CashFlowRE
Sign in Sign up
1000 Main St
C+ Composite 64.76
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$100,000

1000 Main St · Laplace, LA 70068
1 bd · 1.0 ba · 950 sqft · SingleFamily · 8 Days on market
Built 1950

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Potential! Home ready to be finished with your personal touch! One bedroom, one bath, single family home boasts vaulted ceilings, recessed lighting! Property in succession and was in mid renovation waiting to be finished. Sold as is, succession to make no repairs.

Key facts

  • 3 parking spots
  • Built 1950
  • Listed 7 days

Property features AI

Exterior

  • Parking: Off-street parking with three or more spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation; Property is in poor condition
  • Construction: Wood siding; Asphalt shingle roof
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 50 x 150

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Cathedral ceilings; Vaulted ceilings; High ceilings

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 1-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 10.4% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 180 active listings in the ZIP; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; 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 $100,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.31%
Cap rate
10.39%
Cash-on-cash
14.64%
DSCR
1.65
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$49,400
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
813 Robin St 0.35mi 2/1.0 (+1) 969 (+2%) 18mo $50,000 $52 60

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$1,379
Equity at exit
$14,910
10-year hold
IRR
11.0%
Equity multiple
1.86×
Total profit
$24,011
Equity at exit
$8,646

Cash invested: $28,000 (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 70068

Home prices YoY
-20.1%
Active inventory
180
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,307 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$275

Break-even live

Break-even rent $959
Max offer price $100,000
Occupancy floor 74%

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
$25,000
Closing costs
$3,000
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 8 events

  1. 2026-06-19
    days on market $100,000 Active 8 DOM
  2. 2026-06-18
    days on market $100,000 Active 7 DOM
  3. 2026-06-17
    days on market $100,000 Active 6 DOM
  4. 2026-06-16
    days on market $100,000 Active 5 DOM
  5. 2026-06-15
    days on market $100,000 Active 4 DOM
  6. 2026-06-14
    days on market $100,000 Active 2 DOM
  7. 2026-06-13
    remarks 264-char remark
  8. 2026-06-13
    listed $100,000 Active 1 DOM

ⓘ 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 8/10 Severe FEMA zone X (shaded) · 99% 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,686
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$1,298
− Repairs & maintenance
−$1,255
− Management
−$1,255
− Depreciation
−$2,909
Taxable income
$1,868
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$448
After-tax cash flow
$2,853/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-06-09 Listed $100,000 AcadianaMLS
  • 2026-06-09 Listed $100,000 GSREIN

Property tax history

-31.7%/yr

Latest (2025): $13 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…