CashFlowRE
Sign in Sign up
2642 S Remy Robert Ave
C Composite 58.81
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).

  • Cash flow +23.7/30.0
  • ARV discount +8.1/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.5/10.0
  • Schools +4.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

2642 S Remy Robert Ave · Gonzales, LA 70737
3 bd · 1.5 ba · 1,014 sqft · SingleFamily · 13 Days on market
Built 1975 9,583 sqft lot Est $172k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great home on a quiet, single-outlet street. 3 Bedrooms, 1 1/2 Bathrooms. Kitchen has a gas stove and dishwasher. Refrigerator and washer/dryer are negotiable. Nice-sized laundry off kitchen. Large, fenced backyard with beautiful oak trees shading a portion. 16 x 10' Storage shed in backyard to remain. Roof is approximately 7 years old. Shopping, business offices and medical offices, hospitals minutes away. Convenient to I-10, Airline Hwy and Hwy 30 for your multi-direction commute(s). No flood insurance has been required.

Key facts

  • Oak trees
  • Dishwasher
  • Storage shed

Tags

QUIET SINGLE-OUTLET STREETGAS STOVEDISHWASHERFENCED BACKYARDOAK TREESSTORAGE SHED

Property features AI

Exterior

  • Parking: Carport with 2 spaces (total 2 parking spaces)
  • Utilities: Public water; Cable connected
  • Home design: Single-family detached residence; One story
  • Construction: Brick construction; Slab foundation
  • Exterior features: Patio; Chain link fencing; Lot approximately 75 x 130 (0.22 acres)

Interior

  • Kitchen: Gas cooktop; Dishwasher
  • Flooring: Wood flooring; Other flooring
  • Bathrooms: 1 full bathroom; 1 partial bathroom
  • Heating & cooling: Central heating (natural gas); Central air; Ceiling fans
  • Interior features: Gas cooktop; Dishwasher
  • Laundry & utility: Washer 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 3-bed/1.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $324 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 8.6% vs local median 4.5% in Gonzales — 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 65/100 on livability (#135 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Ascension Parish (suburban): math 48% / reading 58% proficiency, ranked #7 of 98 in LA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.3%/yr); 567 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,900

Questions for the listing agent

  1. Built in 1975 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.05%
Cap rate
8.58%
Cash-on-cash
8.18%
DSCR
1.36
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$172,380
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2742 S Remy Robert Ave 0.07mi 2/1.0 (-1) 1,018 (+0%) 23mo $75,000 $74 70
1940 S Gaudin Ave 0.67mi 3/1.0 880 (-13%) 8mo $150,000 $170 38

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-6,425
Equity at exit
$25,333
10-year hold
IRR
6.4%
Equity multiple
1.48×
Total profit
$22,841
Equity at exit
$14,690

Cash invested: $47,572 (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 70737

Rents YoY
3.3%
Active inventory
567
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,788 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$126 /mo · $1,517/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$324

Break-even live

Break-even rent $1,377
Max offer price $169,900
Occupancy floor 77%

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
$42,475
Closing costs
$5,097
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
609 Saint Francis Pkwy Gonzales, LA 1.0–3.0 1.0–2.0 1104 $1,993 $1.81 14d 15 0.67mi
910 W Macci St Unit 18D Gonzales, LA 2.0 1.5 1108 $1,375 $1.24 23d 1 0.89mi
920 W Tony St Unit 12-D Gonzales, LA 2.0 1.5 1088 $1,425 $1.31 23d 1 0.91mi
1018 S Mire Ave Gonzales, LA 3.0 1.0 1106 $1,350 $1.22 44d 1 1.11mi
808 S Audubon Place Ave Gonzales, LA 2.0 2.0 1223 $2,000 $1.64 44d 1 1.25mi

Listing history 12 events

  1. 2026-06-01
    statusdays on market $169,900 Pending 13 DOM
  2. 2026-05-31
    days on market $169,900 Active 12 DOM
  3. 2026-05-31
    days on market $169,900 Active 11 DOM
  4. 2026-05-20
    price $169,900 528-char remark
    Show marketing remark (528 chars)

    Great home on a quiet, single-outlet street. 3 Bedrooms, 1 1/2 Bathrooms. Kitchen has a gas stove and dishwasher. Refrigerator and washer/dryer are negotiable. Nice-sized laundry off kitchen. Large, fenced backyard with beautiful oak trees shading a portion. 16 x 10' Storage shed in backyard to remain. Roof is approximately 7 years old. Shopping, business offices and medical offices, hospitals minutes away. Convenient to I-10, Airline Hwy and Hwy 30 for your multi-direction commute(s). No flood insurance has been required.

  5. 2026-05-20
    price $169,900
    Show marketing remark (528 chars)

    Great home on a quiet, single-outlet street. 3 Bedrooms, 1 1/2 Bathrooms. Kitchen has a gas stove and dishwasher. Refrigerator and washer/dryer are negotiable. Nice-sized laundry off kitchen. Large, fenced backyard with beautiful oak trees shading a portion. 16 x 10' Storage shed in backyard to remain. Roof is approximately 7 years old. Shopping, business offices and medical offices, hospitals minutes away. Convenient to I-10, Airline Hwy and Hwy 30 for your multi-direction commute(s). No flood insurance has been required.

  6. 2026-05-18
    listed $169,000 Active 528-char remark
    Show marketing remark (528 chars)

    Great home on a quiet, single-outlet street. 3 Bedrooms, 1 1/2 Bathrooms. Kitchen has a gas stove and dishwasher. Refrigerator and washer/dryer are negotiable. Nice-sized laundry off kitchen. Large, fenced backyard with beautiful oak trees shading a portion. 16 x 10' Storage shed in backyard to remain. Roof is approximately 7 years old. Shopping, business offices and medical offices, hospitals minutes away. Convenient to I-10, Airline Hwy and Hwy 30 for your multi-direction commute(s). No flood insurance has been required.

  7. 2026-05-18
    listed $169,000 Active
    Show marketing remark (528 chars)

    Great home on a quiet, single-outlet street. 3 Bedrooms, 1 1/2 Bathrooms. Kitchen has a gas stove and dishwasher. Refrigerator and washer/dryer are negotiable. Nice-sized laundry off kitchen. Large, fenced backyard with beautiful oak trees shading a portion. 16 x 10' Storage shed in backyard to remain. Roof is approximately 7 years old. Shopping, business offices and medical offices, hospitals minutes away. Convenient to I-10, Airline Hwy and Hwy 30 for your multi-direction commute(s). No flood insurance has been required.

  8. 2023-11-02
    soldstatus Sold 269-char remark
    Show marketing remark (269 chars)

    Nice, 3 Bed, 1 ½ Bath Home With 1,012 Sq. Ft. Living Area. Kitchen has a gas cooktop & stainless appliances. Beautiful shade trees in the spacious fenced in back yard. 16x10 Storage shed. Roof is only 6 years old. Flood Zone X. Call for your showing today!

  9. 2023-11-02
    soldstatus $156,000
    Show marketing remark (269 chars)

    Nice, 3 Bed, 1 ½ Bath Home With 1,012 Sq. Ft. Living Area. Kitchen has a gas cooktop & stainless appliances. Beautiful shade trees in the spacious fenced in back yard. 16x10 Storage shed. Roof is only 6 years old. Flood Zone X. Call for your showing today!

  10. 2023-09-13
    status Pending 269-char remark
    Show marketing remark (269 chars)

    Nice, 3 Bed, 1 ½ Bath Home With 1,012 Sq. Ft. Living Area. Kitchen has a gas cooktop & stainless appliances. Beautiful shade trees in the spacious fenced in back yard. 16x10 Storage shed. Roof is only 6 years old. Flood Zone X. Call for your showing today!

  11. 2023-09-11
    listed $150,000 Active 269-char remark
    Show marketing remark (269 chars)

    Nice, 3 Bed, 1 ½ Bath Home With 1,012 Sq. Ft. Living Area. Kitchen has a gas cooktop & stainless appliances. Beautiful shade trees in the spacious fenced in back yard. 16x10 Storage shed. Roof is only 6 years old. Flood Zone X. Call for your showing today!

  12. 2023-09-11
    listed $150,000
    Show marketing remark (269 chars)

    Nice, 3 Bed, 1 ½ Bath Home With 1,012 Sq. Ft. Living Area. Kitchen has a gas cooktop & stainless appliances. Beautiful shade trees in the spacious fenced in back yard. 16x10 Storage shed. Roof is only 6 years old. Flood Zone X. Call for your showing today!

ⓘ 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
$1,517 · $126/mo
Projected year-2 tax
$1,517 · $126/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 · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$21,457
− Mortgage interest
−$9,517
− Property taxes
−$1,517
− Insurance
−$850
− Repairs & maintenance
−$1,717
− Management
−$1,717
− Depreciation
−$4,943
Taxable income
$1,198
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$288
After-tax cash flow
$3,606/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
Ascension Parish
NCES district ID
2200090
Math proficiency
48% ▼ -31.00%
Reading proficiency
58% ▼ -25.00%
Median HH income
$68,423
Composite
47.0/100
National rank
#2347
State rank
#7 of 98 in LA

Livability — Gonzales

Score
65/100
State rank
#135
US rank
#12429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gonzales, LA
County
Ascension Parish · 98,362 people
City population
49,084
Metro
Baton Rouge, LA
Population (ZIP)
49,084
Household income
$82,521
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
863.0

Population outlook (Ascension County) Hauer SSP2

Today (2025)
145,480 people
By 2030
158,329 · +8.8%
By 2040
183,741 · +26.3%
By 2050
207,615 · +42.7%
By 2075
260,244 · +78.9%
By 2100
289,576 · +99.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Ascension

2024 margin
Solid R (+34.0) · D 32.2% · R 66.1% · Other 1.7%
2008→2024 swing
+1.7pp toward D · 2008: -35.7pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+32.5 2016: R+36.0 2012: R+34.3 2008: R+35.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.49%
Current HPI
145.3384
Rent YoY
▲ 3.26%
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+13.3% since first listed
9 events — show timeline
  • 2026-05-20 Price Changed $169,900 AcadianaMLS
  • 2026-05-20 Price Changed $169,900 GBRMLS
  • 2026-05-18 Listed $169,000 GBRMLS
  • 2026-05-18 Listed $169,000 AcadianaMLS
  • 2023-11-02 Sold (Public Records) $156,000 Public Records
  • 2023-11-02 Sold (MLS) GBRMLS
  • 2023-09-13 Pending GBRMLS
  • 2023-09-11 Listed $150,000 AcadianaMLS
  • 2023-09-11 Listed $150,000 GBRMLS

Property tax history

+11.8%/yr

Latest (2025): $1,517 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…