CashFlowRE
Sign in Sign up
318 St Louis St
C Composite 58.88
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$129,900

318 St Louis St · Raceland, LA 70394
3 bd · 1.0 ba · 1,500 sqft · Other public records · 247 Days on market
Built 1970 4,356 sqft lot $87/sqft · 25% above area Est $104k · 25% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout .Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

Key facts

  • 4,356 sq ft lot
  • Parking
  • Built 1970

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 $130k.

Deal economics

  • At list price, monthly cash flow is $492 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 7.1% in Raceland — 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 58/100 on livability (#295 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute 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: 128 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 247 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $55k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 247 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 1970 — 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
1.25%
Cap rate
10.83%
Cash-on-cash
16.22%
DSCR
1.72
GRM
6.6

CMA / ARV

ARV (median comp)
$103,903
List price
$129,900
Delta
25.02%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.2%
Equity multiple
1.28×
Total profit
$10,227
Equity at exit
$19,369
10-year hold
IRR
16.5%
Equity multiple
2.35×
Total profit
$49,072
Equity at exit
$11,231

Cash invested: $36,372 (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 70394

Active inventory
128
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,629 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$60 /mo · $720/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$492

Break-even live

Break-even rent $1,007
Max offer price $129,900
Occupancy floor 65%

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
$32,475
Closing costs
$3,897
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 38 events

  1. 2026-06-19
    days on market $129,900 Active 247 DOM
  2. 2026-06-18
    days on market $129,900 Active 246 DOM
  3. 2026-06-17
    days on market $129,900 Active 245 DOM
  4. 2026-06-16
    days on market $129,900 Active 244 DOM
  5. 2026-06-15
    days on market $129,900 Active 243 DOM
  6. 2026-06-14
    days on market $129,900 Active 241 DOM
  7. 2026-06-13
    days on market $129,900 Active 240 DOM
  8. 2026-06-10
    days on market $129,900 Active 238 DOM
  9. 2026-06-09
    days on market $129,900 Active 237 DOM
  10. 2026-06-08
    days on market $129,900 Active 236 DOM
  11. 2026-06-07
    days on market $129,900 Active 235 DOM
  12. 2026-06-05
    days on market $129,900 Active 232 DOM
  13. 2026-06-03
    days on market $129,900 Active 231 DOM
  14. 2026-06-02
    days on market $129,900 Active 230 DOM
  15. 2026-06-01
    days on market $129,900 Active 229 DOM
  16. 2026-05-31
    days on market $129,900 Active 228 DOM
  17. 2026-05-30
    days on market $129,900 Active 227 DOM
  18. 2026-05-07
    price $129,900 473-char remark
    Show marketing remark (474 chars)

    Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout . Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

  19. 2026-05-07
    price $129,900 474-char remark
    Show marketing remark (474 chars)

    Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout . Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

  20. 2026-03-24
    price $175,000 473-char remark
    Show marketing remark (474 chars)

    Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout . Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

  21. 2026-03-24
    price $175,000 474-char remark
    Show marketing remark (474 chars)

    Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout . Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

  22. 2025-10-15
    listed $185,000 Active 473-char remark
    Show marketing remark (474 chars)

    Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout . Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

  23. 2025-10-15
    listed $185,000 Active 474-char remark
    Show marketing remark (474 chars)

    Discover this charming 3 bedroom 1 bath traditional-style home, beautifully updated less than two years ago. Step inside to find bright, inviting spaces with modern and thoughtful details throughout . Enjoy yar round comfort with central air conditioning and peace of mind with the roof being less than 3 years old. Conveniently located and move in ready, this On my way! Blends classic style with modern living, perfect for families or anyone seeking g comfort and quality.

  24. 2024-07-03
    soldstatus Sold
  25. 2024-06-09
    status Pending
  26. 2024-05-24
    price $89,900
  27. 2024-04-12
    price $92,500
  28. 2024-03-07
    price $95,500
  29. 2024-02-08
    price $105,500
  30. 2024-01-10
    price $111,900
  31. 2023-12-08
    price $119,900
  32. 2023-11-08
    price $125,900
  33. 2023-10-25
    price $133,000
  34. 2023-09-27
    price $138,500
  35. 2023-08-29
    price $142,500
  36. 2023-08-01
    listed $150,500 Active
  37. 2023-08-01
    listed $89,900
  38. 2006-08-04
    listed $69,000

ⓘ 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
$720 · $60/mo
Projected year-2 tax
$720 · $60/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 5/10 Major FEMA zone X · 14% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 22 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
$19,549
− Mortgage interest
−$7,276
− Property taxes
−$720
− Insurance
−$650
− Repairs & maintenance
−$1,564
− Management
−$1,564
− Depreciation
−$3,779
Taxable income
$3,997
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$959
After-tax cash flow
$4,941/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
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 — Raceland

Score
58/100
State rank
#295
US rank
#20904

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Raceland, LA
Population (ZIP)
13,683

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 (73%)
Race & ethnicity
White 73% Black 21% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 23% Iranian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 1%

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
▼ -81.48%
Current HPI
136.5498
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

+88.3% since first listed
21 events — show timeline
  • 2026-05-07 Price Changed $129,900 AcadianaMLS
  • 2026-05-07 Price Changed $129,900 GBRMLS
  • 2026-03-24 Price Changed $175,000 AcadianaMLS
  • 2026-03-24 Price Changed $175,000 GBRMLS
  • 2025-10-15 Listed $185,000 GBRMLS
  • 2025-10-15 Listed $185,000 AcadianaMLS
  • 2024-07-03 Sold (MLS) GBRMLS
  • 2024-06-09 Pending GBRMLS
  • 2024-05-24 Price Changed $89,900 GBRMLS
  • 2024-04-12 Price Changed $92,500 GBRMLS
  • 2024-03-07 Price Changed $95,500 GBRMLS
  • 2024-02-08 Price Changed $105,500 GBRMLS
  • 2024-01-10 Price Changed $111,900 GBRMLS
  • 2023-12-08 Price Changed $119,900 GBRMLS
  • 2023-11-08 Price Changed $125,900 GBRMLS
  • 2023-10-25 Price Changed $133,000 GBRMLS
  • 2023-09-27 Price Changed $138,500 GBRMLS
  • 2023-08-29 Price Changed $142,500 GBRMLS
  • 2023-08-01 Listed $89,900 AcadianaMLS
  • 2023-08-01 Listed $150,500 GBRMLS
  • 2006-08-04 Listed $69,000 AcadianaMLS

Property tax history

+0.1%/yr

Latest (2024): $720 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…