CashFlowRE
Sign in Sign up
231 West 111th St
B+ Composite 75.27
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 +29.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

231 West 111th St · Galliano, LA 70345
4 bd · 2.0 ba · 1,276 sqft · Other public records · 205 Days on market
Built 1965 9,583 sqft lot $70/sqft · 16% below area Est $159k · 43% under ↓ 49% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

Key facts

  • Large corner lot
  • 9,583 sq ft lot
  • Parking

Tags

LARGE CORNER LOT

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 4-bed/2.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $73k (18.7% below list).
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $73k (18.7% below list) — sets the bar for cash-flow.
  • Cap rate 10.7% vs local median 2.4% in Galliano — 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 68/100 on livability (#96 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute F.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 100 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 205 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $40k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $73,100 (18.7% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. Crime grade is D 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?
  9. 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.
  10. 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.
  11. 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
1.36%
Cap rate
10.72%
Cash-on-cash
15.80%
DSCR
1.70
GRM
6.1

CMA / ARV

ARV (median comp)
$158,996
List price
$89,900
Delta
-43.46%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.5%
Equity multiple
0.19×
Total profit
$-20,337
Equity at exit
$13,404
10-year hold
IRR
-17.3%
Equity multiple
0.03×
Total profit
$-24,340
Equity at exit
$7,773

Cash invested: $25,172 (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 70345

Home prices YoY
-27.6%
Active inventory
100
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,221 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$124 /mo · $1,488/yr
Insurance
$37
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$-95

Break-even live

Break-even rent $1,341
Max offer price $73,100
Occupancy floor

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
$22,475
Closing costs
$2,697
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 34 events

  1. 2026-06-19
    days on market $89,900 Active 205 DOM
  2. 2026-06-18
    days on market $89,900 Active 204 DOM
  3. 2026-06-17
    days on market $89,900 Active 203 DOM
  4. 2026-06-16
    days on market $89,900 Active 202 DOM
  5. 2026-06-15
    days on market $89,900 Active 201 DOM
  6. 2026-06-14
    days on market $89,900 Active 199 DOM
  7. 2026-06-13
    days on market $89,900 Active 198 DOM
  8. 2026-06-10
    days on market $89,900 Active 196 DOM
  9. 2026-06-09
    days on market $89,900 Active 195 DOM
  10. 2026-06-08
    days on market $89,900 Active 194 DOM
  11. 2026-06-07
    days on market $89,900 Active 193 DOM
  12. 2026-06-05
    remarks 528-char remark
  13. 2026-06-05
    days on market $89,900 Active 190 DOM
  14. 2026-06-03
    days on market $89,900 Active 189 DOM
  15. 2026-06-02
    days on market $89,900 Active 188 DOM
  16. 2026-06-01
    days on market $89,900 Active 187 DOM
  17. 2026-05-31
    days on market $89,900 Active 186 DOM
  18. 2026-05-30
    days on market $89,900 Active 185 DOM
  19. 2026-05-18
    price $89,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  20. 2026-05-18
    price $89,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  21. 2026-04-15
    price $104,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  22. 2026-04-15
    price $104,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  23. 2026-03-09
    price $109,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  24. 2026-03-09
    price $109,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  25. 2026-02-03
    price $119,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  26. 2026-02-03
    price $119,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  27. 2025-12-30
    price $124,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  28. 2025-12-30
    price $124,900 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  29. 2025-11-26
    listed $129,900 Active 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  30. 2025-11-25
    listed $129,900 Active 201-char remark
    Show marketing remark (201 chars)

    Centrally located in Cut Off, this brick ranch home has alot to offer. The home is situated on a large corner lot and features 4 bedrooms and 2 full bathrooms. Call today to schedule your private tour!

  31. 2021-08-27
    soldstatus
  32. 2021-08-27
    soldstatus $170,000
  33. 2021-01-12
    listed $175,000
  34. 2021-01-12
    listed $175,000

ⓘ 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
$1,488 · $124/mo
Projected year-2 tax
$1,488 · $124/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,649
− Mortgage interest
−$5,036
− Property taxes
−$1,488
− Insurance
−$5,568
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$2,615
Taxable loss
−$2,403
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$577
After-tax cash flow
$-565/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
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA

Livability — Galliano

Score
68/100
State rank
#96
US rank
#9844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galliano, LA
Population (ZIP)
8,678

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 12% Native American 8% Two or more races 6% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 17% Italian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
76% English-only · French/Haitian/Cajun 14% Spanish 7% Vietnamese 2%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.05%
Current HPI
105.2575
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

-48.6% since first listed
16 events — show timeline
  • 2026-05-18 Price Changed $89,900 AcadianaMLS
  • 2026-05-18 Price Changed $89,900 GBRMLS
  • 2026-04-15 Price Changed $104,900 AcadianaMLS
  • 2026-04-15 Price Changed $104,900 GBRMLS
  • 2026-03-09 Price Changed $109,900 AcadianaMLS
  • 2026-03-09 Price Changed $109,900 GBRMLS
  • 2026-02-03 Price Changed $119,900 AcadianaMLS
  • 2026-02-03 Price Changed $119,900 GBRMLS
  • 2025-12-30 Price Changed $124,900 AcadianaMLS
  • 2025-12-30 Price Changed $124,900 GBRMLS
  • 2025-11-26 Listed $129,900 GBRMLS
  • 2025-11-25 Listed $129,900 AcadianaMLS
  • 2021-08-27 Sold (Public Records) $170,000 Public Records
  • 2021-08-27 Sold (MLS) GBRMLS
  • 2021-01-12 Listed $175,000 AcadianaMLS
  • 2021-01-12 Listed $175,000 GBRMLS

Property tax history

+15.4%/yr

Latest (2024): $1,488 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…