CashFlowRE
Sign in Sign up
725 Woodland Dr Triplex
C+ Composite 60.51
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 +25.4/30.0
  • ARV discount +9.8/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$400,000

725 Woodland Dr · Laplace, LA 70068
6 bd · 4.5 ba · 4,720 sqft · MultiFamily · 483 Days on market
7,840 sqft lot $85/sqft · 5% below area Est $421k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Looking to expand your rental portfolio? Take a look at 725 Woodland Dr., this great well maintained and renovated 4 plex for new owners. Each unit consists of 2 bedrooms 1.5 baths with spacious living kitchen areas. All new AC's, roof has been replaced within 5 years, each unit cable ready with washer and dryer hookups, kitchen appliances include refrigerators and ranges. Located just minutes from main street with all your dining, shopping & other options. Property is also available with additional 4 plex listed at 1965 Heather Lane at discounted rate along with a triplex located at 192 West 64th street, Cut Off, LA. Call listing agent for more information on package deal pricing. Great rental rates and a great oppurtunity for investors. Expand your rental business today. Call to schedule an appointment and get additional information on this great opportunity.

Key facts

  • Renovated
  • Cable ready
  • Well maintained

Tags

WELL MAINTAINEDRENOVATEDCABLE READYWASHER AND DRYER HOOKUPSMINUTES FROM MAIN STREET

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 × 2-bed/?-bath units multifamily listed at $400k.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive. Per door: $166/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $400k).
  • Recommended offer: $352k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 180 active listings in the ZIP; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).
  • At $4,670/mo this rent would consume 82% of the median local household income ($68k/yr) (locally 750% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • St. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 483 days — a 12% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 27y ago; this cycle's ask has dropped $40k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $56k; list at $400k implies a 621% gain — meaningful room to come down on a strong offer.

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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $352,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 483 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.17%
Cap rate
9.07%
Cash-on-cash
9.91%
DSCR
1.44
GRM
7.1

CMA / ARV

ARV (median comp)
$421,447
List price
$400,000
Delta
-5.09%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-7.9%
Equity multiple
0.71×
Total profit
$-32,738
Equity at exit
$59,641
10-year hold
IRR
1.7%
Equity multiple
1.12×
Total profit
$13,722
Equity at exit
$34,585

Cash invested: $112,000 (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 70068

Home prices YoY
-20.1%
Active inventory
180
Price-to-rent
21.4×

Monthly cashflow live

Estimated rent
$4,670 medium interval (Pro) →
Mortgage (P&I)
$2,098
Tax est. 1.5%
$500 /mo · $6,000/yr
Insurance
$167
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$981
Net cashflow
$498

Break-even live

Break-even rent $4,039
Max offer price $400,000
Occupancy floor 84%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,670

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
$100,000
Closing costs
$12,000
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 35 events

  1. 2026-06-19
    days on market $400,000 Active 483 DOM
  2. 2026-06-18
    days on market $400,000 Active 482 DOM
  3. 2026-06-17
    days on market $400,000 Active 481 DOM
  4. 2026-06-16
    days on market $400,000 Active 480 DOM
  5. 2026-06-15
    days on market $400,000 Active 479 DOM
  6. 2026-06-14
    days on market $400,000 Active 477 DOM
  7. 2026-06-13
    days on market $400,000 Active 476 DOM
  8. 2026-06-10
    days on market $400,000 Active 474 DOM
  9. 2026-06-09
    days on market $400,000 Active 473 DOM
  10. 2026-06-08
    days on market $400,000 Active 472 DOM
  11. 2026-06-07
    days on market $400,000 Active 471 DOM
  12. 2026-06-02
    days on market $400,000 Active 466 DOM
  13. 2026-06-01
    days on market $400,000 Active 465 DOM
  14. 2026-05-31
    days on market $400,000 Active 464 DOM
  15. 2026-05-30
    days on market $400,000 Active 463 DOM
  16. 2025-08-19
    price $400,000 877-char remark
    Show marketing remark (880 chars)

    Looking to expand your rental portfolio? Take a look at 725 Woodland Dr. , this great well maintained and renovated 4 plex for new owners. Each unit consists of 2 bedrooms 1.5 baths with spacious living kitchen areas. All new AC's, roof has been replaced within 5 years, each unit cable ready with washer and dryer hookups, kitchen appliances include refrigerators and ranges. Located just minutes from main street with all your dining, shopping & other options. Property is also available with additional 4 plex listed at 1965 Heather Lane at discounted rate along with a triplex located at 192 West 64th street, Cut Off, LA. Call listing agent for more information on package deal pricing. Great rental rates and a great oppurtunity for investors. Expand your rental business today. Call to schedule an appointment and get additional information on this great opportunity.

  17. 2025-08-19
    price $400,000 880-char remark
    Show marketing remark (880 chars)

    Looking to expand your rental portfolio? Take a look at 725 Woodland Dr. , this great well maintained and renovated 4 plex for new owners. Each unit consists of 2 bedrooms 1.5 baths with spacious living kitchen areas. All new AC's, roof has been replaced within 5 years, each unit cable ready with washer and dryer hookups, kitchen appliances include refrigerators and ranges. Located just minutes from main street with all your dining, shopping & other options. Property is also available with additional 4 plex listed at 1965 Heather Lane at discounted rate along with a triplex located at 192 West 64th street, Cut Off, LA. Call listing agent for more information on package deal pricing. Great rental rates and a great oppurtunity for investors. Expand your rental business today. Call to schedule an appointment and get additional information on this great opportunity.

  18. 2025-02-20
    listed $440,000 Active 877-char remark
    Show marketing remark (880 chars)

    Looking to expand your rental portfolio? Take a look at 725 Woodland Dr. , this great well maintained and renovated 4 plex for new owners. Each unit consists of 2 bedrooms 1.5 baths with spacious living kitchen areas. All new AC's, roof has been replaced within 5 years, each unit cable ready with washer and dryer hookups, kitchen appliances include refrigerators and ranges. Located just minutes from main street with all your dining, shopping & other options. Property is also available with additional 4 plex listed at 1965 Heather Lane at discounted rate along with a triplex located at 192 West 64th street, Cut Off, LA. Call listing agent for more information on package deal pricing. Great rental rates and a great oppurtunity for investors. Expand your rental business today. Call to schedule an appointment and get additional information on this great opportunity.

  19. 2025-02-20
    listed $440,000 Active 880-char remark
    Show marketing remark (880 chars)

    Looking to expand your rental portfolio? Take a look at 725 Woodland Dr. , this great well maintained and renovated 4 plex for new owners. Each unit consists of 2 bedrooms 1.5 baths with spacious living kitchen areas. All new AC's, roof has been replaced within 5 years, each unit cable ready with washer and dryer hookups, kitchen appliances include refrigerators and ranges. Located just minutes from main street with all your dining, shopping & other options. Property is also available with additional 4 plex listed at 1965 Heather Lane at discounted rate along with a triplex located at 192 West 64th street, Cut Off, LA. Call listing agent for more information on package deal pricing. Great rental rates and a great oppurtunity for investors. Expand your rental business today. Call to schedule an appointment and get additional information on this great opportunity.

  20. 2023-03-01
    historical
  21. 2023-02-03
    price $350,000
  22. 2023-01-18
    listed $399,000 Active
  23. 2023-01-18
    listed $350,000
  24. 2013-03-26
    soldstatus $55,500
  25. 2013-01-03
    listed $59,000
  26. 2013-01-03
    listed $59,000
  27. 2004-06-10
    soldstatus $48,222
  28. 2004-04-15
    listed $49,900
  29. 2004-04-15
    listed $49,900
  30. 2001-01-23
    soldstatus $98,000
  31. 2000-07-11
    listed $120,000
  32. 2000-07-11
    listed $120,000
  33. 1999-12-10
    soldstatus $82,500
  34. 1999-05-01
    listed $87,500
  35. 1999-05-01
    listed $87,500

ⓘ 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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$56,040
− Mortgage interest
−$22,406
− Property taxes
−$6,000
− Insurance
−$7,118
− Repairs & maintenance
−$4,483
− Management
−$4,483
− Depreciation
−$11,636
Taxable loss
−$87
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$21
After-tax cash flow
$6,002/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
Rent YoY
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

+357.1% since first listed
20 events — show timeline
  • 2025-08-19 Price Changed $400,000 AcadianaMLS
  • 2025-08-19 Price Changed $400,000 GBRMLS
  • 2025-02-20 Listed $440,000 GBRMLS
  • 2025-02-20 Listed $440,000 AcadianaMLS
  • 2023-03-01 Delisted GBRMLS
  • 2023-02-03 Price Changed $350,000 GBRMLS
  • 2023-01-18 Listed $350,000 AcadianaMLS
  • 2023-01-18 Listed $399,000 GBRMLS
  • 2013-03-26 Sold (MLS) $55,500 GSREIN
  • 2013-01-03 Listed $59,000 AcadianaMLS
  • 2013-01-03 Listed $59,000 GSREIN
  • 2004-06-10 Sold (MLS) $48,222 GSREIN
  • 2004-04-15 Listed $49,900 GSREIN
  • 2004-04-15 Listed $49,900 AcadianaMLS
  • 2001-01-23 Sold (MLS) $98,000 GSREIN
  • 2000-07-11 Listed $120,000 GSREIN
  • 2000-07-11 Listed $120,000 AcadianaMLS
  • 1999-12-10 Sold (MLS) $82,500 GSREIN
  • 1999-05-01 Listed $87,500 AcadianaMLS
  • 1999-05-01 Listed $87,500 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…