4 bd · 2.0 ba ·
1,472 sqft ·
Built 1965
· SingleFamily
· Active
· 136 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,251/mo
Mortgage (P&I)
−$629
Tax + insurance
−$538
HOA
−$0
Vac / Maint / Mgmt
−$263
Net cashflow
$-179/mo
Annual
$-2,153/yr
Cap rate
8.76%
Cash-on-cash
8.83%
DSCR
1.39
1% rule
1.04%
Cash to close
$33,600
Investor read
This is a 4-bed/2.0-bath single-family listed at $120k.
At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
To cash-flow at today's rent, offer at most $88k (26.4% below list).
Meets the 1% rule at list price ($1k rent vs $120k).
It's been on market 136 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $88k (26.4% below list) — sets the bar for cash-flow.
In year one you build about $3k of equity ($830 loan paydown + $3k appreciation (2.1% local appreciation)).
Location reads 60/100 on livability (#245 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: amenities F, commute F, employment D-.
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.
Zoned schools: Upper Little Caillou Elementary School (math 42% / reading 52%, grade D-, #151 of 646 statewide, top 24%, 360 students, 73% FRL); Lacache Middle School (math 29% / reading 45%, grade F, #79 of 218 statewide, top 37%, 304 students, 59% FRL); South Terrebonne High School (math 38% / reading 47%, grade F, #68 of 265 statewide, top 25%, 914 students, 52% FRL) — zoned schools at 61% FRL track the district average.
Watch-outs: flood insurance adds $427/mo.
Market conditions: 63 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).
9 sale attempts since 8y 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.
Current owner paid $96k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 8.8% vs local median 1.5% in Chauvin — 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.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 136 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
CashFlowRE · CFR-E74YSD13QT8W4K
· Data 1 day agocashflowre.app · 2026-05-29