🏷️ Likely Rental
1039 General Nicholls · Thibodaux, LA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 9/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +4.2/5.0
- Schools +3.4/10.0
- Rent growth +3.2/5.0
- Condition / age +2.2/5.0
- Appreciation +0.0/10.0
$230,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks
EZ INCOME - TWO SETS OF DUPLEXES - Enjoy the security of steady rental income - Incredible opportunity! Plan now for your retirement by investing in these 4 units inside the city limits that's easy to manage! Each unit has 1 bedroom, 1 bath with nice backyards - Each unit rents for $840/month
Key facts
- 0.5 acre lot
- 8 parking spots
- Listed 11 days
Property features AI
Exterior
- Parking: 8 parking spaces
- Utilities: Cable available
- Home design: Residential income property; Quadruplex
- Construction: Wood siding and frame construction; Slab foundation; Built with wood frame
- Exterior features: Patio; Chain link fencing; Lot approximately 0.5 acre (75 x 120)
Interior
- Flooring: Tile; Vinyl
- Heating & cooling: No central heating; Ceiling fans; Window units for cooling
- Interior features: Tile and vinyl flooring; Ceiling fans; Window air conditioning units
Neighborhood map
What this means for you Summary
Snapshot
- This is a multifamily listed at $230k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $2k ($26k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($5k rent vs $230k).
- Cap rate 17.8% 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; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
- At $4,806/mo this rent would consume 99% of the median local household income ($58k/yr) (locally 1513% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 2.9% rent growth), your $64k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- Only 11 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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 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?
- 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.
Investment metrics
- 1% rule
- 2.09% ✓
- Cap rate
- 17.81%
- Cash-on-cash
- 41.13%
- DSCR
- 2.83
- GRM
- 4.0
CMA / ARV
- ARV (on-the-fly)
- $341,432
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1712 Ridgefield Ave | 0.66mi | —/— | 5,724 (+12%) | 8mo | $385,000 | $67 | 42 |
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
- IRR
- 37.6%
- Equity multiple
- 2.60×
- Total profit
- $102,901
- Equity at exit
- $34,294
- IRR
- 44.1%
- Equity multiple
- 5.18×
- Total profit
- $268,942
- Equity at exit
- $19,886
Cash invested: $64,400 (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
ZIP-level market 70301
- Rents YoY
- 2.9%
- Active inventory
- 513
- Price-to-rent
- 16.0×
Monthly cashflow live
- Estimated rent
- $4,806 high interval (Pro) →
- Mortgage (P&I)
- −$1,206
- Tax est. 1.5%
- −$288 /mo · $3,450/yr
- Insurance
- −$96
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$1,009
- Net cashflow
- $2,207
Break-even live
Sensitivity live
| Price | -10% $2,366 | -5% $2,287 | +0% $2,207 | +5% $2,128 | +10% $2,048 |
|---|---|---|---|---|---|
| Rent | -10% $1,828 | -5% $2,017 | +0% $2,207 | +5% $2,397 | +10% $2,587 |
| Rate | -1.0pp $2,323 | -0.5pp $2,266 | base $2,207 | +0.5pp $2,148 | +1.0pp $2,087 |
4-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 4× units | 1 | 1 | $4,808 |
| #1 | 1 | 1 | $1,202 |
| #2 | 1 | 1 | $1,202 |
| #3 | 1 | 1 | $1,202 |
| #4 | 1 | 1 | $1,202 |
| Total (4 units) | $4,806 | ||
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
- $57,500
- Closing costs
- $6,900
- 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 7 events
-
2026-06-05status $230,000 Pending 11 DOM
-
2026-06-03days on market $230,000 Active 11 DOM
-
2026-06-02days on market $230,000 Active 10 DOM
-
2026-06-01days on market $230,000 Active 9 DOM
-
2026-05-31days on market $230,000 Active 8 DOM
-
2026-05-30days on market $230,000 Active 7 DOM
-
2026-05-23$230,000 Active
ⓘ 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 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
- $57,672
- − Mortgage interest
- −$12,884
- − Property taxes
- −$3,450
- − Insurance
- −$1,150
- − Repairs & maintenance
- −$4,614
- − Management
- −$4,614
- − Depreciation
- −$6,691
- Taxable income
- $24,270
- Est. tax owed @ 24.0%
- −$5,825
- After-tax cash flow
- $20,662/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 · 11 photos
This property requires moderate renovations to improve its exterior, interior, and flooring. Upgrades will significantly enhance its resale and rental value.
Repairs flagged
- Major exterior siding — Significant wear and tear
- Major flooring — Worn carpet in living areas
- Major interior walls/paint — Worn paint, some peeling
Value-add opportunities
- Both exterior siding replacement — Enhances curb appeal and value
- Both flooring replacement — Improves living space and value
- Both painting interior walls — Enhances interior appearance and value
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| exterior siding · Significant wear and tear | Major | $15,000–50,000 |
| flooring · Worn carpet in living areas | Major | $15,000–50,000 |
| interior walls/paint · Worn paint, some peeling | Major | $15,000–50,000 |
| Total estimated repair cost · 3 items | $45,000–150,000 |
Value-add ROI direction
- Both exterior siding replacement — Enhances curb appeal and value ↑
- Both flooring replacement — Improves living space and value ↑
- Both painting interior walls — Enhances interior appearance and 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
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
- 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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
1 event — show timeline
- 2026-05-23 Listed $230,000 GBRMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…