CashFlowRE
Sign in Sign up
23040 Short St
B- Composite 65.03
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 +24.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.5/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$135,000

23040 Short St · Plaquemine, LA 70764
3 bd · 2.0 ba · 1,823 sqft · SingleFamily · 197 Days on market
Built 1940 10,018 sqft lot $74/sqft · 26% below area Est $182k · 26% under ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

Key facts

  • Detached carport
  • Updated kitchen
  • Corner lot

Tags

CORNER LOTDETACHED CARPORTFULL BATH OUTSIDEUPDATED KITCHENBEAD BOARD STYLE CABINETSGRANITE SLAB COUNTERS

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 $135k.

Deal economics

  • At list price, monthly cash flow is $292 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 5.9% in Plaquemine — 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 61/100 on livability (#238 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.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 128 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 197 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.15%
Cap rate
8.88%
Cash-on-cash
9.26%
DSCR
1.41
GRM
7.3

CMA / ARV

ARV (median comp)
$181,716
List price
$135,000
Delta
-25.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23040 Short St 0.00mi 3/2.0 1,823 (0%) 1mo $135,000 $74 100
57845 Guidry St 0.39mi 3/2.0 1,930 (+6%) 2mo $285,000 $148 70
57810 Orange Dr 0.33mi 4/2.5 (+1) 1,974 (+8%) 9mo $307,500 $156 56
57841 Orange Dr 0.34mi 3/2.0 1,613 (-12%) 14mo $225,000 $139 53
23095 Dalbor St 0.06mi 2/1.0 (-1) 1,594 (-13%) 19mo $175,000 $110 51
58240 Randolphs Dr 0.45mi 2/2.0 (-1) 1,564 (-14%) 18mo $250,000 $160 36
22725 Jade Dr 0.72mi 3/2.5 1,662 (-9%) 22mo $259,900 $156 32

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
-2.3%
Equity multiple
0.91×
Total profit
$-3,284
Equity at exit
$20,129
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$21,146
Equity at exit
$11,672

Cash invested: $37,800 (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 70764

Home prices YoY
-20.1%
Active inventory
128
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,550 medium interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$292

Break-even live

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 76%

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
$33,750
Closing costs
$4,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
23515 Marshall St Plaquemine, LA 4.0 2.0 1318 $1,550 $1.18 43d 1 0.88mi

Listing history 10 events

  1. 2026-05-20
    status Pending 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  2. 2026-05-20
    status Pending 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  3. 2026-04-11
    price $135,000 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  4. 2026-04-11
    price $135,000 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  5. 2026-02-03
    price $150,000 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  6. 2026-02-03
    price $150,000 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  7. 2025-12-05
    price $175,000 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  8. 2025-12-05
    price $175,000 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  9. 2025-10-30
    listed $185,000 Active 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

  10. 2025-10-30
    listed $185,000 Active 654-char remark
    Show marketing remark (654 chars)

    Charming Historical Turnerville Cottage on a corner lot, with detached carport, small storage area and full bath outside, amazing metal awnings shade front porch with brick steps, metal roof, totally updated kitchen with bead board style cabinets and granite slab counters, travertine backsplash, built in stove and microwave, double door fridge, 2 window seats, huge rear den addition with ventless gas fireplace, all laminate floors on first floor, breakfast bar, original brick fireplace in living room (not operable), brand new bath with clawfoot tub, oversized laundry room with large closet, 2 bedrooms up stairs, double pane windows on lower level

ⓘ 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 8/10 Severe 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 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
$18,600
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$675
− Repairs & maintenance
−$1,488
− Management
−$1,488
− Depreciation
−$3,927
Taxable income
$1,435
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$344
After-tax cash flow
$3,154/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
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — Plaquemine

Score
61/100
State rank
#238
US rank
#18111

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plaquemine, LA
Population (ZIP)
15,046

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 13% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.08%
Current HPI
178.9188
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

-27.0% since first listed
10 events — show timeline
  • 2026-05-20 Pending AcadianaMLS
  • 2026-05-20 Pending GBRMLS
  • 2026-04-11 Price Changed $135,000 GBRMLS
  • 2026-04-11 Price Changed $135,000 AcadianaMLS
  • 2026-02-03 Price Changed $150,000 AcadianaMLS
  • 2026-02-03 Price Changed $150,000 GBRMLS
  • 2025-12-05 Price Changed $175,000 AcadianaMLS
  • 2025-12-05 Price Changed $175,000 GBRMLS
  • 2025-10-30 Listed $185,000 GBRMLS
  • 2025-10-30 Listed $185,000 AcadianaMLS

Property tax history

+0.1%/yr

Latest (2024): $226 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…