CashFlowRE
Sign in Sign up
522 St Charles St
B- Composite 68.51
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +5.7/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

522 St Charles St · Thibodaux, LA 70301
4 bd · 2.0 ba · 1,900 sqft · SingleFamily public records · 49 Days on market
Built 1950 8,712 sqft lot $97/sqft · 29% below area Est $271k · 32% under ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious 4-bedroom, 2-bathroom home offers 1,988 sq ft of living space and is full of recent updates. Located in a well-established neighborhood, it's within walking distance to Thibodaux parades and just minutes from schools, shopping, restaurants, the hospital, doctors, and downtown. Inside, you'll find a comfortable layout with plenty of room to spread out. The home has been nicely updated, making it move-in ready. All kitchen appliances remain with the home. The large fenced backyard is perfect for relaxing, entertaining, or letting pets play. If you're looking for space, updates, and a super convenient location--this one's a must-see! Schedule your private showing today!

Key facts

  • Move-in ready
  • 8,712 sq ft lot
  • Built 1950

Tags

LARGE FENCED BACKYARDKITCHEN APPLIANCES REMAINMOVE-IN READYWELL-ESTABLISHED NEIGHBORHOOD

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; Single-story
  • Construction: Other construction materials
  • Exterior features: Front porch; Wood and other fencing; Metal roof; Shed(s) on the property

Interior

  • Kitchen: Range; Oven; Dishwasher
  • Flooring: Tile; Wood; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Range, Oven, Dishwasher; Tile, Wood, and Vinyl flooring; Ceiling fans

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 4-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $449 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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; 2 comparable units currently listed for rent nearby; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($58k/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.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 9 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: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $179,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.07%
Cap rate
9.21%
Cash-on-cash
10.41%
DSCR
1.46
GRM
7.8

CMA / ARV

ARV (median comp)
$271,349
List price
$185,000
Delta
-31.82%
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
610 Green St 0.21mi 3/2.0 (-1) 1,850 (-3%) 4mo $115,000 $62 77
574 Goode St 0.18mi 3/1.0 (-1) 1,776 (-6%) 1mo $127,000 $72 71
910 Harrison St 0.49mi 4/2.0 1,700 (-10%) 2mo $145,000 $85 58
1209 Tetreau St 0.59mi 3/2.0 (-1) 1,749 (-8%) 2mo $149,900 $86 53
101 Rienzi Commons Dr 0.40mi 3/2.0 (-1) 1,630 (-14%) 1mo $444,829 $273 51
319 Saint Mary St 0.51mi 3/2.0 (-1) 1,749 (-8%) 12mo $198,000 $113 48
212 N 4th St 0.61mi 4/3.0 1,771 (-7%) 13mo $249,000 $141 45
210 Davis Dr 0.67mi 4/2.5 2,115 (+11%) 6mo $389,900 $184 43
111 Victory St 0.74mi 4/2.5 1,794 (-6%) 14mo $205,000 $114 42
144 Pecan St 0.72mi 4/2.0 1,681 (-12%) 6mo $190,000 $113 42
204 Cherokee Ave 0.59mi 3/2.0 (-1) 2,147 (+13%) 10mo $385,000 $179 38
105 Rienzi Commons Dr 0.70mi 3/2.0 (-1) 1,630 (-14%) 10mo $424,900 $261 31

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

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,634
Equity at exit
$27,584
10-year hold
IRR
8.7%
Equity multiple
1.66×
Total profit
$34,320
Equity at exit
$15,995

Cash invested: $51,800 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,981 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$69 /mo · $822/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$449

Break-even live

Break-even rent $1,412
Max offer price $185,000
Occupancy floor 72%

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 Bradford St Thibodaux, LA 3.0 1.0 1400 $1,150 $0.82 43d 1 0.69mi
624 Percy Brown Rd Thibodaux, LA 1.0–3.0 1.0–2.0 1085 $3,065 $2.82 43d 29 1.48mi

Listing history 39 events

  1. 2026-06-19
    days on market $185,000 Active 49 DOM
  2. 2026-06-18
    days on market $185,000 Active 48 DOM
  3. 2026-06-17
    days on market $185,000 Active 47 DOM
  4. 2026-06-16
    days on market $185,000 Active 46 DOM
  5. 2026-06-15
    days on market $185,000 Active 45 DOM
  6. 2026-06-14
    days on market $185,000 Active 43 DOM
  7. 2026-06-13
    days on market $185,000 Active 42 DOM
  8. 2026-06-10
    days on market $185,000 Active 40 DOM
  9. 2026-06-09
    days on market $185,000 Active 39 DOM
  10. 2026-06-08
    days on market $185,000 Active 38 DOM
  11. 2026-06-07
    days on market $185,000 Active 37 DOM
  12. 2026-06-05
    days on market $185,000 Active 34 DOM
  13. 2026-06-03
    days on market $185,000 Active 33 DOM
  14. 2026-06-02
    days on market $185,000 Active 32 DOM
  15. 2026-06-01
    days on market $185,000 Active 31 DOM
  16. 2026-05-31
    days on market $185,000 Active 30 DOM
  17. 2026-05-30
    days on market $185,000 Active 29 DOM
  18. 2026-05-01
    listed $185,000 Active 689-char remark
    Show marketing remark (689 chars)

    This spacious 4-bedroom, 2-bathroom home offers 1,988 sq ft of living space and is full of recent updates. Located in a well-established neighborhood, it's within walking distance to Thibodaux parades and just minutes from schools, shopping, restaurants, the hospital, doctors, and downtown. Inside, you'll find a comfortable layout with plenty of room to spread out. The home has been nicely updated, making it move-in ready. All kitchen appliances remain with the home. The large fenced backyard is perfect for relaxing, entertaining, or letting pets play. If you're looking for space, updates, and a super convenient location--this one's a must-see! Schedule your private showing today!

  19. 2026-05-01
    listed $185,000 Active
    Show marketing remark (689 chars)

    This spacious 4-bedroom, 2-bathroom home offers 1,988 sq ft of living space and is full of recent updates. Located in a well-established neighborhood, it's within walking distance to Thibodaux parades and just minutes from schools, shopping, restaurants, the hospital, doctors, and downtown. Inside, you'll find a comfortable layout with plenty of room to spread out. The home has been nicely updated, making it move-in ready. All kitchen appliances remain with the home. The large fenced backyard is perfect for relaxing, entertaining, or letting pets play. If you're looking for space, updates, and a super convenient location--this one's a must-see! Schedule your private showing today!

  20. 2026-04-21
    price $195,000
  21. 2026-04-09
    listed $205,000 Active
  22. 2026-03-21
    price $189,900
  23. 2026-03-21
    price $189,900
  24. 2026-03-10
    price $199,900
  25. 2026-03-10
    price $199,900
  26. 2026-03-03
    price $209,000
  27. 2026-03-03
    price $209,000
  28. 2026-02-21
    listed $219,000 Active
  29. 2026-02-09
    historical $2,000
  30. 2026-02-04
    price $2,000
  31. 2026-01-15
    listed $2,400
  32. 2025-10-20
    price $190,000
  33. 2025-10-20
    price $190,000
  34. 2025-10-01
    price $204,000
  35. 2025-10-01
    price $204,000
  36. 2025-09-08
    listed $209,000 Active
  37. 2025-09-08
    listed $209,000 Active
  38. 2025-05-14
    listed $209,000 Active
  39. 2025-05-14
    listed $209,000 Active

ⓘ 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
$822 · $69/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$195/yr (+$16/mo · 23.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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
$23,772
− Mortgage interest
−$10,363
− Property taxes
−$822
− Insurance
−$925
− Repairs & maintenance
−$1,902
− Management
−$1,902
− Depreciation
−$5,382
Taxable income
$2,477
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$594
After-tax cash flow
$4,797/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 — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

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
25.4% rent · 74.6% 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

Price history

-11.5% since first listed
22 events — show timeline
  • 2026-05-01 Listed $185,000 GBRMLS
  • 2026-05-01 Listed $185,000 AcadianaMLS
  • 2026-04-21 Price Changed $195,000 AcadianaMLS
  • 2026-04-09 Listed $205,000 AcadianaMLS
  • 2026-03-21 Price Changed $189,900 AcadianaMLS
  • 2026-03-21 Price Changed $189,900 GSREIN
  • 2026-03-10 Price Changed $199,900 AcadianaMLS
  • 2026-03-10 Price Changed $199,900 GSREIN
  • 2026-03-03 Price Changed $209,000 AcadianaMLS
  • 2026-03-03 Price Changed $209,000 GSREIN
  • 2026-02-21 Listed $219,000 AcadianaMLS
  • 2026-02-09 Rental Removed $2,000 TURBOTENANT
  • 2026-02-04 Price Changed $2,000 TURBOTENANT
  • 2026-01-15 Listed for Rent $2,400 TURBOTENANT
  • 2025-10-20 Price Changed $190,000 GBRMLS
  • 2025-10-20 Price Changed $190,000 AcadianaMLS
  • 2025-10-01 Price Changed $204,000 AcadianaMLS
  • 2025-10-01 Price Changed $204,000 GBRMLS
  • 2025-09-08 Listed $209,000 GBRMLS
  • 2025-09-08 Listed $209,000 AcadianaMLS
  • 2025-05-14 Listed $209,000 GBRMLS
  • 2025-05-14 Listed $209,000 AcadianaMLS

Property tax history

+37.5%/yr

Latest (2024): $822 · -4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…