CashFlowRE
Sign in Sign up
1075 Percy Rd
D+ Composite 47.65
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 +17.6/30.0
  • ARV discount +10.3/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$164,900

1075 Percy Rd · Parks, LA 70582
4 bd · 2.0 ba · 1,768 sqft · Manufactured public records · 43 Days on market
Built 2017 0.52 ac lot $93/sqft · at area comps Est $176k · 6% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Spacious 4-bedroom, 2-bath home tucked away on a quiet dead-end road in the desirable Parks area, situated on a generous 0.52-acre lot. This well-designed home features an open floor plan with two living areas and a dining space that flow seamlessly into the kitchen--perfect for both everyday living and entertaining. The split floor plan offers privacy, with a large primary suite set apart from the additional bedrooms. The primary bedroom is generously sized and features an expansive en-suite bath along with a walk-in closet. The three additional bedrooms are comfortably sized and offer ample closet space. A functional laundry room provides convenient access to the backyard. Outside, the sp

Key facts

  • 0.52 acre lot
  • Parking
  • Built 2017

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: Electric service: SLEMCO
  • Home design: Manufactured home
  • Construction: Vinyl siding; Frame construction; Composition roof
  • Exterior features: Exterior lighting; Partial wood fencing

Interior

  • Kitchen: Dishwasher; Refrigerator; Electric stove
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Kitchen island; Walk-in closet(s); Formica counters; Window treatments
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $128 ($2k/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 $144k (12.7% below list).
  • Recommended offer: $144k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 2.6% in Parks — 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 (#182 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, schools D-, crime F.
  • St. Martin Parish (rural): math 23% / reading 32% proficiency, ranked #49 of 98 in LA (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 125 active listings in the ZIP; 54 units permitted in St. Martin 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 $5k of value loss. Plan a longer hold.
  • St. Martin County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.

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 $143,998 (12.7% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is F 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?
  5. 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?
  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
0.87%
Cap rate
7.23%
Cash-on-cash
3.34%
DSCR
1.15
GRM
9.5

CMA / ARV

ARV (median comp)
$176,002
List price
$164,900
Delta
-6.31%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-11.1%
Equity multiple
0.60×
Total profit
$-18,604
Equity at exit
$24,587
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-5,910
Equity at exit
$14,258

Cash invested: $46,172 (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 70582

Home prices YoY
-23.8%
Active inventory
125
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,440 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$76 /mo · $909/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$128

Break-even live

Break-even rent $1,278
Max offer price $164,900
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
$41,225
Closing costs
$4,947
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 16 events

  1. 2026-06-18
    days on market $164,900 Active 43 DOM
  2. 2026-06-17
    days on market $164,900 Active 42 DOM
  3. 2026-06-16
    days on market $164,900 Active 41 DOM
  4. 2026-06-15
    days on market $164,900 Active 40 DOM
  5. 2026-06-14
    days on market $164,900 Active 38 DOM
  6. 2026-06-13
    days on market $164,900 Active 37 DOM
  7. 2026-06-10
    days on market $164,900 Active 35 DOM
  8. 2026-06-09
    days on market $164,900 Active 34 DOM
  9. 2026-06-08
    days on market $164,900 Active 33 DOM
  10. 2026-06-07
    days on market $164,900 Active 32 DOM
  11. 2026-06-05
    days on market $164,900 Active 29 DOM
  12. 2026-06-02
    days on market $164,900 Active 27 DOM
  13. 2026-06-01
    days on market $164,900 Active 26 DOM
  14. 2026-05-31
    days on market $164,900 Active 25 DOM
  15. 2026-05-30
    days on market $164,900 Active 24 DOM
  16. 2026-05-06
    listed $169,900 Active 873-char remark

ⓘ 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
$909 · $76/mo
Projected year-2 tax
$909 · $76/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 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
$17,280
− Mortgage interest
−$9,237
− Property taxes
−$909
− Insurance
−$824
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$4,797
Taxable loss
−$1,253
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$301
After-tax cash flow
$1,841/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. Martin Parish
NCES district ID
2201590
Math proficiency
23% ▼ -44.00%
Reading proficiency
32% ▼ -36.00%
Median HH income
$42,813
Composite
23.41/100
National rank
#7897
State rank
#49 of 98 in LA

Livability — Parks

Score
64/100
State rank
#182
US rank
#14793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
19,159

Population outlook (St. Martin County) Hauer SSP2

Today (2025)
57,446 people
By 2030
58,857 · +2.5%
By 2040
60,859 · +5.9%
By 2050
61,419 · +6.9%
By 2075
61,574 · +7.2%
By 2100
57,253 · -0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Black 30% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Lithuanian 15%
Foreign-born
1%
Languages at home
92% English-only · French/Haitian/Cajun 7% Spanish 1%

Political lean MEDSL · St. Martin

2024 margin
Solid R (+40.7) · D 29.1% · R 69.8% · Other 1.0%
2008→2024 swing
-20.0pp toward R · 2008: -20.7pp · 2024: -40.7pp
All cycles
2024: R+40.7 2020: R+36.1 2016: R+33.4 2012: R+24.5 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.36%
Current HPI
155.151
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

-2.9% since first listed
2 events — show timeline
  • 2026-05-27 Price Changed $164,900 AcadianaMLS
  • 2026-05-06 Listed $169,900 AcadianaMLS

Property tax history

+31.5%/yr

Latest (2025): $909 · -0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…