CashFlowRE
Sign in Sign up
150 Tiger Dr
B- Composite 67.2
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 +23.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.8/10.0
  • Appreciation +5.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$332,800

150 Tiger Dr · St. Gabriel, LA 70776
3 bd · 3.0 ba · 2,093 sqft · SingleFamily · 85 Days on market
Built 2006 8,276 sqft lot $159/sqft · 21% below area Est $419k · 21% under $40/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to this spacious 2,093 sq. ft. home located in the desirable University Club area of St. Gabriel. Inside, you'll find a generous primary bedroom with an en-suite bath, a comfortable family room with a wood-burning fireplace, and a separate keeping room that adds flexibility for everyday living. The home also features a large kitchen, dedicated dining room, and a convenient study--perfect for work or hobbies. With a double front-load garage and a mix of wood, carpet, and ceramic flooring, this property offers both function and charm. Its location near University Club South provides a sought-after blend of community amenities and easy access to Baton Rouge and surrounding areas.

Key facts

  • Large kitchen
  • Convenient study
  • 8,276 sq ft lot

Tags

WOOD BURNING FIREPLACESEPARATE KEEPING ROOMLARGE KITCHENDEDICATED DINING ROOMCONVENIENT STUDYDOUBLE FRONT LOAD GARAGE

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/3.0-bath single-family listed at $333k.

Deal economics

  • At list price, monthly cash flow is $603 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $333k).
  • Recommended offer: $313k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.0% in St. Gabriel — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 41 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($2k loan paydown + $5k appreciation (1.6% local appreciation)).
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.6% appreciation + 3.0% rent growth), your $93k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($313k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y 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

  • Climate carrying-cost: 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 $312,832 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
1.08%
Cap rate
8.47%
Cash-on-cash
7.77%
DSCR
1.35
GRM
7.7

CMA / ARV

ARV (median comp)
$418,657
List price
$332,800
Delta
-20.51%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
155 Tiger Dr 0.04mi 3/3.0 2,117 (+1%) 13mo $399,999 $189 86
220 Fieldhouse Ave 0.07mi 3/2.5 2,117 (+1%) 9mo $385,000 $182 85
410 Clock Tower Dr 0.26mi 3/3.0 2,150 (+3%) 7mo $379,000 $176 78
3135 Veranda Lakes Dr 0.24mi 3/2.5 2,021 (-3%) 5mo $550,000 $272 76
130 Tiger Dr 0.02mi 3/2.5 1,958 (-6%) 17mo $417,000 $213 72
365 S Club Ave 0.19mi 3/2.0 1,884 (-10%) 3mo $359,000 $191 68
270 S Club Ave 0.05mi 4/3.0 (+1) 2,304 (+10%) 14mo $420,000 $182 64
3027 Lac D'or Ave 0.32mi 3/2.5 1,933 (-8%) 9mo $500,000 $259 63
270 Fieldhouse Ave 0.09mi 4/3.0 (+1) 2,334 (+12%) 12mo $410,000 $176 62
510 South Club Ave 0.36mi 4/3.0 (+1) 2,226 (+6%) 9mo $412,000 $185 60
100 S Club Ave 0.14mi 3/2.0 1,846 (-12%) 20mo $345,000 $187 53
3132 Veranda View Ave 0.42mi 3/2.5 2,310 (+10%) 11mo $565,000 $245 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.6% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.58×
Total profit
$54,479
Equity at exit
$124,048
10-year hold
IRR
14.3%
Equity multiple
2.84×
Total profit
$171,867
Equity at exit
$173,245

Cash invested: $93,184 (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 70776

Home prices YoY
1.1%
Active inventory
41
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$3,595 medium interval (Pro) →
Mortgage (P&I)
$1,745
Tax from tax record
$313 /mo · $3,751/yr
Insurance
$139
HOA
$40
Vacancy / Maint / Mgmt
$755
Net cashflow
$603

Break-even live

Break-even rent $2,831
Max offer price $332,800
Occupancy floor 78%

Sensitivity live

Price -10% $792 -5% $698 +0% $603 +5% $509 +10% $415
Rent -10% $319 -5% $461 +0% $603 +5% $745 +10% $887
Rate -1.0pp $771 -0.5pp $688 base $603 +0.5pp $517 +1.0pp $429

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
$83,200
Closing costs
$9,984
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2904 Rue Dauphine Baton Rouge, LA 4.0 3.0 2622 $3,700 $1.41 44d 1 0.32mi
3429 C. Cooper Ct Baton Rouge, LA 3.0 2.0 1463 $2,600 $1.78 15d 1 1.25mi
13837 Golden Holly Ln Baton Rouge, LA 3.0 2.5 2446 $4,100 $1.68 24d 1 1.48mi

HOA detail

Monthly dues
$40 · $480/yr

Listing history 27 events

  1. 2026-06-21
    days on market $332,800 Active 85 DOM
  2. 2026-06-18
    days on market $332,800 Active 82 DOM
  3. 2026-06-17
    days on market $332,800 Active 81 DOM
  4. 2026-06-16
    days on market $332,800 Active 80 DOM
  5. 2026-06-15
    days on market $332,800 Active 79 DOM
  6. 2026-06-14
    days on market $332,800 Active 77 DOM
  7. 2026-06-13
    days on market $332,800 Active 76 DOM
  8. 2026-06-10
    days on market $332,800 Active 74 DOM
  9. 2026-06-09
    days on market $332,800 Active 73 DOM
  10. 2026-06-08
    days on market $332,800 Active 72 DOM
  11. 2026-06-07
    days on market $332,800 Active 71 DOM
  12. 2026-06-03
    days on market $332,800 Active 67 DOM
  13. 2026-06-02
    days on market $332,800 Active 66 DOM
  14. 2026-06-01
    days on market $332,800 Active 65 DOM
  15. 2026-05-31
    days on market $332,800 Active 64 DOM
  16. 2026-05-31
    days on market $332,800 Active 63 DOM
  17. 2026-03-27
    listed $332,800 Active 693-char remark
    Show marketing remark (704 chars)

    Welcome to this spacious 2,093 sq. ft. home located in the desirable University Club area of St. Gabriel. Inside, you’ll find a generous primary bedroom with an en-suite bath, a comfortable family room with a wood-burning fireplace, and a separate keeping room that adds flexibility for everyday living. The home also features a large kitchen, dedicated dining room, and a convenient study—perfect for work or hobbies. With a double front-load garage and a mix of wood, carpet, and ceramic flooring, this property offers both function and charm. Its location near University Club South provides a sought-after blend of community amenities and easy access to Baton Rouge and surrounding areas.

  18. 2026-03-27
    listed $332,800 Active 704-char remark
    Show marketing remark (704 chars)

    Welcome to this spacious 2,093 sq. ft. home located in the desirable University Club area of St. Gabriel. Inside, you’ll find a generous primary bedroom with an en-suite bath, a comfortable family room with a wood-burning fireplace, and a separate keeping room that adds flexibility for everyday living. The home also features a large kitchen, dedicated dining room, and a convenient study—perfect for work or hobbies. With a double front-load garage and a mix of wood, carpet, and ceramic flooring, this property offers both function and charm. Its location near University Club South provides a sought-after blend of community amenities and easy access to Baton Rouge and surrounding areas.

  19. 2007-09-06
    soldstatus $298,000
  20. 2007-09-05
    soldstatus
  21. 2007-09-05
    soldstatus $298,000
  22. 2007-07-23
    listed $299,900
  23. 2007-07-23
    listed $299,900
  24. 2007-07-23
    listed $299,900
  25. 2007-07-23
    listed $299,900
  26. 2006-10-11
    listed $309,900
  27. 2006-10-11
    listed $309,900

ⓘ 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
$3,751 · $313/mo
Projected year-2 tax
$3,751 · $313/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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 1 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
$43,137
− Mortgage interest
−$18,642
− Property taxes
−$3,751
− Insurance
−$1,664
− Repairs & maintenance
−$3,451
− Management
−$3,451
− HOA
−$480
− Depreciation
−$9,681
Taxable income
$2,017
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$484
After-tax cash flow
$6,757/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 — St. Gabriel

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Gabriel, LA
City population
6,672
Population (ZIP)
6,304

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 0.60)
Race & ethnicity
Black 48% White 39% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Puerto Rican 2% Cuban 1%
Common ancestry
Lithuanian 7% Serbian 1% Italian 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
85% English-only · Spanish 12% French/Haitian/Cajun 2%

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
▲ 1.60%
Current HPI
149.6923
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

+7.4% since first listed
11 events — show timeline
  • 2026-03-27 Listed $332,800 GBRMLS
  • 2026-03-27 Listed $332,800 AcadianaMLS
  • 2007-09-06 Sold (Public Records) $298,000 Public Records
  • 2007-09-05 Sold (MLS) $298,000 GSREIN
  • 2007-09-05 Sold (MLS) GBRMLS
  • 2007-07-23 Listed $299,900 AcadianaMLS
  • 2007-07-23 Listed $299,900 GSREIN
  • 2007-07-23 Listed $299,900 GBRMLS
  • 2007-07-23 Listed $299,900 AcadianaMLS
  • 2006-10-11 Listed $309,900 AcadianaMLS
  • 2006-10-11 Listed $309,900 GBRMLS

Property tax history

+1.6%/yr

Latest (2024): $3,751 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…