 2026-05-01
    price $109,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  18. 2026-03-26
    price $114,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  19. 2026-03-26
    price $114,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  20. 2026-02-12
    price $128,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  21. 2026-02-12
    price $128,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  22. 2025-12-31
    price $132,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  23. 2025-12-31
    price $132,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  24. 2025-11-26
    price $139,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  25. 2025-11-26
    price $139,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  26. 2025-10-28
    price $144,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  27. 2025-10-28
    price $144,900 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  28. 2025-09-26
    listed $149,900 Active 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  29. 2025-09-26
    listed $149,900 Active 320-char remark
    Show marketing remark (320 chars)

    Located just outside of Thibodaux, this spacious home on Bayou Vista Dr could be your future dream home with just a little work!! The home features 4 bedrooms with 2 full bathrooms and 2 separate living areas. The primary bedroom features an en-suite bath and walk-in closet. Call today to schedule your private showing!

  30. 2020-02-28
    soldstatus $135,000
  31. 2020-02-27
    soldstatus
  32. 2019-12-23
    listed $135,000
  33. 2019-12-23
    listed $135,000

ⓘ 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
$1,692 · $141/mo
Projected year-2 tax
$1,692 · $141/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 4/10 Moderate FEMA zone X · 13% 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 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
$21,592
− Mortgage interest
−$5,596
− Property taxes
−$1,692
− Insurance
−$500
− Repairs & maintenance
−$1,727
− Management
−$1,727
− Depreciation
−$2,906
Taxable income
$7,443
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,786
After-tax cash flow
$6,793/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 — Lafourche Crossing

Score
68/100
State rank
#84
US rank
#9474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lafourche Parish · 50,095 people
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
1513.0

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 (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2%

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
▼ -98.35%
Current HPI
124.5559
Rent YoY
▲ 2.90%
Metro
Houma-Thibodaux, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-18.6% since first listed
18 events — show timeline
  • 2026-05-01 Price Changed $109,900 AcadianaMLS
  • 2026-05-01 Price Changed $109,900 GBRMLS
  • 2026-03-26 Price Changed $114,900 AcadianaMLS
  • 2026-03-26 Price Changed $114,900 GBRMLS
  • 2026-02-12 Price Changed $128,900 AcadianaMLS
  • 2026-02-12 Price Changed $128,900 GBRMLS
  • 2025-12-31 Price Changed $132,900 AcadianaMLS
  • 2025-12-31 Price Changed $132,900 GBRMLS
  • 2025-11-26 Price Changed $139,900 AcadianaMLS
  • 2025-11-26 Price Changed $139,900 GBRMLS
  • 2025-10-28 Price Changed $144,900 GBRMLS
  • 2025-10-28 Price Changed $144,900 AcadianaMLS
  • 2025-09-26 Listed $149,900 GBRMLS
  • 2025-09-26 Listed $149,900 AcadianaMLS
  • 2020-02-28 Sold (Public Records) $135,000 Public Records
  • 2020-02-27 Sold (MLS) GBRMLS
  • 2019-12-23 Listed $135,000 AcadianaMLS
  • 2019-12-23 Listed $135,000 GBRMLS

Property tax history

+14.3%/yr

Latest (2024): $1,692 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…