CashFlowRE
Sign in Sign up
6508 Mccoy St
D- Composite 35.1
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 +14.4/30.0
  • DSCR +4.4/10.0
  • Schools +3.3/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.9/15.0
  • Appreciation +0.0/10.0

$180,000

6508 Mccoy St · Bayou Cane, LA 70360
3 bd · 2.0 ba · 1,190 sqft · SingleFamily public records · 2 Days on market
Built 1978 6,534 sqft lot Est $157k · 15% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well-maintained 3 bedroom, 2 bathroom home offering approximately 1,179 living square feet. Interior features an open living and kitchen area with updated cabinetry, granite countertops, and stainless appliances. Durable flooring runs throughout the main living spaces for easy maintenance. Exterior highlights include covered parking, a spacious fenced backyard, and a great setup for outdoor enjoyment with a patio/pergola area and plenty of room for gatherings or play. Conveniently located in Houma with easy access to local amenities. All measurements and zoning to be verified by buyer.

Key facts

  • Durable flooring
  • Covered parking
  • Stainless appliances

Tags

OPEN LIVING AND KITCHEN AREAUPDATED CABINETRYGRANITE COUNTERTOPSSTAINLESS APPLIANCESDURABLE FLOORINGCOVERED PARKING

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/2.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $38 ($450/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 $145k (19.6% below list).
  • Recommended offer: $145k (19.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.3% in Bayou Cane — 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 65/100 on livability (#140 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute 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.
  • Zoned schools: Lisa Park Elementary School (math 32% / reading 55%, grade F, #194 of 646 statewide, top 30%, 578 students, 61% FRL); Houma Junior High School (math 23% / reading 49%, grade F, #84 of 218 statewide, top 41%, 729 students, 56% FRL); Terrebonne High School (math 38% / reading 41%, grade F, #80 of 265 statewide, top 32%, 1,386 students, 49% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 357 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 46d 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 6y 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

  • Climate carrying-cost: major flood risk; 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 $144,635 (19.6% below list)

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-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 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?
  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
0.80%
Cap rate
6.54%
Cash-on-cash
0.89%
DSCR
1.04
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$157,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6508 Mccoy St 0.00mi 3/2.0 1,179 (-1%) 1mo $180,000 $153 98
126 Kellie Dr 0.18mi 3/2.0 1,209 (+2%) 4mo $159,000 $132 86
218 Ziegler Ave 0.13mi 3/1.5 1,159 (-3%) 2mo $137,000 $118 86
203 Fairmont Dr 0.11mi 3/1.0 1,300 (+9%) 4mo $123,600 $95 72
339 Duet St 0.27mi 3/1.0 1,150 (-3%) 9mo $165,000 $143 70
110 Wayne Ave 0.46mi 3/1.5 1,200 (+1%) 9mo $150,000 $125 67
130 Kellie Dr 0.18mi 3/1.5 1,352 (+14%) 0mo $173,400 $128 67
112 Wayne Ave 0.46mi 3/1.0 1,162 (-2%) 7mo $155,000 $133 65
314 Cavaness Dr 0.67mi 3/2.0 1,240 (+4%) 1mo $182,000 $147 61
202 Fairmont Dr 0.13mi 2/1.5 (-1) 1,367 (+15%) 6mo $149,900 $110 57
300 Jean St 0.19mi 3/2.0 1,360 (+14%) 12mo $113,197 $83 57
158 Wayne Ave 0.48mi 3/1.0 1,017 (-14%) 6mo $150,000 $147 44

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 · 2.82% rent growth · sell at horizon

5-year hold
IRR
-15.1%
Equity multiple
0.46×
Total profit
$-27,104
Equity at exit
$26,839
10-year hold
IRR
-6.9%
Equity multiple
0.57×
Total profit
$-21,852
Equity at exit
$15,563

Cash invested: $50,400 (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
357
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,446 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$86 /mo · $1,034/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$38

Break-even live

Break-even rent $1,399
Max offer price $180,000
Occupancy floor 92%

Sensitivity live

Price -10% $139 -5% $88 +0% $38 +5% $-13 +10% $-64
Rent -10% $-77 -5% $-20 +0% $38 +5% $95 +10% $152
Rate -1.0pp $128 -0.5pp $83 base $38 +0.5pp $-9 +1.0pp $-57

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
$45,000
Closing costs
$5,400
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
375 Westside Blvd Houma, LA 1.0–2.0 1.0 740 $1,110 $1.50 46d 7 0.63mi
400 Westside Blvd Houma, LA 2.0–3.0 1.0–1.5 906 $1,150 $1.27 46d 5 0.65mi
1803 Martin Luther King Jr Blvd Houma, LA 1.0–2.0 1.0–2.0 814 $1,329 $1.63 46d 23 0.82mi
100 Belmere Luxury Ct Houma, LA 1.0–3.0 1.0–2.0 1076 $1,645 $1.53 46d 27 0.95mi
208 Monarch Dr Unit 103-A Houma, LA 2.0 1.0 775 $1,000 $1.29 46d 1 1.01mi
108 Marcel Ln Unit B Houma, LA 2.0 1.0 908 $1,350 $1.49 46d 1 1.19mi
110 Marcel Ln Unit A Houma, LA 2.0 1.0 908 $1,350 $1.49 46d 1 1.19mi
100 Cameron Isles Ct Houma, LA 1.0–3.0 1.0–2.0 1115 $1,635 $1.47 46d 14 1.21mi
214 Greenbriar Dr Houma, LA 2.0 3.0 1300 $1,475 $1.13 46d 1 1.49mi

Listing history 9 events

  1. 2026-04-26
    status Pending 592-char remark
    Show marketing remark (592 chars)

    Well-maintained 3 bedroom, 2 bathroom home offering approximately 1,179 living square feet. Interior features an open living and kitchen area with updated cabinetry, granite countertops, and stainless appliances. Durable flooring runs throughout the main living spaces for easy maintenance. Exterior highlights include covered parking, a spacious fenced backyard, and a great setup for outdoor enjoyment with a patio/pergola area and plenty of room for gatherings or play. Conveniently located in Houma with easy access to local amenities. All measurements and zoning to be verified by buyer.

  2. 2026-04-26
    status Pending
    Show marketing remark (592 chars)

    Well-maintained 3 bedroom, 2 bathroom home offering approximately 1,179 living square feet. Interior features an open living and kitchen area with updated cabinetry, granite countertops, and stainless appliances. Durable flooring runs throughout the main living spaces for easy maintenance. Exterior highlights include covered parking, a spacious fenced backyard, and a great setup for outdoor enjoyment with a patio/pergola area and plenty of room for gatherings or play. Conveniently located in Houma with easy access to local amenities. All measurements and zoning to be verified by buyer.

  3. 2026-04-24
    listed $180,000 Active 592-char remark
    Show marketing remark (592 chars)

    Well-maintained 3 bedroom, 2 bathroom home offering approximately 1,179 living square feet. Interior features an open living and kitchen area with updated cabinetry, granite countertops, and stainless appliances. Durable flooring runs throughout the main living spaces for easy maintenance. Exterior highlights include covered parking, a spacious fenced backyard, and a great setup for outdoor enjoyment with a patio/pergola area and plenty of room for gatherings or play. Conveniently located in Houma with easy access to local amenities. All measurements and zoning to be verified by buyer.

  4. 2026-04-24
    listed $180,000 Active
    Show marketing remark (592 chars)

    Well-maintained 3 bedroom, 2 bathroom home offering approximately 1,179 living square feet. Interior features an open living and kitchen area with updated cabinetry, granite countertops, and stainless appliances. Durable flooring runs throughout the main living spaces for easy maintenance. Exterior highlights include covered parking, a spacious fenced backyard, and a great setup for outdoor enjoyment with a patio/pergola area and plenty of room for gatherings or play. Conveniently located in Houma with easy access to local amenities. All measurements and zoning to be verified by buyer.

  5. 2021-10-29
    soldstatus $161,900
  6. 2020-11-23
    soldstatus
  7. 2020-11-20
    listed $73,000
  8. 2020-11-20
    listed $73,000
  9. 1997-04-15
    soldstatus $59,000

ⓘ 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
$1,034 · $86/mo
Projected year-2 tax
$1,034 · $86/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 6/10 Major FEMA zone X (unshaded) · 27% 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
$17,356
− Mortgage interest
−$10,083
− Property taxes
−$1,034
− Insurance
−$900
− Repairs & maintenance
−$1,388
− Management
−$1,388
− Depreciation
−$5,236
Taxable loss
−$2,674
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$642
After-tax cash flow
$1,092/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 — Bayou Cane

Score
65/100
State rank
#140
US rank
#12522

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bayou Cane, LA
County
Terrebonne Parish · 57,290 people
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

+205.1% since first listed
9 events — show timeline
  • 2026-04-26 Pending AcadianaMLS
  • 2026-04-26 Pending GBRMLS
  • 2026-04-24 Listed $180,000 GBRMLS
  • 2026-04-24 Listed $180,000 AcadianaMLS
  • 2021-10-29 Sold (Public Records) $161,900 Public Records
  • 2020-11-23 Sold (MLS) GBRMLS
  • 2020-11-20 Listed $73,000 GBRMLS
  • 2020-11-20 Listed $73,000 AcadianaMLS
  • 1997-04-15 Sold (Public Records) $59,000 Public Records

Property tax history

+27.6%/yr

Latest (2025): $1,034 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…