6 bd · 4.0 ba ·
2,734 sqft ·
Built —
· MultiFamily
· Active
· 19 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,328/mo
Mortgage (P&I)
−$1,311
Tax + insurance
−$417
HOA
−$0
Vac / Maint / Mgmt
−$699
Net cashflow
$901/mo
Annual
$10,817/yr
Cap rate
10.62%
Cash-on-cash
15.45%
DSCR
1.69
1% rule
1.33%
Cash to close
$70,000
Investor read
This is a 2 × 3-bed/?-bath units multifamily listed at $250k. Condition is rated fair.
At list price, monthly cash flow is $901 ($11k/yr) — positive. Per door: $451/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $250k).
It's been on market 19 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $246k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads 53/100 on livability (#389 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, employment B; Watch: amenities F, commute F, housing F.
St. Martin Parish (rural): math 23% / reading 32% proficiency, ranked #49 of 98 in LA (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: St. Martinville Primary School (math 20% / reading 30%, grade F, #381 of 646 statewide, top 59%, 498 students, 77% FRL); St. Martinville Senior High School (math 12% / reading 22%, grade F, #203 of 265 statewide, top 80%, 610 students, 67% FRL) — zoned schools at 72% FRL track the district average.
Market conditions: 340 active listings in the ZIP; solid renter incomes; 54 units permitted in St. Martin Parish in 2024 (0 in 5+ unit buildings).
St. Martin County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.
Cap rate 10.6% vs local median 5.3% in Cade — 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.
This rent runs 37% of the median local income ($107k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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.
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.
How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Repairs flagged (vision-AI assessment)
Major: roof
— Signs of wear and potential leaks.
Major: exterior siding
— Peeling and in need of repainting.
Major: flooring
— Worn and in need of replacement.
Major: interior walls/paint
— Wear and discoloration.
Major: HVAC/mechanicals
— Old and may need replacement.
Major: landscaping
— Overgrown and in need of trimming and maintenance.
CashFlowRE · CFR-PN900N7Z5VX4PX
· Data 6 h agocashflowre.app · 2026-05-29