CashFlowRE
Sign in Sign up
2231 S Central Ave
D+ Composite 49.35
Why this score? — see what drove the D+ 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 +12.4/15.0
  • Cash flow +12.0/30.0
  • Appreciation +7.0/10.0
  • DSCR +3.6/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$159,900

2231 S Central Ave · Lutcher, LA 70071
3 bd · 2.0 ba · 1,838 sqft · SingleFamily public records · 120 Days on market
Built 1950 $87/sqft · 12% below area Est $179k · 11% under ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into this inviting 4-bedroom, 2-bath cottage that blends warmth and character with practical features. Inside, you'll find soaring high ceilings and beautiful real wood flooring, creating a spacious and cozy atmosphere. The open layout includes an inside laundry area for added convenience. Enjoy the benefit of an extra-long carport, perfect for multiple vehicles or additional covered space. A detached metal shed provides excellent storage options for tools, outdoor equipment, or hobbies. Located in an X flood zone, this home offers peace of mind with no flood insurance required.

Key facts

  • Inside laundry area
  • Detached metal shed
  • High ceilings

Tags

HIGH CEILINGSREAL WOOD FLOORINGINSIDE LAUNDRY AREAEXTRA-LONG CARPORTDETACHED METAL SHED

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 $160k.

Deal economics

  • At list price, monthly cash flow is $-38 ($-453/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (4.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (21.3% below list).
  • Recommended offer: $126k (21.3% below list) — sets the bar for 1% rule.

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 $7k of equity ($1k loan paydown + $6k 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 $45k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 120 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 5y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $125,888 (21.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 120 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.79%
Cap rate
6.01%
Cash-on-cash
-1.01%
DSCR
0.96
GRM
10.6

CMA / ARV

ARV (median comp)
$179,469
List price
$159,900
Delta
-10.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2123 Miles St 0.23mi 3/2.0 1,785 (-3%) 8mo $296,000 $166 77
2220 S Central Ave 0.04mi 3/2.0 1,600 (-13%) 2mo $198,000 $124 75
1313 3rd St 0.46mi 3/2.0 1,958 (+6%) 12mo $179,000 $91 58
1871 George Street St 0.57mi 3/2.0 1,653 (-10%) 4mo $207,000 $125 53

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
9.3%
Equity multiple
1.56×
Total profit
$25,231
Equity at exit
$80,832
10-year hold
IRR
11.3%
Equity multiple
2.86×
Total profit
$83,223
Equity at exit
$132,016

Cash invested: $44,772 (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
10.6×

Monthly cashflow live

Estimated rent
$1,259 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$127 /mo · $1,525/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$-38

Break-even live

Break-even rent $1,307
Max offer price $153,235
Occupancy floor 98%

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
$39,975
Closing costs
$4,797
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 41 events

  1. 2026-06-19
    days on market $159,900 Active 120 DOM
  2. 2026-06-18
    days on market $159,900 Active 119 DOM
  3. 2026-06-17
    days on market $159,900 Active 118 DOM
  4. 2026-06-16
    days on market $159,900 Active 117 DOM
  5. 2026-06-15
    days on market $159,900 Active 116 DOM
  6. 2026-06-14
    days on market $159,900 Active 114 DOM
  7. 2026-06-13
    days on market $159,900 Active 113 DOM
  8. 2026-06-10
    days on market $159,900 Active 111 DOM
  9. 2026-06-09
    days on market $159,900 Active 110 DOM
  10. 2026-06-08
    days on market $159,900 Active 109 DOM
  11. 2026-06-07
    days on market $159,900 Active 108 DOM
  12. 2026-06-05
    days on market $159,900 Active 105 DOM
  13. 2026-06-02
    days on market $159,900 Active 103 DOM
  14. 2026-06-01
    days on market $159,900 Active 102 DOM
  15. 2026-05-31
    days on market $159,900 Active 101 DOM
  16. 2026-05-30
    days on market $159,900 Active 100 DOM
  17. 2026-03-31
    price $165,000 590-char remark
    Show marketing remark (590 chars)

    Step into this inviting 4-bedroom, 2-bath cottage that blends warmth and character with practical features. Inside, you'll find soaring high ceilings and beautiful real wood flooring, creating a spacious and cozy atmosphere. The open layout includes an inside laundry area for added convenience. Enjoy the benefit of an extra-long carport, perfect for multiple vehicles or additional covered space. A detached metal shed provides excellent storage options for tools, outdoor equipment, or hobbies. Located in an X flood zone, this home offers peace of mind with no flood insurance required.

  18. 2026-03-31
    price $165,000 590-char remark
    Show marketing remark (590 chars)

    Step into this inviting 4-bedroom, 2-bath cottage that blends warmth and character with practical features. Inside, you'll find soaring high ceilings and beautiful real wood flooring, creating a spacious and cozy atmosphere. The open layout includes an inside laundry area for added convenience. Enjoy the benefit of an extra-long carport, perfect for multiple vehicles or additional covered space. A detached metal shed provides excellent storage options for tools, outdoor equipment, or hobbies. Located in an X flood zone, this home offers peace of mind with no flood insurance required.

  19. 2026-02-19
    listed $169,900 Active 590-char remark
    Show marketing remark (590 chars)

    Step into this inviting 4-bedroom, 2-bath cottage that blends warmth and character with practical features. Inside, you'll find soaring high ceilings and beautiful real wood flooring, creating a spacious and cozy atmosphere. The open layout includes an inside laundry area for added convenience. Enjoy the benefit of an extra-long carport, perfect for multiple vehicles or additional covered space. A detached metal shed provides excellent storage options for tools, outdoor equipment, or hobbies. Located in an X flood zone, this home offers peace of mind with no flood insurance required.

  20. 2026-02-19
    listed $169,900 Active 590-char remark
    Show marketing remark (590 chars)

    Step into this inviting 4-bedroom, 2-bath cottage that blends warmth and character with practical features. Inside, you'll find soaring high ceilings and beautiful real wood flooring, creating a spacious and cozy atmosphere. The open layout includes an inside laundry area for added convenience. Enjoy the benefit of an extra-long carport, perfect for multiple vehicles or additional covered space. A detached metal shed provides excellent storage options for tools, outdoor equipment, or hobbies. Located in an X flood zone, this home offers peace of mind with no flood insurance required.

  21. 2025-12-10
    price $169,900
  22. 2025-12-10
    price $169,900
  23. 2025-09-17
    price $179,900
  24. 2025-09-17
    price $179,900
  25. 2025-08-12
    listed $189,900 Active
  26. 2025-08-12
    listed $179,900 Active
  27. 2021-12-10
    soldstatus $160,000
  28. 2021-12-08
    soldstatus Sold
  29. 2021-12-08
    soldstatus $160,000 Closed
  30. 2021-10-30
    status Pending
  31. 2021-10-30
    status Pending
  32. 2021-10-21
    price $160,000
  33. 2021-10-21
    status Active
  34. 2021-10-21
    status Active
  35. 2021-10-21
    price $160,000
  36. 2021-10-20
    status Pending
  37. 2021-10-20
    status Pending
  38. 2021-09-26
    listed $175,000 Active
  39. 2021-09-26
    listed $160,000
  40. 2021-09-26
    listed $175,000 Active
  41. 2021-09-26
    listed $160,000

ⓘ 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
$1,525 · $127/mo
Projected year-2 tax
$1,525 · $127/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 1/10 Low FEMA zone X (shaded) · 0% 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
$15,107
− Mortgage interest
−$8,957
− Property taxes
−$1,525
− Insurance
−$800
− Repairs & maintenance
−$1,209
− Management
−$1,209
− Depreciation
−$4,652
Taxable loss
−$3,244
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$778
After-tax cash flow
$326/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

-5.7% since first listed
25 events — show timeline
  • 2026-03-31 Price Changed $165,000 AcadianaMLS
  • 2026-03-31 Price Changed $165,000 GSREIN
  • 2026-02-19 Listed $169,900 GSREIN
  • 2026-02-19 Listed $169,900 AcadianaMLS
  • 2025-12-10 Price Changed $169,900 AcadianaMLS
  • 2025-12-10 Price Changed $169,900 GSREIN
  • 2025-09-17 Price Changed $179,900 AcadianaMLS
  • 2025-09-17 Price Changed $179,900 GSREIN
  • 2025-08-12 Listed $179,900 AcadianaMLS
  • 2025-08-12 Listed $189,900 AcadianaMLS
  • 2021-12-10 Sold (Public Records) $160,000 Public Records
  • 2021-12-08 Sold (MLS) $160,000 GSREIN
  • 2021-12-08 Sold (MLS) GBRMLS
  • 2021-10-30 Pending GBRMLS
  • 2021-10-30 Pending GSREIN
  • 2021-10-21 Price Changed $160,000 GBRMLS
  • 2021-10-21 Relisted GSREIN
  • 2021-10-21 Relisted GBRMLS
  • 2021-10-21 Price Changed $160,000 GSREIN
  • 2021-10-20 Pending GBRMLS
  • 2021-10-20 Pending GSREIN
  • 2021-09-26 Listed $160,000 AcadianaMLS
  • 2021-09-26 Listed $175,000 GSREIN
  • 2021-09-26 Listed $160,000 AcadianaMLS
  • 2021-09-26 Listed $175,000 GBRMLS

Property tax history

+11.1%/yr

Latest (2025): $1,525 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…