CashFlowRE
Sign in Sign up
634 E Rome St
D Composite 43.31
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 +14.7/30.0
  • ARV discount +7.4/15.0
  • Schools +4.7/10.0
  • DSCR +4.5/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

634 E Rome St · Gonzales, LA 70737
3 bd · 1.5 ba · 1,355 sqft · SingleFamily · 77 Days on market
Built 1970 0.28 ac lot Est $220k · at est.

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

Listing remarks MLS

This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

Key facts

  • Large lot
  • Flood zone x
  • New appliances

Tags

LARGE LOTGRANITE COUNTERTOPSPLANK FLOORINGNEW APPLIANCESFLOOD ZONE X

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/1.5-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $55 ($662/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 $175k (20.3% below list).
  • Recommended offer: $175k (20.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.5% in Gonzales — 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 (#135 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Ascension Parish (suburban): math 48% / reading 58% proficiency, ranked #7 of 98 in LA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Pecan Grove Primary School (math 35% / reading 51%, grade F, #197 of 646 statewide, top 31%, 643 students, 71% FRL); Gonzales Middle School (math 18% / reading 33%, grade F, #139 of 218 statewide, top 64%, 781 students, 69% FRL); East Ascension High School (math 47% / reading 49%, grade D, #43 of 265 statewide, top 16%, 2,098 students, 55% FRL) — zoned schools average 65% FRL vs 44% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 39% at this address vs 53% district-wide (-14 pts) — the specific schools serving this property underperform the Ascension Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.3%/yr); 571 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 13y 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 $125k; list at $220k implies a 76% gain — meaningful room to come down on a strong offer.

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 $175,274 (20.3% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
6.59%
Cash-on-cash
1.08%
DSCR
1.05
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$219,510
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
634 E Rome St 0.00mi 3/1.5 1,355 (0%) 0mo $219,900 $162 100
908 E Chuck St 0.21mi 3/1.5 1,300 (-4%) 4mo $170,000 $131 80
502 S Iberville Ave 0.53mi 3/2.0 1,364 (+1%) 5mo $218,000 $160 68
1020 S Stacy Ave 0.64mi 3/1.5 1,335 (-2%) 2mo $204,900 $153 66
1004 S Sanctuary Ave 0.54mi 3/2.0 1,456 (+8%) 2mo $225,000 $155 58
317 E Spillman St 0.49mi 3/2.0 1,247 (-8%) 6mo $221,200 $177 57
1026 S Arceneaux Ave 0.68mi 3/1.0 1,250 (-8%) 2mo $155,000 $124 51
826 S Audubon Pl 0.49mi 2/2.0 (-1) 1,223 (-10%) 6mo $240,000 $196 49
724 S Audubon Place Ave 0.52mi 2/2.0 (-1) 1,223 (-10%) 8mo $240,000 $196 46
1124 S Stacy Ave 0.63mi 3/1.5 1,171 (-14%) 4mo $199,900 $171 45
1934 S Ringer Ave 0.67mi 3/2.0 1,236 (-9%) 8mo $213,476 $173 45
630 S Pleasant Ave 0.58mi 3/2.0 1,537 (+13%) 6mo $247,500 $161 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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
-14.4%
Equity multiple
0.48×
Total profit
$-31,748
Equity at exit
$32,788
10-year hold
IRR
-5.3%
Equity multiple
0.65×
Total profit
$-21,590
Equity at exit
$19,013

Cash invested: $61,572 (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 70737

Rents YoY
3.3%
Active inventory
571
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,753 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$85 /mo · $1,016/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$55

Break-even live

Break-even rent $1,683
Max offer price $219,900
Occupancy floor 92%

Sensitivity live

Price -10% $180 -5% $117 +0% $55 +5% $-7 +10% $-69
Rent -10% $-83 -5% $-14 +0% $55 +5% $124 +10% $194
Rate -1.0pp $166 -0.5pp $111 base $55 +0.5pp $-2 +1.0pp $-60

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
$54,975
Closing costs
$6,597
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1018 S Mire Ave Gonzales, LA 3.0 1.0 1106 $1,350 $1.22 45d 1 0.43mi
808 S Audubon Place Ave Gonzales, LA 2.0 2.0 1223 $2,000 $1.64 45d 1 0.51mi
609 Saint Francis Pkwy Gonzales, LA 1.0–3.0 1.0–2.0 1104 $1,993 $1.81 16d 15 1.31mi
920 W Tony St Unit 12-D Gonzales, LA 2.0 1.5 1088 $1,425 $1.31 25d 1 1.32mi
910 W Macci St Unit 18D Gonzales, LA 2.0 1.5 1108 $1,375 $1.24 25d 1 1.35mi
12023 Roddy Rd Gonzales, LA 2.0 1.0 900 $950 $1.06 16d 1 1.37mi

Listing history 22 events

  1. 2026-04-25
    status Pending 443-char remark
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  2. 2026-04-24
    status Pending
  3. 2026-04-03
    status Active 443-char remark
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  4. 2026-04-03
    status Active
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  5. 2026-03-05
    price $219,900 443-char remark
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  6. 2026-03-05
    price $219,900
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  7. 2026-02-11
    price $225,000 443-char remark
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  8. 2026-02-11
    price $225,000
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  9. 2026-02-04
    listed $229,000 Active 443-char remark
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  10. 2026-02-04
    listed $229,000 Active
    Show marketing remark (443 chars)

    This cozy 3BR/1.5BA home sits on a large lot in the heart of Gonzales with a beautiful park and Pickle Ball Courts just steps away. An abundance of natural light pours in the sizeable rooms highlighting the awesome updates that include granite countertops in kitchen/bath, beautiful plank flooring, and new appliances! This home is convenient to I10, HWY 30, and Airline; as well as shopping, schools, and restaurants. Flood Zone X!! Must see!

  11. 2025-10-15
    soldstatus Closed
  12. 2025-09-15
    status Pending
  13. 2025-09-02
    listed $109,900 Active
  14. 2025-09-02
    listed $109,900 Active
  15. 2025-09-02
    listed $109,900
  16. 2014-03-03
    soldstatus $125,000
  17. 2014-02-28
    soldstatus
  18. 2014-01-20
    listed $123,900
  19. 2014-01-20
    listed $123,900
  20. 2013-09-19
    soldstatus
  21. 2013-08-24
    listed $60,000
  22. 2013-08-24
    listed $60,000

ⓘ 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
$1,016 · $85/mo
Projected year-2 tax
$1,209 · $101/mo
Expected delta
+$193/yr (+$16/mo · 19.0%)

ⓘ 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 ≥107°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 2 unhealthy d/yr today · 2 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
$21,033
− Mortgage interest
−$12,318
− Property taxes
−$1,016
− Insurance
−$1,100
− Repairs & maintenance
−$1,683
− Management
−$1,683
− Depreciation
−$6,397
Taxable loss
−$3,163
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$759
After-tax cash flow
$1,421/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
Ascension Parish
NCES district ID
2200090
Math proficiency
48% ▼ -31.00%
Reading proficiency
58% ▼ -25.00%
Median HH income
$68,423
Composite
47.0/100
National rank
#2347
State rank
#7 of 98 in LA

Livability — Gonzales

Score
65/100
State rank
#135
US rank
#12429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gonzales, LA
County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,084
Household income
$82,521
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
863.0

Population outlook (Ascension County) Hauer SSP2

Today (2025)
145,480 people
By 2030
158,329 · +8.8%
By 2040
183,741 · +26.3%
By 2050
207,615 · +42.7%
By 2075
260,244 · +78.9%
By 2100
289,576 · +99.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Ascension

2024 margin
Solid R (+34.0) · D 32.2% · R 66.1% · Other 1.7%
2008→2024 swing
+1.7pp toward D · 2008: -35.7pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+32.5 2016: R+36.0 2012: R+34.3 2008: R+35.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.49%
Current HPI
145.3384
Rent YoY
▲ 3.26%
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+266.5% since first listed
22 events — show timeline
  • 2026-04-25 Pending AcadianaMLS
  • 2026-04-24 Pending GBRMLS
  • 2026-04-03 Relisted AcadianaMLS
  • 2026-04-03 Relisted GBRMLS
  • 2026-03-05 Price Changed $219,900 AcadianaMLS
  • 2026-03-05 Price Changed $219,900 GBRMLS
  • 2026-02-11 Price Changed $225,000 AcadianaMLS
  • 2026-02-11 Price Changed $225,000 GBRMLS
  • 2026-02-04 Listed $229,000 GBRMLS
  • 2026-02-04 Listed $229,000 AcadianaMLS
  • 2025-10-15 Sold (MLS) GBRMLS
  • 2025-09-15 Pending GBRMLS
  • 2025-09-02 Listed $109,900 GBRMLS
  • 2025-09-02 Listed $109,900 AcadianaMLS
  • 2025-09-02 Listed $109,900 AcadianaMLS
  • 2014-03-03 Sold (Public Records) $125,000 Public Records
  • 2014-02-28 Sold (MLS) GBRMLS
  • 2014-01-20 Listed $123,900 GBRMLS
  • 2014-01-20 Listed $123,900 AcadianaMLS
  • 2013-09-19 Sold (MLS) GBRMLS
  • 2013-08-24 Listed $60,000 GBRMLS
  • 2013-08-24 Listed $60,000 AcadianaMLS

Property tax history

+3.3%/yr

Latest (2025): $1,016 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…