CashFlowRE
Sign in Sign up
582 Crochet St
B Composite 72.28
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$39,900

582 Crochet St · Morganza, LA 70759
2 bd · 2.0 ba · 1,184 sqft · SingleFamily · 224 Days on market
Built 1951 0.52 ac lot $34/sqft · 80% below area ↓ 50% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

Key facts

  • Metal roof
  • Generous yard
  • Pier foundation

Tags

METAL ROOFPIER FOUNDATIONSPACIOUS OPEN LOTGENEROUS YARD

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/2.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $561 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $35k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 53/100 on livability (#397 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Pointe Coupee Parish (rural): math 21% / reading 29% proficiency, ranked #56 of 98 in LA (top 57%) — 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: 8 active listings in the ZIP; 60 units permitted in Pointe Coupee Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($276 loan paydown + $1k appreciation (3.0% local appreciation)).
  • Pointe Coupee County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (56%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $35,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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 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?
  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. 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.
  8. 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.
  9. 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
2.58%
Cap rate
23.18%
Cash-on-cash
60.30%
DSCR
3.68
GRM
3.2

CMA / ARV

ARV (median comp)
$200,720
List price
$39,900
Delta
-80.12%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
65.2%
Equity multiple
4.63×
Total profit
$40,562
Equity at exit
$17,941
10-year hold
IRR
64.7%
Equity multiple
9.44×
Total profit
$94,297
Equity at exit
$27,649

Cash invested: $11,172 (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 70759

Active inventory
8
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,031 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$27 /mo · $325/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$561

Break-even live

Break-even rent $320
Max offer price $39,900
Occupancy floor 41%

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
$9,975
Closing costs
$1,197
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 26 events

  1. 2026-06-18
    days on market $39,900 Active 224 DOM
  2. 2026-06-17
    days on market $39,900 Active 223 DOM
  3. 2026-06-16
    days on market $39,900 Active 222 DOM
  4. 2026-06-15
    days on market $39,900 Active 221 DOM
  5. 2026-06-13
    days on market $39,900 Active 219 DOM
  6. 2026-06-12
    days on market $39,900 Active 218 DOM
  7. 2026-06-09
    days on market $39,900 Active 215 DOM
  8. 2026-06-08
    days on market $39,900 Active 214 DOM
  9. 2026-06-07
    days on market $39,900 Active 213 DOM
  10. 2026-06-07
    days on market $39,900 Active 212 DOM
  11. 2026-06-04
    days on market $39,900 Active 209 DOM
  12. 2026-06-02
    days on market $39,900 Active 208 DOM
  13. 2026-06-01
    days on market $39,900 Active 207 DOM
  14. 2026-05-31
    days on market $39,900 Active 206 DOM
  15. 2026-05-31
    days on market $39,900 Active 205 DOM
  16. 2026-04-03
    price $39,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  17. 2026-04-03
    price $39,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  18. 2026-03-12
    price $44,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  19. 2026-03-12
    price $44,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  20. 2026-01-27
    price $49,899 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  21. 2026-01-27
    price $49,899 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  22. 2025-12-22
    price $59,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  23. 2025-12-22
    price $59,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  24. 2025-11-28
    price $79,900 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  25. 2025-10-31
    listed $79,900 Active 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

  26. 2025-10-31
    listed $89,900 Active 513-char remark
    Show marketing remark (513 chars)

    Welcome to 582 Crochet Street in the heart of Morganza! This charming frame home sits on a spacious open lot and features a durable metal roof and pier foundation. Offering approximately 1,200 sq. ft. of living space, the layout includes two comfortable bedrooms and one and a half baths. With its generous yard and solid structure, this property presents a great opportunity for customization and updates to suit your style. Whether you're a first-time buyer or an investor, this home has the potential to shine!

ⓘ 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
$325 · $27/mo
Projected year-2 tax
$325 · $27/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 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$12,369
− Mortgage interest
−$2,235
− Property taxes
−$325
− Insurance
−$200
− Repairs & maintenance
−$990
− Management
−$990
− Depreciation
−$1,161
Taxable income
$6,470
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,553
After-tax cash flow
$5,184/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
Pointe Coupee Parish
NCES district ID
2201260
Math proficiency
21% ▼ -35.00%
Reading proficiency
29% ▼ -35.00%
Median HH income
$42,565
Composite
21.32/100
National rank
#8379
State rank
#56 of 98 in LA

Livability — Morganza

Score
53/100
State rank
#397
US rank
#24638

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morganza, LA
Population (ZIP)
996

Population outlook (Pointe Coupee County) Hauer SSP2

Today (2025)
21,165 people
By 2030
20,406 · -3.6%
By 2040
18,650 · -11.9%
By 2050
16,946 · -19.9%
By 2075
13,844 · -34.6%
By 2100
11,154 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 26% Hispanic / Latino 7% Two or more races 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 37% Slovak 1%
Foreign-born
11% · Canada
Languages at home
92% English-only · Spanish 7% French/Haitian/Cajun 1%

Political lean MEDSL · Pointe Coupee

2024 margin
Strong R (+27.6) · D 35.7% · R 63.3% · Other 1.0%
2008→2024 swing
-18.0pp toward R · 2008: -9.5pp · 2024: -27.6pp
All cycles
2024: R+27.6 2020: R+22.8 2016: R+17.2 2012: R+9.2 2008: R+9.5

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-50.1% since first listed
11 events — show timeline
  • 2026-04-03 Price Changed $39,900 AcadianaMLS
  • 2026-04-03 Price Changed $39,900 GBRMLS
  • 2026-03-12 Price Changed $44,900 AcadianaMLS
  • 2026-03-12 Price Changed $44,900 GBRMLS
  • 2026-01-27 Price Changed $49,899 AcadianaMLS
  • 2026-01-27 Price Changed $49,899 GBRMLS
  • 2025-12-22 Price Changed $59,900 AcadianaMLS
  • 2025-12-22 Price Changed $59,900 GBRMLS
  • 2025-11-28 Price Changed $79,900 GBRMLS
  • 2025-10-31 Listed $89,900 GBRMLS
  • 2025-10-31 Listed $79,900 AcadianaMLS

Property tax history

+8.4%/yr

Latest (2025): $325 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…