2 bd · 1.0 ba ·
876 sqft ·
Built 1965
· SingleFamily
· Pending
· 412 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$861/mo
Mortgage (P&I)
−$315
Tax + insurance
−$493
HOA
−$0
Vac / Maint / Mgmt
−$181
Net cashflow
$-128/mo
Annual
$-1,533/yr
Cap rate
12.27%
Cash-on-cash
21.34%
DSCR
1.95
1% rule
1.43%
Cash to close
$16,800
Investor read
This is a 2-bed/1.0-bath single-family listed at $60k.
At list price, monthly cash flow is $-128 ($-2k/yr) — negative.
To cash-flow at today's rent, offer at most $37k (37.6% below list).
Meets the 1% rule at list price ($861 rent vs $60k).
It's been on market 412 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $37k (37.6% below list) — sets the bar for cash-flow.
In year one you build about $2k of equity ($415 loan paydown + $1k appreciation (2.1% local appreciation)).
Location reads 60/100 on livability (#245 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: schools C-, amenities F, commute F.
Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: flood insurance adds $427/mo.
Market conditions: 62 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).
2 sale attempts; this cycle's ask has dropped $30k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $16k; list at $60k implies a 264% gain — meaningful room to come down on a strong offer.
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.
Questions for listing agent
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?
It's been on market 412 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
CashFlowRE · CFR-KHHCRC2JGP5DDB
· Data 3 weeks agocashflowre.app · 2026-05-29