CashFlowRE
Sign in Sign up
656 Magnolia Ave
C- Composite 54.1
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 +19.5/30.0
  • ARV discount +13.9/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.3/10.0
  • 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

$190,000

656 Magnolia Ave · Laplace, LA 70068
3 bd · 2.0 ba · 1,857 sqft · SingleFamily · 233 Days on market
Built 2013 6,098 sqft lot $102/sqft · 14% below area Est $222k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

Key facts

  • Screened back porch
  • Generous yard
  • Large corner lot

Tags

LARGE CORNER LOTADDITIONAL ADJOINING LOTSCREENED BACK PORCHGENEROUS YARDROOF REPLACED

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 $190k.

Deal economics

  • At list price, monthly cash flow is $-210 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (19.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (7.3% below list).
  • Recommended offer: $153k (19.5% below list) — sets the bar for cash-flow.
  • Cap rate 7.7% 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).
  • This rent runs 31% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 233 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y ago; this cycle's ask has dropped $50k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $152,935 (19.5% 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 233 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
0.93%
Cap rate
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
9.0

CMA / ARV

ARV (median comp)
$221,635
List price
$190,000
Delta
-14.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
621 Camelia Ave 0.13mi 3/2.0 1,836 (-1%) 23mo $179,900 $98 73
600 Gardenia St 0.19mi 3/2.0 1,680 (-10%) 22mo $225,000 $134 57
101 Portrush Dr 0.69mi 3/2.0 1,826 (-2%) 10mo $279,000 $153 56
145 Portrush Dr 0.73mi 3/2.0 1,950 (+5%) 3mo $200,000 $103 55
616 Foxwood Ln 0.39mi 3/2.0 1,757 (-5%) 21mo $255,000 $145 55
132 Portrush Dr 0.66mi 3/2.0 1,710 (-8%) 8mo $275,000 $161 49
138 Portrush Dr 0.68mi 3/2.0 1,724 (-7%) 10mo $260,000 $151 48
111 Portrush Dr 0.67mi 3/2.0 2,108 (+14%) 2mo $325,000 $154 45
568 Foxwood Ave 0.46mi 3/2.0 1,605 (-14%) 17mo $254,950 $159 42
528 Foxwood Ln 0.46mi 4/2.0 (+1) 2,050 (+10%) 21mo $285,000 $139 39
404 Camelia Ave 0.55mi 3/2.0 2,064 (+11%) 23mo $205,000 $99 37
413 Camelia Ave 0.52mi 4/3.5 (+1) 2,119 (+14%) 22mo $298,500 $141 23

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
-24.2%
Equity multiple
0.17×
Total profit
$-43,948
Equity at exit
$28,330
10-year hold
IRR
-19.1%
Equity multiple
-0.03×
Total profit
$-54,650
Equity at exit
$16,428

Cash invested: $53,200 (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 70068

Home prices YoY
-20.1%
Active inventory
180
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,761 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$99 /mo · $1,185/yr
Insurance
$79
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$-210

Break-even live

Break-even rent $2,026
Max offer price $152,935
Occupancy floor

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
$47,500
Closing costs
$5,700
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 28 events

  1. 2026-06-19
    days on market $190,000 Active 233 DOM
  2. 2026-06-18
    days on market $190,000 Active 232 DOM
  3. 2026-06-17
    days on market $190,000 Active 231 DOM
  4. 2026-06-16
    days on market $190,000 Active 230 DOM
  5. 2026-06-15
    days on market $190,000 Active 229 DOM
  6. 2026-06-14
    days on market $190,000 Active 227 DOM
  7. 2026-06-13
    days on market $190,000 Active 226 DOM
  8. 2026-06-10
    days on market $190,000 Active 224 DOM
  9. 2026-06-09
    days on market $190,000 Active 223 DOM
  10. 2026-06-08
    days on market $190,000 Active 222 DOM
  11. 2026-06-07
    days on market $190,000 Active 221 DOM
  12. 2026-06-02
    days on market $190,000 Active 216 DOM
  13. 2026-06-01
    days on market $190,000 Active 215 DOM
  14. 2026-05-31
    days on market $190,000 Active 214 DOM
  15. 2026-05-30
    days on market $190,000 Active 213 DOM
  16. 2026-02-17
    price $190,000 874-char remark
    Show marketing remark (883 chars)

    Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

  17. 2026-02-17
    price $190,000 883-char remark
    Show marketing remark (883 chars)

    Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

  18. 2025-11-29
    price $200,000 874-char remark
    Show marketing remark (874 chars)

    Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

  19. 2025-11-10
    price $200,000 883-char remark
    Show marketing remark (883 chars)

    Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

  20. 2025-10-29
    listed $240,000 Active 874-char remark
    Show marketing remark (883 chars)

    Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

  21. 2025-10-29
    listed $240,000 Active 883-char remark
    Show marketing remark (883 chars)

    Discover the potential in this spacious home situated on a large corner lot, complete with an additional adjoining lot providing ample parking and outdoor space. The property offers plenty of room to spread out and enjoy peaceful country living. Property Features: Expansive floor plan with multiple living areas Large utility/laundry room Screened back porch ideal for relaxing or entertaining Generous yard featuring a swing set and play area for children Kitchen appliances and refrigerator included Multiple outdoor storage buildings remain with the property Roof replaced approximately 3 years ago Home requires some TLC, offering a great opportunity for customization and value-add improvements Enjoy the quiet of rural life while maintaining plenty of space for hobbies, family, and gatherings. Perfect for buyers seeking a spacious property with excellent potential.

  22. 2021-08-13
    soldstatus $179,500 Closed
  23. 2021-06-22
    status Pending
  24. 2021-06-17
    listed $175,000
  25. 2021-06-17
    listed $175,000 Active
  26. 2003-05-22
    soldstatus $109,900
  27. 2003-03-14
    listed $109,900
  28. 2003-03-14
    listed $109,900

ⓘ 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
$1,185 · $99/mo
Projected year-2 tax
$1,185 · $99/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 9/10 Extreme FEMA zone AE · 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
$21,130
− Mortgage interest
−$10,643
− Property taxes
−$1,185
− Insurance
−$6,068
− Repairs & maintenance
−$1,690
− Management
−$1,690
− Depreciation
−$5,527
Taxable loss
−$5,675
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,362
After-tax cash flow
$-1,156/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

+72.9% since first listed
13 events — show timeline
  • 2026-02-17 Price Changed $190,000 AcadianaMLS
  • 2026-02-17 Price Changed $190,000 GBRMLS
  • 2025-11-29 Price Changed $200,000 AcadianaMLS
  • 2025-11-10 Price Changed $200,000 GBRMLS
  • 2025-10-29 Listed $240,000 GBRMLS
  • 2025-10-29 Listed $240,000 AcadianaMLS
  • 2021-08-13 Sold (MLS) $179,500 GSREIN
  • 2021-06-22 Pending GSREIN
  • 2021-06-17 Listed $175,000 GSREIN
  • 2021-06-17 Listed $175,000 AcadianaMLS
  • 2003-05-22 Sold (MLS) $109,900 GSREIN
  • 2003-03-14 Listed $109,900 AcadianaMLS
  • 2003-03-14 Listed $109,900 GSREIN

Property tax history

-0.2%/yr

Latest (2025): $1,185 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…