CashFlowRE
Sign in Sign up
316 Elmer St
B Composite 73.64
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$90,000

316 Elmer St · St. Martinville, LA 70582
3 bd · 1.0 ba · 1,984 sqft · Other public records · 27 Days on market
Built 1969 6,534 sqft lot $45/sqft · 40% below area Est $151k · 40% under

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

Listing remarks MLS

Charming home close to downtown St Martinville. 3 Bedroom/2 Bathroom home with a nice size back yard. Schedule your personal showing today!

Key facts

  • Quick commute
  • 6,534 sq ft lot
  • Parking

Tags

COMMUNITY DOCTORS OFFICEQUICK COMMUTELOCAL AMENITIES NEARBY

Property features AI

Exterior

  • Parking: Carport (covered, 1 space)
  • Utilities: Public sewer; City electricity
  • Home design: Single family residence
  • Construction: Brick veneer exterior; Composition roof
  • Exterior features: Chain link fencing; Paved road frontage

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Built-in features

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 other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $377 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 6.9% in St. Martinville — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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 Junior High School (math 9% / reading 32%, grade F, #161 of 218 statewide, top 76%, 385 students, 75% 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 73% FRL track the district average.
  • Market conditions: 125 active listings in the ZIP; 54 units permitted in St. Martin Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.
  • Current owner paid $55k; list at $90k implies a 64% gain — meaningful room to come down on a strong offer.

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 $88,650 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — 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. 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
1.38%
Cap rate
11.32%
Cash-on-cash
17.95%
DSCR
1.80
GRM
6.0

CMA / ARV

ARV (median comp)
$151,016
List price
$90,000
Delta
-40.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.5%
Equity multiple
1.37×
Total profit
$9,430
Equity at exit
$13,419
10-year hold
IRR
18.7%
Equity multiple
2.55×
Total profit
$39,154
Equity at exit
$7,782

Cash invested: $25,200 (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 70582

Home prices YoY
-23.8%
Active inventory
125
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,242 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$95 /mo · $1,137/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$377

Break-even live

Break-even rent $765
Max offer price $90,000
Occupancy floor 65%

Sensitivity live

Price -10% $428 -5% $402 +0% $377 +5% $351 +10% $326
Rent -10% $279 -5% $328 +0% $377 +5% $426 +10% $475
Rate -1.0pp $422 -0.5pp $400 base $377 +0.5pp $354 +1.0pp $330

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
$22,500
Closing costs
$2,700
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 12 events

  1. 2026-06-10
    status $90,000 Pending 27 DOM
  2. 2026-06-09
    days on market $90,000 Active 27 DOM
  3. 2026-06-08
    days on market $90,000 Active 26 DOM
  4. 2026-06-07
    days on market $90,000 Active 25 DOM
  5. 2026-06-05
    days on market $90,000 Active 22 DOM
  6. 2026-06-02
    days on market $90,000 Active 20 DOM
  7. 2026-06-01
    days on market $90,000 Active 19 DOM
  8. 2026-05-31
    days on market $90,000 Active 18 DOM
  9. 2026-05-30
    days on market $90,000 Active 17 DOM
  10. 2026-05-13
    listed $90,000 Active 817-char remark
  11. 2019-11-22
    soldstatus $55,000 139-char remark
    Show marketing remark (139 chars)

    Charming home close to downtown St Martinville. 3 Bedroom/2 Bathroom home with a nice size back yard. Schedule your personal showing today!

  12. 2019-09-26
    listed $49,900 139-char remark
    Show marketing remark (139 chars)

    Charming home close to downtown St Martinville. 3 Bedroom/2 Bathroom home with a nice size back yard. Schedule your personal 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
$1,137 · $95/mo
Projected year-2 tax
$1,137 · $95/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 21 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
$14,903
− Mortgage interest
−$5,041
− Property taxes
−$1,137
− Insurance
−$450
− Repairs & maintenance
−$1,192
− Management
−$1,192
− Depreciation
−$2,618
Taxable income
$3,272
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$785
After-tax cash flow
$3,738/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. Martin Parish
NCES district ID
2201590
Math proficiency
23% ▼ -44.00%
Reading proficiency
32% ▼ -36.00%
Median HH income
$42,813
Composite
23.41/100
National rank
#7897
State rank
#49 of 98 in LA

Livability — St. Martinville

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Martinville, LA
Population (ZIP)
19,159

Population outlook (St. Martin County) Hauer SSP2

Today (2025)
57,446 people
By 2030
58,857 · +2.5%
By 2040
60,859 · +5.9%
By 2050
61,419 · +6.9%
By 2075
61,574 · +7.2%
By 2100
57,253 · -0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Black 30% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Lithuanian 15%
Foreign-born
1%
Languages at home
92% English-only · French/Haitian/Cajun 7% Spanish 1%

Political lean MEDSL · St. Martin

2024 margin
Solid R (+40.7) · D 29.1% · R 69.8% · Other 1.0%
2008→2024 swing
-20.0pp toward R · 2008: -20.7pp · 2024: -40.7pp
All cycles
2024: R+40.7 2020: R+36.1 2016: R+33.4 2012: R+24.5 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.36%
Current HPI
155.151
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

+80.4% since first listed
4 events — show timeline
  • 2026-06-10 Pending AcadianaMLS
  • 2026-05-13 Listed $90,000 AcadianaMLS
  • 2019-11-22 Sold (MLS) $55,000 AcadianaMLS
  • 2019-09-26 Listed $49,900 AcadianaMLS

Property tax history

+6.0%/yr

Latest (2025): $1,137 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…