CashFlowRE
Sign in Sign up
113 St Louis St
B Composite 73.67
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$40,000

113 St Louis St · Loreauville, LA 70552
1 bd · 1.0 ba · 616 sqft · Other · 5 Days on market
Built 1940 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Good location in center of town. Two houses on one lot. Rehab has begun on houses, but need a good bit of work yet. Some new fixtures and accessories in house ready to be installed. Also has approximately 500+ sq feet of ceramic tile boxed there. Good property for rental or living and rental on second house (624 sq ft) which also needs a good deal of work to get up to code. Fully chain link fenced.

Key facts

  • Rehab has begun
  • Two houses
  • Ceramic tile

Tags

GOOD LOCATIONTWO HOUSESREHAB HAS BEGUNNEW FIXTURESCERAMIC TILEFULLY CHAIN LINK FENCED

Property features AI

Finance

  • Other: Located in X-subdivision

Exterior

  • Parking: No designated parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; Single-story
  • Construction: Wood siding construction
  • Exterior features: Chain link fencing; Corner lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: One full bathroom

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 other listed at $40k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($772 rent vs $40k).

Location & tenants

  • Location reads 60/100 on livability (#253 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools A-; Watch: housing C-, crime F, amenities F.
  • Iberia Parish (other): math 32% / reading 43% proficiency, ranked #27 of 98 in LA (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 3 active listings in the ZIP; 94 units permitted in Iberia Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($277 loan paydown + $1k appreciation (3.0% local appreciation)).
  • Iberia County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 5 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.
  • Current owner paid $27k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $40,000

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.93%
Cap rate
16.31%
Cash-on-cash
35.77%
DSCR
2.59
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
41.4%
Equity multiple
3.33×
Total profit
$26,092
Equity at exit
$17,986
10-year hold
IRR
41.3%
Equity multiple
6.63×
Total profit
$63,110
Equity at exit
$27,718

Cash invested: $11,200 (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 70552

Active inventory
3
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$772 medium interval (Pro) →
Mortgage (P&I)
$210
Tax est. 1.5%
$50 /mo · $600/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$162
Net cashflow
$334

Break-even live

Break-even rent $350
Max offer price $40,000
Occupancy floor 52%

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
$10,000
Closing costs
$1,200
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 6 events

  1. 2026-05-06
    status Pending 401-char remark
    Show marketing remark (401 chars)

    Good location in center of town. Two houses on one lot. Rehab has begun on houses, but need a good bit of work yet. Some new fixtures and accessories in house ready to be installed. Also has approximately 500+ sq feet of ceramic tile boxed there. Good property for rental or living and rental on second house (624 sq ft) which also needs a good deal of work to get up to code. Fully chain link fenced.

  2. 2026-05-06
    status Pending 401-char remark
    Show marketing remark (401 chars)

    Good location in center of town. Two houses on one lot. Rehab has begun on houses, but need a good bit of work yet. Some new fixtures and accessories in house ready to be installed. Also has approximately 500+ sq feet of ceramic tile boxed there. Good property for rental or living and rental on second house (624 sq ft) which also needs a good deal of work to get up to code. Fully chain link fenced.

  3. 2026-04-29
    listed $40,000 Active 401-char remark
    Show marketing remark (401 chars)

    Good location in center of town. Two houses on one lot. Rehab has begun on houses, but need a good bit of work yet. Some new fixtures and accessories in house ready to be installed. Also has approximately 500+ sq feet of ceramic tile boxed there. Good property for rental or living and rental on second house (624 sq ft) which also needs a good deal of work to get up to code. Fully chain link fenced.

  4. 2026-04-29
    listed $40,000 Active 401-char remark
    Show marketing remark (401 chars)

    Good location in center of town. Two houses on one lot. Rehab has begun on houses, but need a good bit of work yet. Some new fixtures and accessories in house ready to be installed. Also has approximately 500+ sq feet of ceramic tile boxed there. Good property for rental or living and rental on second house (624 sq ft) which also needs a good deal of work to get up to code. Fully chain link fenced.

  5. 2007-07-27
    soldstatus
  6. 2005-06-08
    soldstatus $27,000

ⓘ 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 (unshaded) · 0% 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 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
$9,270
− Mortgage interest
−$2,241
− Property taxes
−$600
− Insurance
−$200
− Repairs & maintenance
−$742
− Management
−$742
− Depreciation
−$1,164
Taxable income
$3,582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$860
After-tax cash flow
$3,146/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
Iberia Parish
NCES district ID
2200720
Math proficiency
32% ▼ -43.00%
Reading proficiency
43% ▼ -35.00%
Median HH income
$43,289
Composite
31.74/100
National rank
#5904
State rank
#27 of 98 in LA

Livability — Loreauville

Score
60/100
State rank
#253
US rank
#19000

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Loreauville, LA
Population (ZIP)
1,112

Population outlook (Iberia County) Hauer SSP2

Today (2025)
74,632 people
By 2030
74,368 · -0.4%
By 2040
73,223 · -1.9%
By 2050
71,728 · -3.9%
By 2075
69,028 · -7.5%
By 2100
65,018 · -12.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 34% Asian 1%
Common ancestry
Lithuanian 24% German 3% Iranian 1%
Foreign-born
2%
Languages at home
95% English-only · French/Haitian/Cajun 3% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · Iberia

2024 margin
Solid R (+34.1) · D 32.4% · R 66.5% · Other 1.1%
2008→2024 swing
-11.1pp toward R · 2008: -23.0pp · 2024: -34.1pp
All cycles
2024: R+34.1 2020: R+31.2 2016: R+31.4 2012: R+26.2 2008: R+23.0

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+48.1% since first listed
8 events — show timeline
  • 2026-06-08 Sold (MLS) AcadianaMLS
  • 2026-06-08 Sold (MLS) GBRMLS
  • 2026-05-06 Pending AcadianaMLS
  • 2026-05-06 Pending GBRMLS
  • 2026-04-29 Listed $40,000 AcadianaMLS
  • 2026-04-29 Listed $40,000 GBRMLS
  • 2007-07-27 Sold (Public Records) Public Records
  • 2005-06-08 Sold (Public Records) $27,000 Public Records

Property tax history

-0.3%/yr

Latest (2025): $24 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…