CashFlowRE
Sign in Sign up
1905 Yorktowne Dr
B- Composite 65.27
Why this score? — see what drove the B- 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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$151,900

1905 Yorktowne Dr · Laplace, LA 70068
3 bd · 2.0 ba · 1,421 sqft · SingleFamily · 4 Days on market
Built 1978 5,000 sqft lot Est $188k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious three-bedroom, two-bath home waiting for someone with vision to make it uniquely their own. Located on a quiet street in LaPlace, this home offers a functional floor plan featuring a welcoming living room, a cozy breakfast nook, and a spacious great room that's perfect for entertaining, family gatherings, or relaxing at the end of the day. The home also boasts generously sized bedrooms and a private en-suite primary suite. With a little fresh paint and a few minor repairs, this property has the potential to truly shine. Residents enjoy the charm of a close-knit community while remaining conveniently located between New Orleans and Baton Rouge, with easy access to shopping, dining, schools, parks, and major highways. Whether you're a first-time homebuyer, investor, or someone looking to create a personalized space to call home, this is an excellent opportunity to build equity and enjoy all that LaPlace has to offer.

Key facts

  • Cozy breakfast nook
  • Spacious great room
  • 5,000 sq ft lot

Tags

FUNCTIONAL FLOOR PLANWELCOMING LIVING ROOMCOZY BREAKFAST NOOKSPACIOUS GREAT ROOMPRIVATE EN-SUITE PRIMARY SUITEEASY ACCESS TO SHOPPING

Property features AI

Exterior

  • Parking: Off-street parking; Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick and vinyl siding exterior; Shingle roof; Slab foundation; Average condition; Rectangular city lot (50 x 100)
  • Construction: Built with brick and vinyl siding; Shingle roof; Slab foundation
  • Exterior features: Fenced yard; Permeable paving; Concrete patio/porch

Interior

  • Kitchen: Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 7
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; HVAC energy-efficient features
  • Interior features: Attic; Ceiling fans; Cathedral ceilings; Guest accommodations; High ceilings; Pull-down attic stairs; Vaulted ceilings; Wood-burning fireplace
  • Laundry & utility: Washer hookup; 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 3-bed/2.0-bath single-family listed at $152k.

Deal economics

  • At list price, monthly cash flow is $274 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $152k).
  • Cap rate 9.0% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 180 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 23y 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 $128k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe 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 $151,900

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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.
  6. 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.
  7. 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
1.16%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$187,572
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1716 Virginian Colony Ave 0.20mi 3/2.0 1,372 (-3%) 4mo $205,000 $149 81
2036 Lafitte St 0.30mi 3/2.0 1,358 (-4%) 0mo $185,000 $136 78
756 Lemoyne Dr 0.41mi 3/2.0 1,400 (-2%) 2mo $122,900 $88 76
2413 Yorktowne Dr 0.48mi 3/2.0 1,455 (+2%) 2mo $95,000 $65 72
701 La Salle Dr 0.54mi 3/2.0 1,490 (+5%) 1mo $192,000 $129 66
705 Lemoyne Dr 0.50mi 3/2.0 1,500 (+6%) 4mo $148,000 $99 65
734 Bienville St 0.29mi 3/2.0 1,237 (-13%) 2mo $127,400 $103 64
2324 Williamsburg Dr 0.42mi 3/2.0 1,628 (+15%) 1mo $182,500 $112 56
509 Chatsworth Dr 0.49mi 3/2.0 1,600 (+13%) 4mo $239,000 $149 53
388 Fairway Dr 0.71mi 3/2.0 1,286 (-10%) 1mo $175,000 $136 50
48 Tuscany Dr 0.63mi 3/2.0 1,586 (+12%) 3mo $210,000 $132 48
388 Hester Dr 0.73mi 3/2.0 1,225 (-14%) 3mo $186,000 $152 40

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
-4.5%
Equity multiple
0.83×
Total profit
$-7,100
Equity at exit
$22,649
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$16,556
Equity at exit
$13,134

Cash invested: $42,532 (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 70068

Home prices YoY
-20.1%
Active inventory
180
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,760 medium interval (Pro) →
Mortgage (P&I)
$797
Tax est. 1.5%
$190 /mo · $2,278/yr
Insurance
$63
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$274

Break-even live

Break-even rent $1,413
Max offer price $151,900
Occupancy floor 79%

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
$37,975
Closing costs
$4,557
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1716 Yorktowne Dr Laplace, LA 4.0 1.0 1509 $1,500 $0.99 24d 1 0.09mi

Listing history 5 events

  1. 2026-06-19
    days on market $151,900 Active 4 DOM
  2. 2026-06-18
    days on market $151,900 Active 3 DOM
  3. 2026-06-17
    days on market $151,900 Active 2 DOM
  4. 2026-06-16
    remarks 699-char remark
  5. 2026-06-16
    listed $151,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 22 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
$21,116
− Mortgage interest
−$8,509
− Property taxes
−$2,278
− Insurance
−$1,557
− Repairs & maintenance
−$1,689
− Management
−$1,689
− Depreciation
−$4,419
Taxable income
$974
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$234
After-tax cash flow
$3,053/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
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

+68.8% since first listed
8 events — show timeline
  • 2026-06-15 Listed $151,900 GSREIN
  • 2026-06-15 Listed $151,900 AcadianaMLS
  • 2006-07-18 Sold (MLS) $128,000 GSREIN
  • 2006-02-22 Listed $130,000 GSREIN
  • 2006-02-22 Listed $130,000 AcadianaMLS
  • 2003-10-07 Sold (MLS) $78,000 GSREIN
  • 2003-04-01 Listed $90,000 GSREIN
  • 2003-04-01 Listed $90,000 AcadianaMLS

Property tax history

-14.6%/yr

Latest (2025): $188 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…