CashFlowRE
Sign in Sign up
58485 Meriam
B- Composite 66.62
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 +29.9/30.0
  • DSCR +10.0/10.0
  • ARV discount +9.2/15.0
  • 1% rule +7.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$124,900

58485 Meriam · Plaquemine, LA 70764
2 bd · 1.0 ba · 998 sqft · SingleFamily · 28 Days on market
Built 1964 Est $130k · at est.

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

Listing remarks MLS

Beautifully fully renovated 2-bedroom, 1-bath home featuring modern updates throughout! Recent improvements include a 2-year-old shingle roof and 2-year-old hot water heater for added peace of mind. The kitchen offers an electric stove, and all appliances including the washer, dryer, and refrigerator will remain. Enjoy year-round comfort with split AC and heating units. Move-in ready and perfect for a first-time buyer or investment opportunity!

Key facts

  • 2 parking spots
  • Built 1964
  • Listed 28 days

Property features AI

Exterior

  • Parking: Driveway; 2 parking spaces (including open parking)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Frame construction
  • Exterior features: Shingle roof; 30 x 137' x 6' lot dimensions

Interior

  • Kitchen: Refrigerator
  • Flooring: Wood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Has heating (type: Other); Has cooling (type: Other)
  • Interior features: Washer and Dryer included; Refrigerator included
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $462 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 5.9% in Plaquemine — 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 61/100 on livability (#238 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.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 128 active listings in the ZIP; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $123,026 (1.5% below list)

Questions for the listing agent

  1. Built in 1964 — 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 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?
  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
1.21%
Cap rate
10.73%
Cash-on-cash
15.86%
DSCR
1.71
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$129,740
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23734 Oak St 0.09mi 3/1.5 (+1) 990 (-1%) 4mo $32,000 $32 84
58621 Captain T T Harris 0.13mi 2/1.0 998 (0%) 15mo $49,000 $49 82
58667 Bayou Rd 0.21mi 2/2.0 1,047 (+5%) 19mo $33,000 $32 62
24225 Cross St 0.75mi 3/1.0 (+1) 1,026 (+3%) 2mo $164,000 $160 54
58425 Canal St 0.54mi 3/1.0 (+1) 1,079 (+8%) 4mo $85,000 $79 53
58945 Postell Ave 0.71mi 2/1.0 1,074 (+8%) 6mo $140,000 $130 49
58939 Darby Ave 0.65mi 3/1.0 (+1) 1,125 (+13%) 3mo $168,000 $149 41
58921 Obier St 0.72mi 3/1.0 (+1) 898 (-10%) 17mo $139,000 $155 31

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
6.7%
Equity multiple
1.26×
Total profit
$9,135
Equity at exit
$18,623
10-year hold
IRR
16.0%
Equity multiple
2.30×
Total profit
$45,611
Equity at exit
$10,799

Cash invested: $34,972 (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 70764

Home prices YoY
-20.1%
Active inventory
128
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,507 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$21 /mo · $255/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$462

Break-even live

Break-even rent $922
Max offer price $124,900
Occupancy floor 64%

Sensitivity live

Price -10% $533 -5% $497 +0% $462 +5% $284 +10% $241
Rent -10% $343 -5% $403 +0% $462 +5% $522 +10% $581
Rate -1.0pp $525 -0.5pp $494 base $462 +0.5pp $430 +1.0pp $397

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
$31,225
Closing costs
$3,747
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 19 events

  1. 2026-06-18
    days on market $124,900 Active 28 DOM
  2. 2026-06-17
    days on market $124,900 Active 27 DOM
  3. 2026-06-16
    days on market $124,900 Active 26 DOM
  4. 2026-06-15
    days on market $124,900 Active 25 DOM
  5. 2026-06-14
    days on market $124,900 Active 23 DOM
  6. 2026-06-13
    days on market $124,900 Active 22 DOM
  7. 2026-06-10
    days on market $124,900 Active 20 DOM
  8. 2026-06-09
    days on market $124,900 Active 19 DOM
  9. 2026-06-08
    days on market $124,900 Active 18 DOM
  10. 2026-06-07
    pricedays on market $124,900 Active 17 DOM
  11. 2026-06-03
    days on market $135,000 Active 13 DOM
  12. 2026-06-02
    days on market $135,000 Active 12 DOM
  13. 2026-06-01
    days on market $135,000 Active 11 DOM
  14. 2026-05-31
    days on market $135,000 Active 10 DOM
  15. 2026-05-31
    days on market $135,000 Active 9 DOM
  16. 2026-05-21
    listed $135,000 Active
    Show marketing remark (448 chars)

    Beautifully fully renovated 2-bedroom, 1-bath home featuring modern updates throughout! Recent improvements include a 2-year-old shingle roof and 2-year-old hot water heater for added peace of mind. The kitchen offers an electric stove, and all appliances including the washer, dryer, and refrigerator will remain. Enjoy year-round comfort with split AC and heating units. Move-in ready and perfect for a first-time buyer or investment opportunity!

  17. 2026-05-21
    listed $135,000 Active 448-char remark
    Show marketing remark (448 chars)

    Beautifully fully renovated 2-bedroom, 1-bath home featuring modern updates throughout! Recent improvements include a 2-year-old shingle roof and 2-year-old hot water heater for added peace of mind. The kitchen offers an electric stove, and all appliances including the washer, dryer, and refrigerator will remain. Enjoy year-round comfort with split AC and heating units. Move-in ready and perfect for a first-time buyer or investment opportunity!

  18. 2013-03-24
    listed $18,000
  19. 2013-03-24
    listed $18,000

ⓘ 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
$255 · $21/mo
Projected year-2 tax
$687 · $57/mo
Expected delta
+$432/yr (+$36/mo · 169.2%)

ⓘ 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 · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 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
$18,083
− Mortgage interest
−$6,996
− Property taxes
−$255
− Insurance
−$624
− Repairs & maintenance
−$1,447
− Management
−$1,447
− Depreciation
−$3,633
Taxable income
$3,680
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$883
After-tax cash flow
$4,663/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
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — Plaquemine

Score
61/100
State rank
#238
US rank
#18111

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plaquemine, LA
Population (ZIP)
15,046

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 13% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.08%
Current HPI
178.9188
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

+650.0% since first listed
4 events — show timeline
  • 2026-05-21 Listed $135,000 AcadianaMLS
  • 2026-05-21 Listed $135,000 GBRMLS
  • 2013-03-24 Listed $18,000 AcadianaMLS
  • 2013-03-24 Listed $18,000 GBRMLS

Property tax history

+7.3%/yr

Latest (2024): $255 · +114.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…