CashFlowRE
Sign in Sign up
111 West 197th St
A- Composite 82.72
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.9/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,000

111 West 197th St · Galliano, LA 70354
3 bd · 2.0 ba · 1,000 sqft · SingleFamily public records · 65 Days on market
Built 1960 9,583 sqft lot $59/sqft · 13% below area Est $97k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom 2 bathroom home in Galliano. Home sits on 2 lots, with a spacious driveway, porch, and partially fenced. Property was built prior to 1978, Lead Based Paint Potentially Exists.

Key facts

  • Porch
  • Partially fenced
  • 2 lots

Tags

SPACIOUS DRIVEWAYPARTIALLY FENCEDPORCH2 LOTS

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 $59k.

Deal economics

  • At list price, monthly cash flow is $-86 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $44k (25.9% below list).
  • Meets the 1% rule at list price ($973 rent vs $59k).
  • Recommended offer: $44k (25.9% below list) — sets the bar for cash-flow.
  • Cap rate 13.2% vs local median 2.4% in Galliano — 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 68/100 on livability (#96 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.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 40 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($408 loan paydown + $1k appreciation (1.8% local appreciation)).

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,748 (25.9% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.65%
Cap rate
13.21%
Cash-on-cash
24.71%
DSCR
2.10
GRM
5.1

CMA / ARV

ARV (median comp)
$97,102
List price
$59,000
Delta
-39.24%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
114 West 208th St 0.41mi 3/1.5 955 (-4%) 21mo $30,000 $31 54
124 East 133rd St 0.73mi 2/1.0 (-1) 900 (-10%) 1mo $80,000 $89 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.1%
Equity multiple
0.89×
Total profit
$-1,893
Equity at exit
$22,496
10-year hold
IRR
2.8%
Equity multiple
1.38×
Total profit
$6,340
Equity at exit
$31,809

Cash invested: $16,520 (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 70354

Home prices YoY
3.4%
Active inventory
40
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$973 medium interval (Pro) →
Mortgage (P&I)
$309
Tax from tax record
$95 /mo · $1,136/yr
Insurance
$25
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$-86

Break-even live

Break-even rent $1,083
Max offer price $43,748
Occupancy floor

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
$14,750
Closing costs
$1,770
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 9 events

  1. 2026-04-22
    price $59,000 185-char remark
    Show marketing remark (185 chars)

    3 bedroom 2 bathroom home in Galliano. Home sits on 2 lots, with a spacious driveway, porch, and partially fenced. Property was built prior to 1978, Lead Based Paint Potentially Exists.

  2. 2026-04-22
    price $59,000 185-char remark
    Show marketing remark (185 chars)

    3 bedroom 2 bathroom home in Galliano. Home sits on 2 lots, with a spacious driveway, porch, and partially fenced. Property was built prior to 1978, Lead Based Paint Potentially Exists.

  3. 2026-03-16
    listed $64,000 Active 185-char remark
    Show marketing remark (185 chars)

    3 bedroom 2 bathroom home in Galliano. Home sits on 2 lots, with a spacious driveway, porch, and partially fenced. Property was built prior to 1978, Lead Based Paint Potentially Exists.

  4. 2026-03-16
    listed $64,000 Active 185-char remark
    Show marketing remark (185 chars)

    3 bedroom 2 bathroom home in Galliano. Home sits on 2 lots, with a spacious driveway, porch, and partially fenced. Property was built prior to 1978, Lead Based Paint Potentially Exists.

  5. 2021-01-04
    soldstatus
  6. 2021-01-04
    soldstatus $148,000
  7. 2020-11-11
    listed $143,000
  8. 2020-11-11
    listed $143,000
  9. 2019-11-13
    soldstatus $50,000

ⓘ 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
$1,136 · $95/mo
Projected year-2 tax
$1,136 · $95/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$11,679
− Mortgage interest
−$3,305
− Property taxes
−$1,136
− Insurance
−$5,414
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$1,716
Taxable loss
−$1,761
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$423
After-tax cash flow
$-614/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
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA

Livability — Galliano

Score
68/100
State rank
#96
US rank
#9844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galliano, LA
Population (ZIP)
3,547

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 13% Two or more races 11% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Lithuanian 12% Serbian 1%
Foreign-born
6% · Canada, Jamaica, China
Languages at home
66% English-only · French/Haitian/Cajun 24% Spanish 10%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.76%
Current HPI
53.5942
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

+18.0% since first listed
9 events — show timeline
  • 2026-04-22 Price Changed $59,000 AcadianaMLS
  • 2026-04-22 Price Changed $59,000 GBRMLS
  • 2026-03-16 Listed $64,000 GBRMLS
  • 2026-03-16 Listed $64,000 AcadianaMLS
  • 2021-01-04 Sold (Public Records) $148,000 Public Records
  • 2021-01-04 Sold (MLS) GBRMLS
  • 2020-11-11 Listed $143,000 AcadianaMLS
  • 2020-11-11 Listed $143,000 GBRMLS
  • 2019-11-13 Sold (Public Records) $50,000 Public Records

Property tax history

+6.6%/yr

Latest (2024): $1,136 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…