CashFlowRE
Sign in Sign up
60274 Monique Rd
B- Composite 69.95
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 +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$50,000

60274 Monique Rd · Lacombe, LA 70445
2 bd · 2.0 ba · 1,440 sqft · SingleFamily · 4 Days on market
Built 2000 0.96 ac lot ↓ 12% since listing

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

Listing remarks MLS

.96-acre property in Lacombe bordering Big Branch Wildlife Refuge--perfect for nature lovers. The existing mobile home can be remodeled or replaced with ease, with electric already active to avoid zoning issues. Enjoy privacy, mature oak trees, and endless potential to create your dream retreat in a serene, wilderness setting.

Key facts

  • Mature oak trees
  • .96-acre property
  • 0.96 acre lot

Tags

.96-ACRE PROPERTYMATURE OAK TREESSERENE WILDERNESS SETTING

Property features AI

Exterior

  • Parking: Parking lot
  • Utilities: Well water; Septic tank
  • Home design: Single-story; Poor condition
  • Construction: Aluminum siding; Shingle roof; Slab foundation; Built with unspecified year
  • Exterior features: Outside city limits; Oversized lot (approximately 0.96 acres, dimensions ~200 x 208)

Interior

  • Kitchen: Dishwasher; Oven; Range
  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s)
  • 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 single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $910 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Cap rate 28.1% vs local median 4.2% in Lacombe — 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 63/100 on livability (#188 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment C-, amenities F, commute F.
  • St. Tammany Parish (suburban): math 43% / reading 55% proficiency, ranked #11 of 98 in LA (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 219 active listings in the ZIP; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 14y 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.
Recommended offer $50,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
3.15%
Cap rate
28.13%
Cash-on-cash
77.99%
DSCR
4.47
GRM
2.6

CMA / ARV

ARV (on-the-fly)
$106,560
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
60274 Monique Rd 0.00mi 2/2.0 1,440 (0%) 0mo $35,000 $24 100
25594 W Spruce St 0.63mi 3/2.0 (+1) 1,292 (-10%) 7mo $95,000 $74 43

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

Projected returns pro-forma

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

5-year hold
IRR
78.0%
Equity multiple
4.56×
Total profit
$49,863
Equity at exit
$7,455
10-year hold
IRR
81.6%
Equity multiple
9.44×
Total profit
$118,107
Equity at exit
$4,323

Cash invested: $14,000 (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 70445

Home prices YoY
-24.4%
Active inventory
219
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,576 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$52 /mo · $628/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$910

Break-even live

Break-even rent $424
Max offer price $50,000
Occupancy floor 37%

Sensitivity live

Price -10% $938 -5% $924 +0% $910 +5% $896 +10% $882
Rent -10% $785 -5% $848 +0% $910 +5% $972 +10% $1,034
Rate -1.0pp $935 -0.5pp $923 base $910 +0.5pp $897 +1.0pp $884

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
$12,500
Closing costs
$1,500
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 11 events

  1. 2026-05-22
    status Pending 328-char remark
    Show marketing remark (328 chars)

    .96-acre property in Lacombe bordering Big Branch Wildlife Refuge--perfect for nature lovers. The existing mobile home can be remodeled or replaced with ease, with electric already active to avoid zoning issues. Enjoy privacy, mature oak trees, and endless potential to create your dream retreat in a serene, wilderness setting.

  2. 2026-05-22
    status Pending
    Show marketing remark (328 chars)

    .96-acre property in Lacombe bordering Big Branch Wildlife Refuge--perfect for nature lovers. The existing mobile home can be remodeled or replaced with ease, with electric already active to avoid zoning issues. Enjoy privacy, mature oak trees, and endless potential to create your dream retreat in a serene, wilderness setting.

  3. 2026-05-18
    listed $50,000 Active 328-char remark
    Show marketing remark (328 chars)

    .96-acre property in Lacombe bordering Big Branch Wildlife Refuge--perfect for nature lovers. The existing mobile home can be remodeled or replaced with ease, with electric already active to avoid zoning issues. Enjoy privacy, mature oak trees, and endless potential to create your dream retreat in a serene, wilderness setting.

  4. 2026-05-18
    listed $50,000 Active
    Show marketing remark (328 chars)

    .96-acre property in Lacombe bordering Big Branch Wildlife Refuge--perfect for nature lovers. The existing mobile home can be remodeled or replaced with ease, with electric already active to avoid zoning issues. Enjoy privacy, mature oak trees, and endless potential to create your dream retreat in a serene, wilderness setting.

  5. 2013-12-11
    listed $50,000
  6. 2013-12-11
    listed $65,000
  7. 2013-12-11
    listed $65,000
  8. 2013-12-11
    listed $50,000
  9. 2012-12-21
    listed $70,000
  10. 2012-12-21
    listed $70,000
  11. 2008-04-03
    soldstatus $56,500

ⓘ 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
$628 · $52/mo
Projected year-2 tax
$628 · $52/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,914
− Mortgage interest
−$2,801
− Property taxes
−$628
− Insurance
−$250
− Repairs & maintenance
−$1,513
− Management
−$1,513
− Depreciation
−$1,455
Taxable income
$10,755
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,581
After-tax cash flow
$8,337/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. Tammany Parish
NCES district ID
2201650
Math proficiency
43% ▼ -32.00%
Reading proficiency
55% ▼ -26.00%
Median HH income
$61,752
Composite
43.04/100
National rank
#3098
State rank
#11 of 98 in LA

Livability — Lacombe

Score
63/100
State rank
#188
US rank
#15034

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,421

Population outlook (St. Tammany County) Hauer SSP2

Today (2025)
286,725 people
By 2030
304,175 · +6.1%
By 2040
336,203 · +17.3%
By 2050
364,590 · +27.2%
By 2075
433,362 · +51.1%
By 2100
470,333 · +64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 56% Black 25% Two or more races 15% Hispanic / Latino 12% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 13% Italian 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · St. Tammany

2024 margin
Solid R (+43.8) · D 27.3% · R 71.1% · Other 1.6%
2008→2024 swing
+9.6pp toward D · 2008: -53.4pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+44.2 2016: R+50.8 2012: R+52.2 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.75%
Current HPI
178.5418
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

-11.5% since first listed
11 events — show timeline
  • 2026-05-22 Pending AcadianaMLS
  • 2026-05-22 Pending GSREIN
  • 2026-05-18 Listed $50,000 GSREIN
  • 2026-05-18 Listed $50,000 AcadianaMLS
  • 2013-12-11 Listed $50,000 GSREIN
  • 2013-12-11 Listed $65,000 GSREIN
  • 2013-12-11 Listed $65,000 AcadianaMLS
  • 2013-12-11 Listed $50,000 AcadianaMLS
  • 2012-12-21 Listed $70,000 GSREIN
  • 2012-12-21 Listed $70,000 AcadianaMLS
  • 2008-04-03 Sold (Public Records) $56,500 Public Records

Property tax history

-1.2%/yr

Latest (2025): $628 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…