CashFlowRE
Sign in Sign up
2121 S S Barbier Ave
B Composite 74.9
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 +27.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +7.6/10.0
  • Livability +4.2/5.0
  • Condition / age +4.0/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Appreciation +0.0/10.0

$115,000

2121 S S Barbier Ave · Thibodaux, LA 70301
3 bd · 2.0 ba · 1,360 sqft · SingleFamily · 1 Days on market
Good condition 7,405 sqft lot Est $204k · 44% under

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

Listing remarks

This is a pre-sold home- Renovations to begin upon accepted contract approval. Welcome Home! This affordable 3-bedroom, 2-bathroom brick home is located in a peaceful subdivision, offering the perfect blend of comfort and convenience. Enjoy the covered carport for 1 car, and a slab foundation ensuring a stable and solid living space. Step inside to find a galley style kitchen featuring all appliances, ample counterspace perfect for meal preparation and an abundance of cabinets for extra storage. The dining is located off the kitchen and seamlessly flows into the spacious living room. Down the hall, you'll find two guest bedrooms and a guest bathroom, a separate laundry closet (washer and dr

Key facts

  • Slab foundation
  • Covered carport
  • Ample counterspace

Tags

COVERED CARPORTSLAB FOUNDATIONGALLEY STYLE KITCHENAMPLE COUNTERSPACEABUNDANCE OF CABINETSPRIVATE PATIO

Property features AI

Exterior

  • Parking: Carport with 2 covered spaces (total parking for 2)
  • Utilities: Community sewer; Electric service by Entergy
  • Home design: Single family residence with garden/patio style; Paved frontage on a private road
  • Construction: Brick veneer and frame construction; Composition roof
  • Exterior features: Covered and open porch/patio; Exterior lighting

Interior

  • Kitchen: Dishwasher; Electric stove/oven; Refrigerator
  • Flooring: Vinyl plank
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Walk-in closets; Formica counters; Solid surface counters; Window treatments; Aluminum window frames; Lighting
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer; Dryer

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 $115k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 9.9% 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; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

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 $115,000

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 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?
  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
1.26%
Cap rate
9.92%
Cash-on-cash
12.94%
DSCR
1.58
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$204,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 Ribbon Cane Dr 0.10mi 3/2.0 1,360 (0%) 3mo $115,000 $85 93
2000 Saint Bernard St 0.18mi 3/2.0 1,463 (+8%) 0mo $215,000 $147 79
201 Darlene St 0.23mi 3/2.0 1,438 (+6%) 1mo $215,000 $150 79
1320 Tiger Dr 0.19mi 3/1.5 1,455 (+7%) 1mo $198,000 $136 77
1143 W Camellia Dr 0.40mi 3/2.0 1,397 (+3%) 1mo $200,000 $143 76
202 Herrington Dr 0.24mi 3/2.0 1,463 (+8%) 2mo $195,000 $133 75
2504 Pineridge St 0.52mi 3/2.0 1,336 (-2%) 3mo $210,000 $157 70
1109 Park Dr 0.59mi 3/2.0 1,377 (+1%) 1mo $218,000 $158 70
2552 Pineneedle St 0.57mi 3/2.0 1,372 (+1%) 4mo $215,000 $157 69
2552 Pineneedle St 0.57mi 3/2.0 1,372 (+1%) 4mo $215,000 $157 69
2575 Pineridge St 0.64mi 3/2.0 1,431 (+5%) 2mo $210,000 $147 60
2584 Pineridge St 0.69mi 3/2.0 1,483 (+9%) 2mo $225,000 $152 51

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
2.7%
Equity multiple
1.10×
Total profit
$3,355
Equity at exit
$17,147
10-year hold
IRR
12.2%
Equity multiple
1.96×
Total profit
$30,890
Equity at exit
$9,943

Cash invested: $32,200 (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
6.6×

Monthly cashflow live

Estimated rent
$1,446 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$347

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 71%

Sensitivity live

Price -10% $427 -5% $387 +0% $347 +5% $307 +10% $268
Rent -10% $233 -5% $290 +0% $347 +5% $404 +10% $461
Rate -1.0pp $405 -0.5pp $376 base $347 +0.5pp $317 +1.0pp $287

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
$28,750
Closing costs
$3,450
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2314 Saint Bernard St Thibodaux, LA 2.0 1.5 909 $1,300 $1.43 44d 1 0.16mi
108 Wolfe St Thibodaux, LA 2.0 2.0 1018 $1,085 $1.07 44d 1 0.39mi
1200 Louise St Thibodaux, LA 2.0–3.0 1.0 939 $1,325 $1.41 44d 6 0.45mi
304 Bradford St Thibodaux, LA 3.0 1.0 1400 $1,150 $0.82 44d 1 1.16mi
1712 Ridgefield Ave Unit A Thibodaux, LA 2.0 1.0 900 $1,100 $1.22 44d 1 1.30mi

Listing history 2 events

  1. 2026-06-19
    remarks 699-char remark
  2. 2026-06-19
    listed $115,000 Active 1 DOM

ⓘ 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 4/10 Moderate FEMA zone X · 13% 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 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
$17,346
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,388
− Management
−$1,388
− Depreciation
−$3,345
Taxable income
$2,483
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$596
After-tax cash flow
$3,570/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.

Condition & rehab AI · 14 photos

Good 80/100 Cosmetic rehab

This home is in good condition with a good condition score of 80. It has a cosmetic rehab level and requires minor maintenance and repairs. The highest-ROI updates would be painting the exterior and interior walls, upgrading the HVAC system, and landscaping improvements.

Value-add opportunities

  • Resale Painting the exterior and interior walls — Fresh paint can make the home look more appealing and modern.
  • Rental Upgrading the HVAC system — A newer, more efficient HVAC system can attract tenants and reduce utility costs.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior and interior walls — Fresh paint can make the home look more appealing and modern.
  • Rental Upgrading the HVAC system — A newer, more efficient HVAC system can attract tenants and reduce utility costs.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

1 event — show timeline
  • 2026-06-18 Listed $115,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…