CashFlowRE
Sign in Sign up
83 Stanton Hall Dr
C+ Composite 64.9
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 +23.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +5.7/10.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

83 Stanton Hall Dr · Destrehan, LA 70047
2 bd · 2.0 ba · 1,595 sqft · Townhouse public records · 70 Days on market
Built 1985 $85/sqft · 28% below area Est $164k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-bed, 2-bath home in Destrehan featuring a functional layout, spacious living area, and private backyard. Conveniently located around shopping, dining, and major highways. Great opportunity for homeowners or investors!

Key facts

  • Spacious living area
  • Private backyard
  • Functional layout

Tags

FUNCTIONAL LAYOUTSPACIOUS LIVING AREAPRIVATE BACKYARDCONVENIENTLY LOCATED

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 2-bed/2.0-bath townhouse listed at $135k.

Deal economics

  • At list price, monthly cash flow is $135 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.6% in Destrehan — 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 75/100 on livability (#20 in LA, #4,010 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F.
  • 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: 85 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $933 of loan paydown is wiped out by about $4k 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

  • It's been on market 70 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 26 sale attempts since 29y ago; 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: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A99 (mandatory federal flood insurance); 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 $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 A-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?
  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
1.07%
Cap rate
8.60%
Cash-on-cash
8.25%
DSCR
1.37
GRM
7.8

CMA / ARV

ARV (median comp)
$164,270
List price
$135,000
Delta
-17.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
34 Brandon Hall Dr 0.14mi 3/2.0 (+1) 1,638 (+3%) 2mo $215,000 $131 82
81 Stanton Hall Dr 0.00mi 2/2.0 1,390 (-13%) 10mo $153,000 $110 70
25 Ormond Pl #25 0.25mi 2/1.5 1,408 (-12%) 5mo $130,000 $92 63
55 Ormond Pl 0.24mi 2/2.0 1,408 (-12%) 9mo $70,000 $50 62
36 Ormond Pl 0.23mi 3/2.5 (+1) 1,750 (+10%) 14mo $176,500 $101 55

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
-9.6%
Equity multiple
0.65×
Total profit
$-13,242
Equity at exit
$20,129
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-234
Equity at exit
$11,672

Cash invested: $37,800 (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 70047

Home prices YoY
-14.4%
Active inventory
85
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,440 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$113 /mo · $1,361/yr
Insurance
$56
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$135

Break-even live

Break-even rent $1,269
Max offer price $135,000
Occupancy floor 86%

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
$33,750
Closing costs
$4,050
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
44 Carriage Ln Unit A Destrehan, LA 2.0 1.5 1200 $1,300 $1.08 43d 1 0.05mi
59 Carriage Ln Unit B Destrehan, LA 2.0 1.5 1112 $1,300 $1.17 3d 1 0.10mi
54 Carriage Ln Unit A Destrehan, LA 2.0 1.5 1100 $1,400 $1.27 43d 1 0.11mi
21 Brandon Hall Dr Unit B Destrehan, LA 2.0 1.5 1400 $1,450 $1.04 3d 1 0.11mi
26 Brandon Hall Dr Unit A Destrehan, LA 2.0 1.5 1338 $1,475 $1.10 43d 1 0.11mi
5 Brandon Hall Dr Unit D Destrehan, LA 3.0 2.5 1750 $1,600 $0.91 23d 1 0.12mi
56 Stanton Hall Dr Destrehan, LA 3.0 2.5 1418 $1,700 $1.20 43d 1 0.12mi
64 Carriage Ln Unit D Destrehan, LA 2.0 1.5 1053 $1,250 $1.19 20d 1 0.16mi
50 Brandon Hall Dr Unit D Destrehan, LA 2.0 1.5 1280 $1,350 $1.05 3d 1 0.19mi
9602 Red Church Ln Destrehan, LA 3.0 2.0 1172 $2,100 $1.79 16d 1 0.89mi

Listing history 50 events

  1. 2026-06-18
    days on market $135,000 Active 70 DOM
  2. 2026-06-17
    days on market $135,000 Active 69 DOM
  3. 2026-06-16
    days on market $135,000 Active 68 DOM
  4. 2026-06-15
    days on market $135,000 Active 67 DOM
  5. 2026-06-13
    days on market $135,000 Active 65 DOM
  6. 2026-06-13
    days on market $135,000 Active 64 DOM
  7. 2026-06-10
    days on market $135,000 Active 62 DOM
  8. 2026-06-09
    days on market $135,000 Active 61 DOM
  9. 2026-06-08
    days on market $135,000 Active 60 DOM
  10. 2026-06-07
    days on market $135,000 Active 59 DOM
  11. 2026-06-05
    days on market $135,000 Active 56 DOM
  12. 2026-06-03
    days on market $135,000 Active 55 DOM
  13. 2026-06-02
    days on market $135,000 Active 54 DOM
  14. 2026-06-01
    days on market $135,000 Active 53 DOM
  15. 2026-05-31
    days on market $135,000 Active 52 DOM
  16. 2026-05-16
    price $135,000 228-char remark
    Show marketing remark (228 chars)

    Charming 2-bed, 2-bath home in Destrehan featuring a functional layout, spacious living area, and private backyard. Conveniently located around shopping, dining, and major highways. Great opportunity for homeowners or investors!

  17. 2026-05-16
    price $135,000 228-char remark
    Show marketing remark (228 chars)

    Charming 2-bed, 2-bath home in Destrehan featuring a functional layout, spacious living area, and private backyard. Conveniently located around shopping, dining, and major highways. Great opportunity for homeowners or investors!

  18. 2026-04-10
    listed $145,000 Active 228-char remark
    Show marketing remark (228 chars)

    Charming 2-bed, 2-bath home in Destrehan featuring a functional layout, spacious living area, and private backyard. Conveniently located around shopping, dining, and major highways. Great opportunity for homeowners or investors!

  19. 2026-04-09
    listed $145,000 Active 228-char remark
    Show marketing remark (228 chars)

    Charming 2-bed, 2-bath home in Destrehan featuring a functional layout, spacious living area, and private backyard. Conveniently located around shopping, dining, and major highways. Great opportunity for homeowners or investors!

  20. 2025-12-18
    historical $1,300
  21. 2025-10-29
    price $1,300
  22. 2025-10-13
    listed $1,400
  23. 2025-08-27
    price $145,000
  24. 2025-08-27
    price $145,000
  25. 2025-08-25
    historical $1,400
  26. 2025-06-18
    listed $1,400
  27. 2025-06-17
    listed $155,000 Active
  28. 2025-01-19
    price $145,000
  29. 2024-11-12
    price $145,000
  30. 2024-10-20
    price $155,000
  31. 2024-10-20
    price $155,000
  32. 2024-09-25
    listed $160,000 Active
  33. 2023-04-20
    price $160,000
  34. 2023-02-28
    price $165,000
  35. 2023-01-31
    listed $160,000
  36. 2022-09-02
    price $170,000
  37. 2022-07-07
    listed $170,000
  38. 2022-03-03
    soldstatus $125,000
  39. 2018-05-21
    historical
  40. 2017-11-20
    listed $119,000 Active
  41. 2017-11-20
    listed $119,000
  42. 2016-10-28
    historical
  43. 2016-10-28
    historical
  44. 2016-09-28
    status Active
  45. 2016-09-28
    status Active
  46. 2016-09-27
    historical Pending Continue to Show
  47. 2016-09-23
    status Under Contract
  48. 2016-09-23
    status Pending
  49. 2016-09-06
    listed $100,000 Active
  50. 2016-09-06
    listed $100,000

ⓘ 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
$1,361 · $113/mo
Projected year-2 tax
$1,361 · $113/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 A99 · 26% 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
$17,277
− Mortgage interest
−$7,562
− Property taxes
−$1,361
− Insurance
−$2,178
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$3,927
Taxable loss
−$516
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$124
After-tax cash flow
$1,738/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 — Destrehan

Score
75/100
State rank
#20
US rank
#4010

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Destrehan, LA
County
Saint Charles Parish · 27,180 people
City population
13,220
Metro
New Orleans-Metairie, LA
Population (ZIP)
13,220
Household income
$87,333
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
468.0

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
Predominantly White (67%)
Race & ethnicity
White 67% Black 20% Hispanic / Latino 8% Two or more races 6% Asian 2%
Hispanic origin (detail)
Common ancestry
Lithuanian 21% Slovak 1% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 6% 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
▼ -40.34%
Current HPI
238.9532
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+116.0% since first listed
53 events — show timeline
  • 2026-05-16 Price Changed $135,000 AcadianaMLS
  • 2026-05-16 Price Changed $135,000 GSREIN
  • 2026-04-10 Listed $145,000 AcadianaMLS
  • 2026-04-09 Listed $145,000 GSREIN
  • 2025-12-18 Rental Removed $1,300 GSREIN
  • 2025-10-29 Price Changed $1,300 GSREIN
  • 2025-10-13 Listed for Rent $1,400 GSREIN
  • 2025-08-27 Price Changed $145,000 AcadianaMLS
  • 2025-08-27 Price Changed $145,000 GSREIN
  • 2025-08-25 Rental Removed $1,400 GSREIN
  • 2025-06-18 Listed for Rent $1,400 GSREIN
  • 2025-06-17 Listed $155,000 AcadianaMLS
  • 2025-01-19 Price Changed $145,000 AcadianaMLS
  • 2024-11-12 Price Changed $145,000 GSREIN
  • 2024-10-20 Price Changed $155,000 AcadianaMLS
  • 2024-10-20 Price Changed $155,000 GSREIN
  • 2024-09-25 Listed $160,000 AcadianaMLS
  • 2023-04-20 Price Changed $160,000 GSREIN
  • 2023-02-28 Price Changed $165,000 GSREIN
  • 2023-01-31 Listed $160,000 AcadianaMLS
  • 2022-09-02 Price Changed $170,000 GSREIN
  • 2022-07-07 Listed $170,000 AcadianaMLS
  • 2022-03-03 Sold (Public Records) $125,000 Public Records
  • 2018-05-21 Listing Removed GSREIN
  • 2017-11-20 Listed $119,000 AcadianaMLS
  • 2017-11-20 Listed $119,000 GSREIN
  • 2016-10-28 Delisted GBRMLS
  • 2016-10-28 Listing Removed GSREIN
  • 2016-09-28 Relisted GBRMLS
  • 2016-09-28 Relisted GSREIN
  • 2016-09-27 Contingent GSREIN
  • 2016-09-23 Pending GSREIN
  • 2016-09-23 Pending GBRMLS
  • 2016-09-06 Listed $100,000 GSREIN
  • 2016-09-06 Listed $100,000 AcadianaMLS
  • 2016-09-04 Listed $100,000 GBRMLS
  • 2016-06-30 Listed $100,000 AcadianaMLS
  • 2009-09-16 Listed $142,000 GSREIN
  • 2009-09-16 Listed $142,000 AcadianaMLS
  • 2008-11-02 Sold (Public Records) $121,000 Public Records
  • 2007-12-28 Sold (MLS) $121,000 GSREIN
  • 2007-06-25 Listed $123,000 GSREIN
  • 2007-06-25 Listed $123,000 AcadianaMLS
  • 2004-11-05 Sold (Public Records) $114,000 Public Records
  • 2004-11-02 Sold (MLS) $114,000 GSREIN
  • 2004-09-14 Listed $116,500 GSREIN
  • 2004-09-14 Listed $116,500 AcadianaMLS
  • 2001-09-21 Sold (MLS) $91,500 GSREIN
  • 2001-07-18 Listed $95,500 GSREIN
  • 2001-07-18 Listed $95,500 AcadianaMLS
  • 1997-12-12 Sold (MLS) $62,500 GSREIN
  • 1997-11-08 Listed $62,500 GSREIN
  • 1997-11-08 Listed $62,500 AcadianaMLS

Property tax history

+1.4%/yr

Latest (2024): $1,361 · +17.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…