CashFlowRE
Sign in Sign up
2336 N Central Ave
B- Composite 68.42
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Appreciation +7.0/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$91,020

2336 N Central Ave · Lutcher, LA 70071
3 bd · 1.0 ba · 1,202 sqft · SingleFamily public records · 3 Days on market
Built 1962 5,227 sqft lot

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

Listing remarks MLS

Very nice and cozy place to call home. Never flooded, XFlood Zone. Schedule an appointment to view Today!!!

Key facts

  • 5,227 sq ft lot
  • Built 1962
  • Listed 2 days

Property features AI

Exterior

  • Home design: Single-family residence
  • Construction: Other construction materials
  • Exterior features: Composition roof

Interior

  • Kitchen: Kitchen included
  • Bedrooms: Two bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Kitchen; Bedroom 1; Bedroom 2

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/1.0-bath single-family listed at $91k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $91k).

Location & tenants

  • Location reads 68/100 on livability (#98 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: amenities F, commute F, health & safety F.
  • St. James Parish (town): math 31% / reading 41% proficiency, ranked #30 of 98 in LA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 15 active listings in the ZIP; 64 units permitted in St. James Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($629 loan paydown + $4k appreciation (4.0% local appreciation)).
  • St. James County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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

  • Climate carrying-cost: 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 $91,020

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.22%
Cap rate
9.38%
Cash-on-cash
11.03%
DSCR
1.49
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$192,320
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2301 N King Ave 0.11mi 3/2.0 1,325 (+10%) 8mo $31,500 $24 67
1377 2nd St 0.33mi 3/1.0 1,125 (-6%) 10mo $190,000 $169 66
1319 3rd St 0.36mi 3/2.0 1,241 (+3%) 18mo $135,000 $109 59
1875 Hymel St 0.59mi 3/1.0 1,161 (-3%) 10mo $186,000 $160 59
105 W Second St 0.67mi 3/2.0 1,256 (+4%) 8mo $225,000 $179 50
1869 Hymel St 0.60mi 3/2.0 1,284 (+7%) 14mo $189,900 $148 45
108 W Second St 0.64mi 3/2.0 1,229 (+2%) 23mo $222,000 $181 43
1217 Desoto Dr 0.36mi 3/2.0 1,320 (+10%) 24mo $175,000 $133 43

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

Projected returns pro-forma

3.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.1%
Equity multiple
2.20×
Total profit
$30,687
Equity at exit
$46,012
10-year hold
IRR
20.5%
Equity multiple
4.25×
Total profit
$82,725
Equity at exit
$75,147

Cash invested: $25,486 (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 70071

Home prices YoY
3.5%
Active inventory
15
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,114 medium interval (Pro) →
Mortgage (P&I)
$477
Tax from tax record
$130 /mo · $1,565/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$234

Break-even live

Break-even rent $817
Max offer price $91,020
Occupancy floor 74%

Sensitivity live

Price -10% $286 -5% $260 +0% $234 +5% $208 +10% $183
Rent -10% $146 -5% $190 +0% $234 +5% $278 +10% $322
Rate -1.0pp $280 -0.5pp $257 base $234 +0.5pp $211 +1.0pp $187

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
$22,755
Closing costs
$2,731
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 4 events

  1. 2026-06-19
    days on market $91,020 Active 3 DOM
  2. 2026-06-18
    days on market $91,020 Active 2 DOM
  3. 2026-06-17
    remarks 474-char remark
  4. 2026-06-17
    listed $91,020 Active 1 DOM

ⓘ 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
$1,565 · $130/mo
Projected year-2 tax
$1,565 · $130/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 4/10 Moderate FEMA zone X (shaded) · 20% 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 2/10 Low 1 unhealthy d/yr today · 1 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
$13,364
− Mortgage interest
−$5,099
− Property taxes
−$1,565
− Insurance
−$455
− Repairs & maintenance
−$1,069
− Management
−$1,069
− Depreciation
−$2,648
Taxable income
$1,460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$350
After-tax cash flow
$2,460/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. James Parish
NCES district ID
2201500
Math proficiency
31% ▼ -44.00%
Reading proficiency
41% ▼ -38.00%
Median HH income
$51,020
Composite
31.24/100
National rank
#6031
State rank
#30 of 98 in LA

Livability — Lutcher

Score
68/100
State rank
#98
US rank
#9911

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lutcher, LA
City population
3,123
Population (ZIP)
3,123

Population outlook (St. James County) Hauer SSP2

Today (2025)
20,741 people
By 2030
20,140 · -2.9%
By 2040
18,560 · -10.5%
By 2050
16,673 · -19.6%
By 2075
12,535 · -39.6%
By 2100
8,610 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (58%)
Race & ethnicity
White 58% Black 38% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Slovak 1% Portuguese 1%
Foreign-born
6% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · St. James

2024 margin
Toss-up / Even · D 49.1% · R 50.1%
2008→2024 swing
-13.4pp toward R · 2008: 12.4pp · 2024: -0.9pp
All cycles
2024: R+0.9 2020: D+4.4 2016: D+8.0 2012: D+14.9 2008: D+12.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.97%
Current HPI
118.976
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

+56.1% since first listed
8 events — show timeline
  • 2026-06-16 Listed $91,020 AcadianaMLS
  • 2022-02-07 Sold (Public Records) $139,000 Public Records
  • 2021-12-01 Sold (MLS) $139,000 GSREIN
  • 2021-10-04 Pending GSREIN
  • 2021-09-24 Price Changed $139,700 GSREIN
  • 2021-09-16 Listed $139,700 AcadianaMLS
  • 2021-09-16 Listed $159,900 GSREIN
  • 2006-04-17 Sold (Public Records) $58,300 Public Records

Property tax history

+9.5%/yr

Latest (2025): $1,565 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…