CashFlowRE
Sign in Sign up
214 River Oaks Dr 🌊 Lakefront
B- Composite 67.5
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
  • Schools +5.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0
  • Rent growth +0.0/5.0

$55,000

214 River Oaks Dr · New Orleans Station, LA 70037
2 bd · 2.0 ba · 745 sqft · Land · 1 Days on market
Built 2021

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

Listing remarks MLS

Discover this 2 bedroom, 2 bath mobile home situated on River Oaks Drive in Belle Chasse. The open-concept living area offers a warm and inviting space, seamlessly connected to the kitchen, which features a convenient bar area ideal for casual dining or entertaining guests. The attached laundry and pantry provide added practicality for daily living. The primary bedroom boasts a private ensuite bathroom and a spacious walk-in closet, offering comfort and convenience. Please note that the sale includes only the mobile home itself; the buyer will need to apply for a land lease to occupy the lot. Whether you're looking for a cozy retreat or an investment opportunity, this property offers great potential. Schedule a viewing today and see all that this lovely home has to offer!

Key facts

  • Pantry
  • Walk-in closet
  • Kitchen bar area

Tags

OPEN-CONCEPT LIVING AREAKITCHEN BAR AREAATTACHED LAUNDRYPANTRYPRIVATE ENSUITE BATHROOMWALK-IN CLOSET

Property features AI

Exterior

  • Parking: Driveway with two parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation; Very good condition
  • Construction: Metal siding; Vinyl siding; Asphalt shingle roof; Built as a 1-story structure
  • Exterior features: Front porch

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bedrooms: Total of 7 rooms (includes bedrooms and other living spaces)
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fan(s); Pantry
  • Laundry & utility: Washer hookup; Dryer hookup

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 land listed at $55k.

Deal economics

  • At list price, monthly cash flow is $669 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Market conditions: Rents falling (-13.6%/yr); 184 active listings in the ZIP; solid renter incomes; 88 units permitted in Plaquemines Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($99k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Plaquemines County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  4. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  5. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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
2.46%
Cap rate
22.35%
Cash-on-cash
57.33%
DSCR
3.55
GRM
3.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
46.6%
Equity multiple
2.93×
Total profit
$29,776
Equity at exit
$8,201
10-year hold
IRR
51.0%
Equity multiple
5.26×
Total profit
$65,603
Equity at exit
$4,755

Cash invested: $15,400 (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 70037

Home prices YoY
-25.4%
Rents YoY
-13.6%
Active inventory
184
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,356 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$24 /mo · $286/yr
Insurance
$23
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$669

Break-even live

Break-even rent $508
Max offer price $55,000
Occupancy floor 46%

Sensitivity live

Price -10% $700 -5% $685 +0% $669 +5% $654 +10% $638
Rent -10% $562 -5% $616 +0% $669 +5% $723 +10% $776
Rate -1.0pp $697 -0.5pp $683 base $669 +0.5pp $655 +1.0pp $641

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
$13,750
Closing costs
$1,650
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 2 events

  1. 2026-06-17
    remarks 699-char remark
    Show marketing remark (782 chars)

    Discover this 2 bedroom, 2 bath mobile home situated on River Oaks Drive in Belle Chasse. The open-concept living area offers a warm and inviting space, seamlessly connected to the kitchen, which features a convenient bar area ideal for casual dining or entertaining guests. The attached laundry and pantry provide added practicality for daily living. The primary bedroom boasts a private ensuite bathroom and a spacious walk-in closet, offering comfort and convenience. Please note that the sale includes only the mobile home itself; the buyer will need to apply for a land lease to occupy the lot. Whether you're looking for a cozy retreat or an investment opportunity, this property offers great potential. Schedule a viewing today and see all that this lovely home has to offer!

  2. 2026-06-17
    listed $55,000 Active 1 DOM
    Show marketing remark (782 chars)

    Discover this 2 bedroom, 2 bath mobile home situated on River Oaks Drive in Belle Chasse. The open-concept living area offers a warm and inviting space, seamlessly connected to the kitchen, which features a convenient bar area ideal for casual dining or entertaining guests. The attached laundry and pantry provide added practicality for daily living. The primary bedroom boasts a private ensuite bathroom and a spacious walk-in closet, offering comfort and convenience. Please note that the sale includes only the mobile home itself; the buyer will need to apply for a land lease to occupy the lot. Whether you're looking for a cozy retreat or an investment opportunity, this property offers great potential. Schedule a viewing today and see all that this lovely home has to offer!

ⓘ 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
$286 · $24/mo
Projected year-2 tax
$302 · $25/mo
Expected delta
+$16/yr (+$1/mo · 5.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$16,267
− Mortgage interest
−$3,081
− Property taxes
−$286
− Insurance
−$1,072
− Repairs & maintenance
−$1,301
− Management
−$1,301
− Depreciation
−$1,600
Taxable income
$7,625
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,830
After-tax cash flow
$6,202/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)

No district data.

Livability — New Orleans Station

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

Census & demographics

County
Plaquemines Parish · 16,639 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
16,639
Household income
$98,983
Rent vs Own
28.8% rent · 71.2% own
Severe rent burden
453.0

Population outlook (Plaquemines County) Hauer SSP2

Today (2025)
24,526 people
By 2030
24,843 · +1.3%
By 2040
25,441 · +3.7%
By 2050
26,074 · +6.3%
By 2075
28,300 · +15.4%
By 2100
30,195 · +23.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 13% Hispanic / Latino 12% Two or more races 7% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
6% · Canada, Vietnam, United Kingdom
Languages at home
89% English-only · Spanish 5% French/Haitian/Cajun 1% Vietnamese 1%

Political lean MEDSL · Plaquemines

2024 margin
Solid R (+38.0) · D 30.4% · R 68.4% · Other 1.2%
2008→2024 swing
-4.4pp toward R · 2008: -33.6pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+36.3 2016: R+33.6 2012: R+28.1 2008: R+33.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.25%
Current HPI
165.3973
Rent YoY
▼ -13.63%
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-06-17 Listed $55,000 AcadianaMLS
  • 2026-06-17 Listed $55,000 GSREIN

Property tax history

+3.8%/yr

Latest (2021): $286 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…