CashFlowRE
Sign in Sign up
1211 Goode St
B- Composite 69.74
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 +3.3/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

1211 Goode St · Houma, LA 70360
3 bd · 1.0 ba · 1,032 sqft · Other public records · 22 Days on market
Built 1959 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in downtown Houma, this home features 3 bedrooms, 1 full bath and a laundry room. Exterior has newer paint and a newer black metal roof. Inside features high ceilings, beadboard walls and ceiling. It's situated on a large 50 x 120 lot. The home needs a little TLC which is reflected in price. Call today to schedule your private showing.

Key facts

  • Beadboard walls
  • Large lot
  • High ceilings

Tags

NEWER BLACK METAL ROOFHIGH CEILINGSBEADBOARD WALLSLARGE LOT

Property features AI

Finance

  • Other: Located in the Breaux Morrison subdivision

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; One story
  • Construction: Wood siding/frame construction; Metal roof
  • Exterior features: Chain link fencing

Interior

  • Flooring: Tile; Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit(s) for cooling; No central heating listed
  • Interior features: Tile, carpet, and vinyl flooring

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 $50k.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 24.5% vs local median 4.0% in Houma — 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 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities 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.
  • Market conditions: Rents rising (+2.8%/yr); 355 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.8% rent growth), your $14k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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

  • Watch-outs: flood insurance adds $427/mo; built in 1959 — 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 $49,151 (1.5% below list)

Questions for the listing agent

  1. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.73%
Cap rate
24.47%
Cash-on-cash
64.93%
DSCR
3.89
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.82% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
1.92×
Total profit
$12,915
Equity at exit
$7,440
10-year hold
IRR
30.5%
Equity multiple
3.74×
Total profit
$38,341
Equity at exit
$4,314

Cash invested: $13,972 (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 70360

Rents YoY
2.8%
Active inventory
355
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,362 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$38 /mo · $453/yr
Insurance
$21
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$329

Break-even live

Break-even rent $945
Max offer price $49,900
Occupancy floor 71%

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
$12,475
Closing costs
$1,497
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1140 Church St Unit B Houma, LA 2.0 1.0 1000 $1,150 $1.15 43d 1 0.11mi
885 High St Houma, LA 2.0 1.0 801 $1,100 $1.37 43d 1 0.59mi
735 A School St Unit A Houma, LA 3.0 2.0 1450 $1,600 $1.10 43d 1 0.61mi
810 Saadi St Houma, LA 2.0 1.0 754 $1,300 $1.72 43d 3 0.69mi
100 Chateau Ct Houma, LA 2.0 2.5 988 $1,262 $1.28 43d 5 0.97mi
179 Garnet St Unit B Houma, LA 3.0 1.0 1100 $1,200 $1.09 43d 1 1.12mi
1300 Laban Ave Houma, LA 1.0–3.0 1.0–1.5 896 $1,347 $1.50 43d 41 1.31mi

Listing history 10 events

  1. 2026-05-15
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Located in downtown Houma, this home features 3 bedrooms, 1 full bath and a laundry room. Exterior has newer paint and a newer black metal roof. Inside features high ceilings, beadboard walls and ceiling. It's situated on a large 50 x 120 lot. The home needs a little TLC which is reflected in price. Call today to schedule your private showing.

  2. 2026-05-15
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Located in downtown Houma, this home features 3 bedrooms, 1 full bath and a laundry room. Exterior has newer paint and a newer black metal roof. Inside features high ceilings, beadboard walls and ceiling. It's situated on a large 50 x 120 lot. The home needs a little TLC which is reflected in price. Call today to schedule your private showing.

  3. 2026-04-29
    soldstatus $58,334
  4. 2026-04-23
    listed $49,900 Active 345-char remark
    Show marketing remark (345 chars)

    Located in downtown Houma, this home features 3 bedrooms, 1 full bath and a laundry room. Exterior has newer paint and a newer black metal roof. Inside features high ceilings, beadboard walls and ceiling. It's situated on a large 50 x 120 lot. The home needs a little TLC which is reflected in price. Call today to schedule your private showing.

  5. 2026-04-23
    listed $49,900 Active 345-char remark
    Show marketing remark (345 chars)

    Located in downtown Houma, this home features 3 bedrooms, 1 full bath and a laundry room. Exterior has newer paint and a newer black metal roof. Inside features high ceilings, beadboard walls and ceiling. It's situated on a large 50 x 120 lot. The home needs a little TLC which is reflected in price. Call today to schedule your private showing.

  6. 2019-08-07
    soldstatus
    Show marketing remark (289 chars)

    ADORABLE old House Downtown Houma - perfect for INVESTORS - Brings in $800-$900 monthly! Will pay for itself in less than 5 years!! Currently Vacant and Ready for New Tenant. Tongue-and-Groove Walls and Ceilings - Wood Siding - in very good shape - Nice Shady Backyard - Come check it out!

  7. 2019-08-07
    soldstatus $46,000
    Show marketing remark (289 chars)

    ADORABLE old House Downtown Houma - perfect for INVESTORS - Brings in $800-$900 monthly! Will pay for itself in less than 5 years!! Currently Vacant and Ready for New Tenant. Tongue-and-Groove Walls and Ceilings - Wood Siding - in very good shape - Nice Shady Backyard - Come check it out!

  8. 2019-07-25
    listed $49,000
    Show marketing remark (289 chars)

    ADORABLE old House Downtown Houma - perfect for INVESTORS - Brings in $800-$900 monthly! Will pay for itself in less than 5 years!! Currently Vacant and Ready for New Tenant. Tongue-and-Groove Walls and Ceilings - Wood Siding - in very good shape - Nice Shady Backyard - Come check it out!

  9. 2019-07-25
    listed $49,000
    Show marketing remark (289 chars)

    ADORABLE old House Downtown Houma - perfect for INVESTORS - Brings in $800-$900 monthly! Will pay for itself in less than 5 years!! Currently Vacant and Ready for New Tenant. Tongue-and-Groove Walls and Ceilings - Wood Siding - in very good shape - Nice Shady Backyard - Come check it out!

  10. 1996-08-01
    soldstatus $12,000

ⓘ 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
$453 · $38/mo
Projected year-2 tax
$453 · $38/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 9/10 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 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,347
− Mortgage interest
−$2,795
− Property taxes
−$453
− Insurance
−$5,368
− Repairs & maintenance
−$1,308
− Management
−$1,308
− Depreciation
−$1,452
Taxable income
$3,664
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$879
After-tax cash flow
$3,074/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 — Houma

Score
64/100
State rank
#165
US rank
#13966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houma, LA
County
Terrebonne Parish · 57,290 people
City population
57,290
Metro
Houma-Thibodaux, LA
Population (ZIP)
28,574
Household income
$84,890
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
811.0

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 (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 24% Armenian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 3% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -149.43%
Current HPI
138.5984
Rent YoY
▲ 2.82%
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

+283.3% since first listed
13 events — show timeline
  • 2026-05-29 Sold (Public Records) $46,000 Public Records
  • 2026-05-29 Sold (MLS) AcadianaMLS
  • 2026-05-29 Sold (MLS) GBRMLS
  • 2026-05-15 Pending AcadianaMLS
  • 2026-05-15 Pending GBRMLS
  • 2026-04-29 Sold (Public Records) $58,334 Public Records
  • 2026-04-23 Listed $49,900 GBRMLS
  • 2026-04-23 Listed $49,900 AcadianaMLS
  • 2019-08-07 Sold (Public Records) $46,000 Public Records
  • 2019-08-07 Sold (MLS) GBRMLS
  • 2019-07-25 Listed $49,000 AcadianaMLS
  • 2019-07-25 Listed $49,000 GBRMLS
  • 1996-08-01 Sold (Public Records) $12,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $453 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…