CashFlowRE
Sign in Sign up
507 Talbot Ave
C- Composite 50.68
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • DSCR +4.5/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

507 Talbot Ave · Thibodaux, LA 70301
3 bd · 2.0 ba · 1,662 sqft · SingleFamily public records · 35 Days on market
Built 1958 8,999 sqft lot $123/sqft · 21% below area Est $280k · 27% under

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

Listing remarks MLS

Welcome Home to this beautifully refreshed property full of warmth, character, and inviting spaces both inside and out. The standout feature of the home is the incredible oversized den showcasing stunning floor-to-ceiling brick accents, custom built-ins, and a gorgeous brick fireplace that instantly creates a cozy yet timeless focal point. The kitchen offers a clean, updated feel with soft designer tones, abundant cabinetry, warm butcher block-style countertops, stainless appliances, and a layout that flows effortlessly for everyday living and entertaining alike. Step outside and enjoy one of the home's most coveted features -- the spacious covered patio area, perfect for relaxing evenings, weekend gatherings, or simply enjoying your own private outdoor retreat. With its blend of character, updated finishes, generous living spaces, and inviting atmosphere, this home is the perfect combination of comfort and style.

Key facts

  • Oversized den
  • Brick fireplace
  • Custom built-ins

Tags

OVERSIZED DENFLOOR-TO-CEILING BRICK ACCENTSCUSTOM BUILT-INSBRICK FIREPLACESPACIOUS COVERED PATIO

Property features AI

Finance

  • Other: Located in Ridgefield subdivision

Exterior

  • Parking: Carport (2 spaces); 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property; Level topography
  • Construction: Vinyl siding and stucco exterior; Shingle roof; Slab foundation; Property updated/remodeled
  • Exterior features: Covered patio/porch; Chain link fencing

Interior

  • Kitchen: Gas cooktop; Oven; Microwave; Dishwasher; Refrigerator; Warming drawer
  • Flooring: Tile; Wood; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Wood-burning fireplace (1); Updated/remodeled interior
  • Laundry & utility: Washer and dryer inside

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-bed/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $56 ($670/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $164k (19.9% below list).
  • Recommended offer: $164k (19.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.8% in Thibodaux — 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 84/100 on livability (#2 in LA, #723 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime C-, employment 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: Rents rising (+2.9%/yr); 513 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,288 (19.9% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
6.62%
Cash-on-cash
1.17%
DSCR
1.05
GRM
10.4

CMA / ARV

ARV (median comp)
$279,705
List price
$205,000
Delta
-26.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
313 Sucrose Dr 0.22mi 3/2.0 1,825 (+10%) 4mo $265,940 $146 70
297 Sucrose Dr 0.24mi 3/2.0 1,825 (+10%) 2mo $268,850 $147 70
294 Sucrose Dr 0.23mi 3/2.0 1,825 (+10%) 4mo $269,313 $148 70
263 Core Dr 0.30mi 4/2.0 (+1) 1,532 (-8%) 1mo $247,007 $161 68
345 Stack Dr 0.29mi 3/2.0 1,825 (+10%) 5mo $275,740 $151 66
1722 Oakley St 0.19mi 3/1.0 1,495 (-10%) 6mo $188,000 $126 65
266 Core Dr 0.31mi 3/2.0 1,422 (-14%) 0mo $234,533 $165 61
303 Sucrose Dr 0.23mi 3/2.0 1,887 (+14%) 7mo $273,325 $145 61
1406 Canal Blvd 0.45mi 3/2.0 1,836 (+10%) 1mo $175,000 $95 61
284 Sucrose Dr 0.16mi 4/2.0 (+1) 1,865 (+12%) 8mo $270,795 $145 61
293 Sucrose Dr 0.25mi 3/2.0 1,887 (+14%) 8mo $272,240 $144 59
144 Pecan St 0.65mi 4/2.0 (+1) 1,681 (+1%) 6mo $190,000 $113 58

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.48×
Total profit
$-29,913
Equity at exit
$30,566
10-year hold
IRR
-6.1%
Equity multiple
0.61×
Total profit
$-22,483
Equity at exit
$17,725

Cash invested: $57,400 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,643 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$82 /mo · $979/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$56

Break-even live

Break-even rent $1,572
Max offer price $205,000
Occupancy floor 92%

Sensitivity live

Price -10% $172 -5% $114 +0% $56 +5% $-2 +10% $-60
Rent -10% $-74 -5% $-9 +0% $56 +5% $121 +10% $186
Rate -1.0pp $159 -0.5pp $108 base $56 +0.5pp $3 +1.0pp $-51

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
$51,250
Closing costs
$6,150
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Beham Ct Thibodaux, LA 3.0 2.0 1100 $1,350 $1.23 44d 1 0.89mi
304 Bradford St Thibodaux, LA 3.0 1.0 1400 $1,150 $0.82 44d 1 0.95mi
208 Diplomat Way Thibodaux, LA 3.0 2.0 1892 $2,000 $1.06 44d 1 0.96mi

Listing history 21 events

  1. 2026-06-19
    days on market $205,000 Active 35 DOM
  2. 2026-06-18
    days on market $205,000 Active 34 DOM
  3. 2026-06-17
    days on market $205,000 Active 33 DOM
  4. 2026-06-16
    days on market $205,000 Active 32 DOM
  5. 2026-06-15
    days on market $205,000 Active 31 DOM
  6. 2026-06-14
    days on market $205,000 Active 29 DOM
  7. 2026-06-13
    days on market $205,000 Active 28 DOM
  8. 2026-06-10
    days on market $205,000 Active 26 DOM
  9. 2026-06-09
    days on market $205,000 Active 25 DOM
  10. 2026-06-08
    days on market $205,000 Active 24 DOM
  11. 2026-06-07
    days on market $205,000 Active 23 DOM
  12. 2026-06-05
    days on market $205,000 Active 20 DOM
  13. 2026-06-03
    days on market $205,000 Active 19 DOM
  14. 2026-06-02
    days on market $205,000 Active 18 DOM
  15. 2026-06-01
    days on market $205,000 Active 17 DOM
  16. 2026-05-31
    days on market $205,000 Active 16 DOM
  17. 2026-05-30
    days on market $205,000 Active 15 DOM
  18. 2026-05-15
    listed $205,000 Active 938-char remark
    Show marketing remark (927 chars)

    Welcome Home to this beautifully refreshed property full of warmth, character, and inviting spaces both inside and out. The standout feature of the home is the incredible oversized den showcasing stunning floor-to-ceiling brick accents, custom built-ins, and a gorgeous brick fireplace that instantly creates a cozy yet timeless focal point. The kitchen offers a clean, updated feel with soft designer tones, abundant cabinetry, warm butcher block-style countertops, stainless appliances, and a layout that flows effortlessly for everyday living and entertaining alike. Step outside and enjoy one of the home's most coveted features -- the spacious covered patio area, perfect for relaxing evenings, weekend gatherings, or simply enjoying your own private outdoor retreat. With its blend of character, updated finishes, generous living spaces, and inviting atmosphere, this home is the perfect combination of comfort and style.

  19. 2026-05-15
    listed $205,000 Active 927-char remark
    Show marketing remark (927 chars)

    Welcome Home to this beautifully refreshed property full of warmth, character, and inviting spaces both inside and out. The standout feature of the home is the incredible oversized den showcasing stunning floor-to-ceiling brick accents, custom built-ins, and a gorgeous brick fireplace that instantly creates a cozy yet timeless focal point. The kitchen offers a clean, updated feel with soft designer tones, abundant cabinetry, warm butcher block-style countertops, stainless appliances, and a layout that flows effortlessly for everyday living and entertaining alike. Step outside and enjoy one of the home's most coveted features -- the spacious covered patio area, perfect for relaxing evenings, weekend gatherings, or simply enjoying your own private outdoor retreat. With its blend of character, updated finishes, generous living spaces, and inviting atmosphere, this home is the perfect combination of comfort and style.

  20. 2024-05-22
    soldstatus
    Show marketing remark (438 chars)

    This charming rental house is located at 507 Talbot Ave in Thibodaux, LA 70301. The spacious 3-bedroom, 2-bathroom home features a modern kitchen with updated appliances, a cozy living room, and a fenced backyard perfect for outdoor entertaining. With a monthly rent of $1500, this property offers a convenient location near schools, shopping, and dining options. Don't miss out on the opportunity to make this lovely house your new home!

  21. 2024-05-15
    listed $1,500
    Show marketing remark (438 chars)

    This charming rental house is located at 507 Talbot Ave in Thibodaux, LA 70301. The spacious 3-bedroom, 2-bathroom home features a modern kitchen with updated appliances, a cozy living room, and a fenced backyard perfect for outdoor entertaining. With a monthly rent of $1500, this property offers a convenient location near schools, shopping, and dining options. Don't miss out on the opportunity to make this lovely house your new home!

ⓘ 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
$979 · $82/mo
Projected year-2 tax
$1,128 · $94/mo
Expected delta
+$148/yr (+$12/mo · 15.1%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$19,715
− Mortgage interest
−$11,483
− Property taxes
−$979
− Insurance
−$1,025
− Repairs & maintenance
−$1,577
− Management
−$1,577
− Depreciation
−$5,964
Taxable loss
−$2,891
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$694
After-tax cash flow
$1,363/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 — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thibodaux, LA
County
Lafourche Parish · 50,095 people
City population
50,095
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
1513.0

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 (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 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
▼ -98.35%
Current HPI
124.5559
Rent YoY
▲ 2.90%
Metro
Houma-Thibodaux, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+13566.7% since first listed
4 events — show timeline
  • 2026-05-15 Listed $205,000 AcadianaMLS
  • 2026-05-15 Listed $205,000 GBRMLS
  • 2024-05-22 Sold (MLS) GBRMLS
  • 2024-05-15 Listed $1,500 GBRMLS

Property tax history

+44.3%/yr

Latest (2024): $979 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…