CashFlowRE
Sign in Sign up
146 Doucet Dr
B Composite 74.73
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 +5.2/10.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$45,000

146 Doucet Dr · Golden Meadow, LA 70357
2 bd · 1.0 ba · 648 sqft · Other public records · 14 Days on market
Built 1975 9,583 sqft lot ↓ 36% since listing

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

Listing remarks MLS

This property is centrally located down Doucet Dr. which is right off of HWY 3235. Also within walking distance to the local Rouses Supermartket.

Key facts

  • 9,583 sq ft lot
  • 4 parking spots
  • Built 1975

Property features AI

Exterior

  • Parking: 4 parking spaces
  • Utilities: Public water
  • Home design: Detached single-family residence; Residential property
  • Construction: Wood siding exterior; Pillar/post/pier foundation; Built area approximately 1,200
  • Exterior features: Lot dimensions approximately 120 x 80 (about 0.22 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit(s) for cooling; Space heater for heating
  • Interior features: Window cooling units; Space heater for heating

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 other listed at $45k.

Deal economics

  • At list price, monthly cash flow is $-86 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $33k (27.5% below list).
  • Meets the 1% rule at list price ($825 rent vs $45k).
  • Recommended offer: $33k (27.5% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 71/100 on livability (#46 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety 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 $524 of equity ($311 loan paydown + $213 appreciation (0.5% local appreciation)).

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 3y 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.

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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $32,621 (27.5% 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. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.83%
Cap rate
15.39%
Cash-on-cash
32.48%
DSCR
2.44
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.56×
Total profit
$-5,482
Equity at exit
$14,140
10-year hold
IRR
-2.5%
Equity multiple
0.71×
Total profit
$-3,607
Equity at exit
$17,879

Cash invested: $12,600 (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 70357

Home prices YoY
0.9%
Active inventory
40
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$825 medium interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$173
Net cashflow
$-86

Break-even live

Break-even rent $934
Max offer price $32,621
Occupancy floor

Sensitivity live

Price -10% $-54 -5% $-70 +0% $-86 +5% $-101 +10% $-117
Rent -10% $-151 -5% $-118 +0% $-86 +5% $-53 +10% $-20
Rate -1.0pp $-63 -0.5pp $-74 base $-86 +0.5pp $-97 +1.0pp $-109

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
$11,250
Closing costs
$1,350
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 12 events

  1. 2026-06-19
    days on market $45,000 Active 14 DOM
  2. 2026-06-18
    days on market $45,000 Active 13 DOM
  3. 2026-06-17
    days on market $45,000 Active 12 DOM
  4. 2026-06-16
    days on market $45,000 Active 11 DOM
  5. 2026-06-15
    days on market $45,000 Active 10 DOM
  6. 2026-06-14
    days on market $45,000 Active 8 DOM
  7. 2026-06-13
    days on market $45,000 Active 7 DOM
  8. 2026-06-10
    days on market $45,000 Active 5 DOM
  9. 2026-06-09
    days on market $45,000 Active 4 DOM
  10. 2026-06-08
    days on market $45,000 Active 3 DOM
  11. 2026-06-07
    remarks 145-char remark
  12. 2026-06-07
    listed $45,000 Active 2 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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 24 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
$9,903
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$5,344
− Repairs & maintenance
−$792
− Management
−$792
− Depreciation
−$1,309
Taxable loss
−$1,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$367
After-tax cash flow
$-660/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 — Golden Meadow

Score
71/100
State rank
#46
US rank
#6908

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Golden Meadow, LA
Population (ZIP)
2,401

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 6% Two or more races 6% Native American 5%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 12% Danish 1%
Foreign-born
6% · Canada, China
Languages at home
75% English-only · French/Haitian/Cajun 19% Spanish 5%

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
▲ 0.47%
Current HPI
55.3337
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

-35.7% since first listed
14 events — show timeline
  • 2026-06-05 Listed $45,000 GBRMLS
  • 2026-06-05 Listed $45,000 AcadianaMLS
  • 2025-06-24 Price Changed $45,000 AcadianaMLS
  • 2025-06-24 Price Changed $45,000 GBRMLS
  • 2025-03-26 Price Changed $49,900 AcadianaMLS
  • 2025-03-26 Price Changed $49,900 GBRMLS
  • 2025-02-16 Listed $55,000 GBRMLS
  • 2025-02-16 Listed $55,000 AcadianaMLS
  • 2023-08-22 Delisted GBRMLS
  • 2023-03-11 Price Changed $69,000 GBRMLS
  • 2023-02-28 Price Changed $75,000 GBRMLS
  • 2023-02-21 Listed $69,000 AcadianaMLS
  • 2023-02-21 Listed $85,000 GBRMLS
  • 2022-09-26 Sold (Public Records) $70,000 Public Records

Property tax history

-15.9%/yr

Latest (2024): $50 · -82.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…