CashFlowRE
Sign in Sign up
1063 Jeffery Broussard Rd
C Composite 57.01
Why this score? — see what drove the C 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 +20.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$144,900

1063 Jeffery Broussard Rd · Breaux Bridge, LA 70517
3 bd · 1.0 ba · 1,500 sqft · SingleFamily public records · 87 Days on market
Built 1963 1.00 ac lot Est $214k · 32% under ↓ 3% since listing

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

Listing remarks MLS

This newly constructed 3-bedroom, 2-bathroom manufactured home sits on 1 acre near Poche's Restaurant in Breaux Bridge and offers a modern, open-concept layout perfect for easy living. The spacious interior features a seamless flow between the living, dining, and kitchen areas, highlighted by contemporary finishes and plenty of natural light. Situated on a quiet lot, this home provides a fresh start with all the benefits of brand-new construction and energy-efficient features.

Key facts

  • Natural light
  • Spacious interior
  • Quiet lot

Tags

OPEN-CONCEPT LAYOUTSPACIOUS INTERIORNATURAL LIGHTQUIET LOTENERGY-EFFICIENT FEATURES

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/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $193 ($2k/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 $137k (5.6% below list).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.7% in Breaux Bridge — 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 62/100 on livability (#210 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety B+; Watch: crime F, amenities F, commute F.
  • St. Martin Parish (rural): math 23% / reading 32% proficiency, ranked #49 of 98 in LA (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Breaux Bridge Primary School (571 students, 80% FRL); Breaux Bridge Junior High School (math 12% / reading 22%, grade F, #174 of 218 statewide, top 81%, 397 students, 76% FRL); Breaux Bridge High School (math 22% / reading 27%, grade F, #153 of 265 statewide, top 62%, 851 students, 62% FRL) — zoned schools at 73% FRL track the district average.
  • Market conditions: 276 active listings in the ZIP; 54 units permitted in St. Martin Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Martin County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
7.89%
Cash-on-cash
5.72%
DSCR
1.25
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$214,500
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3324 Main Hwy 0.14mi 2/2.0 (-1) 1,494 (-0%) 11mo $175,000 $117 74
1103 Oleste Tauzin Rd 0.47mi 3/2.0 1,673 (+12%) 13mo $240,000 $143 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-11,223
Equity at exit
$21,605
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$5,874
Equity at exit
$12,528

Cash invested: $40,572 (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 70517

Home prices YoY
-33.7%
Active inventory
276
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,368 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$67 /mo · $803/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$193

Break-even live

Break-even rent $1,123
Max offer price $144,900
Occupancy floor 81%

Sensitivity live

Price -10% $275 -5% $234 +0% $193 +5% $152 +10% $111
Rent -10% $85 -5% $139 +0% $193 +5% $247 +10% $301
Rate -1.0pp $266 -0.5pp $230 base $193 +0.5pp $156 +1.0pp $117

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
$36,225
Closing costs
$4,347
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. 2026-06-13
    statusdays on market $144,900 Pending 87 DOM
  2. 2026-06-10
    days on market $144,900 Active 85 DOM
  3. 2026-06-09
    days on market $144,900 Active 84 DOM
  4. 2026-06-08
    days on market $144,900 Active 83 DOM
  5. 2026-06-07
    days on market $144,900 Active 82 DOM
  6. 2026-06-05
    days on market $144,900 Active 79 DOM
  7. 2026-06-02
    days on market $144,900 Active 77 DOM
  8. 2026-06-01
    days on market $144,900 Active 76 DOM
  9. 2026-05-31
    days on market $144,900 Active 75 DOM
  10. 2026-05-30
    days on market $144,900 Active 74 DOM
  11. 2026-05-14
    price $144,900 481-char remark
    Show marketing remark (481 chars)

    This newly constructed 3-bedroom, 2-bathroom manufactured home sits on 1 acre near Poche's Restaurant in Breaux Bridge and offers a modern, open-concept layout perfect for easy living. The spacious interior features a seamless flow between the living, dining, and kitchen areas, highlighted by contemporary finishes and plenty of natural light. Situated on a quiet lot, this home provides a fresh start with all the benefits of brand-new construction and energy-efficient features.

  12. 2026-03-16
    listed $149,900 Active 481-char remark
    Show marketing remark (481 chars)

    This newly constructed 3-bedroom, 2-bathroom manufactured home sits on 1 acre near Poche's Restaurant in Breaux Bridge and offers a modern, open-concept layout perfect for easy living. The spacious interior features a seamless flow between the living, dining, and kitchen areas, highlighted by contemporary finishes and plenty of natural light. Situated on a quiet lot, this home provides a fresh start with all the benefits of brand-new construction and energy-efficient features.

ⓘ 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
$803 · $67/mo
Projected year-2 tax
$803 · $67/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 ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$16,411
− Mortgage interest
−$8,117
− Property taxes
−$803
− Insurance
−$724
− Repairs & maintenance
−$1,313
− Management
−$1,313
− Depreciation
−$4,215
Taxable loss
−$74
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$18
After-tax cash flow
$2,337/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. Martin Parish
NCES district ID
2201590
Math proficiency
23% ▼ -44.00%
Reading proficiency
32% ▼ -36.00%
Median HH income
$42,813
Composite
23.41/100
National rank
#7897
State rank
#49 of 98 in LA

Livability — Breaux Bridge

Score
62/100
State rank
#210
US rank
#16362

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
26,570

Population outlook (St. Martin County) Hauer SSP2

Today (2025)
57,446 people
By 2030
58,857 · +2.5%
By 2040
60,859 · +5.9%
By 2050
61,419 · +6.9%
By 2075
61,574 · +7.2%
By 2100
57,253 · -0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 30% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Lithuanian 18% Slovak 1% Romanian 1%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
87% English-only · French/Haitian/Cajun 9% Spanish 3% Vietnamese 1%

Political lean MEDSL · St. Martin

2024 margin
Solid R (+40.7) · D 29.1% · R 69.8% · Other 1.0%
2008→2024 swing
-20.0pp toward R · 2008: -20.7pp · 2024: -40.7pp
All cycles
2024: R+40.7 2020: R+36.1 2016: R+33.4 2012: R+24.5 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.00%
Current HPI
143.4293
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

-3.3% since first listed
2 events — show timeline
  • 2026-05-14 Price Changed $144,900 AcadianaMLS
  • 2026-03-16 Listed $149,900 AcadianaMLS

Property tax history

+2.0%/yr

Latest (2025): $803 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…