CashFlowRE
Sign in Sign up
1748 Acadian Dr
C+ Composite 60.52
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 +22.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.0/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

1748 Acadian Dr · Houma, LA 70363
3 bd · 2.0 ba · 1,746 sqft · SingleFamily · 4 Days on market
Built 1972 6,534 sqft lot $77/sqft · 19% below area Est $166k · 19% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced well below appraisal for quick sale. This home has post-Ida roof and most of walls and floors were re-done after Ida. Bonus features in this house include a large butler pantry and bonus room in the back that can be used as a guest bedroom. Flood Zone X. 220-square feet detached shed that has window unit AC, flooring and insulated walls, perfect to house a part-time business. Water heater less than six years old!

Key facts

  • Bonus room
  • Butler pantry
  • 6,534 sq ft lot

Tags

BUTLER PANTRYBONUS ROOM

Property features AI

Exterior

  • Parking: 4 parking spaces; Covered parking; Off-street parking; Driveway; Unpaved parking surface
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; Single-story; Updated/remodeled
  • Construction: Aluminum siding and brick exterior; Composition roof; Slab foundation; Built as a residential single-family home
  • Exterior features: No fencing; Lot approximately 75 x 85 (0.15 acre)

Interior

  • Kitchen: Gas cooktop; Dishwasher; Refrigerator
  • Flooring: Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Eat-in kitchen
  • Laundry & utility: Washer; Dryer

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 $148 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (0.2% below list).
  • Recommended offer: $135k (0.2% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 4.0% in Houma — 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 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities F.
  • Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 206 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 300 units permitted in Terrebonne 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.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y ago 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: flood insurance adds $66/mo.
  • Climate carrying-cost: severe 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 $134,700 (0.2% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
1.00%
Cap rate
8.20%
Cash-on-cash
6.81%
DSCR
1.30
GRM
8.4

CMA / ARV

ARV (median comp)
$166,205
List price
$135,000
Delta
-18.78%
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
1748 Acadian Dr 0.00mi 3/2.0 1,746 (0%) 1mo $135,000 $77 100
303 Swan Ave 0.43mi 3/2.0 1,754 (+0%) 2mo $179,000 $102 78
1417 Keith St 0.30mi 4/2.0 (+1) 1,701 (-3%) 3mo $185,000 $109 74
418 Hibernia Pl 0.27mi 4/2.0 (+1) 1,554 (-11%) 1mo $189,900 $122 63
2204 Acadian Dr 0.59mi 3/2.0 1,632 (-6%) 3mo $121,000 $74 59
517 Paris Ln 0.38mi 3/2.0 1,979 (+13%) 3mo $225,000 $114 57
220 Glenwood Dr 0.63mi 4/2.0 (+1) 1,676 (-4%) 3mo $94,900 $57 57
314 Melody Dr 0.68mi 3/2.0 1,854 (+6%) 3mo $190,000 $102 55
2101 Mary Hughes Dr 0.53mi 4/2.0 (+1) 1,902 (+9%) 1mo $189,000 $99 54
308 Melody Dr 0.64mi 3/2.0 1,573 (-10%) 1mo $149,900 $95 53
211 Melody Dr 0.56mi 3/2.0 1,989 (+14%) 1mo $165,000 $83 50
600 Oaklawn Dr 0.59mi 3/2.0 1,502 (-14%) 3mo $139,000 $93 46

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
-9.0%
Equity multiple
0.67×
Total profit
$-12,440
Equity at exit
$20,129
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$1,345
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 70363

Active inventory
206
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,347 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$85 /mo · $1,026/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$148

Break-even live

Break-even rent $1,160
Max offer price $135,000
Occupancy floor 84%

Sensitivity live

Price -10% $224 -5% $186 +0% $148 +5% $110 +10% $72
Rent -10% $42 -5% $95 +0% $148 +5% $201 +10% $254
Rate -1.0pp $216 -0.5pp $182 base $148 +0.5pp $113 +1.0pp $77

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
1300 Laban Ave Houma, LA 1.0–3.0 1.0–1.5 896 $1,347 $1.50 44d 41 0.35mi

Listing history 15 events

  1. 2026-05-10
    status Pending 423-char remark
    Show marketing remark (423 chars)

    Priced well below appraisal for quick sale. This home has post-Ida roof and most of walls and floors were re-done after Ida. Bonus features in this house include a large butler pantry and bonus room in the back that can be used as a guest bedroom. Flood Zone X. 220-square feet detached shed that has window unit AC, flooring and insulated walls, perfect to house a part-time business. Water heater less than six years old!

  2. 2026-05-10
    status Pending 423-char remark
    Show marketing remark (423 chars)

    Priced well below appraisal for quick sale. This home has post-Ida roof and most of walls and floors were re-done after Ida. Bonus features in this house include a large butler pantry and bonus room in the back that can be used as a guest bedroom. Flood Zone X. 220-square feet detached shed that has window unit AC, flooring and insulated walls, perfect to house a part-time business. Water heater less than six years old!

  3. 2026-05-05
    listed $135,000 Active 423-char remark
    Show marketing remark (423 chars)

    Priced well below appraisal for quick sale. This home has post-Ida roof and most of walls and floors were re-done after Ida. Bonus features in this house include a large butler pantry and bonus room in the back that can be used as a guest bedroom. Flood Zone X. 220-square feet detached shed that has window unit AC, flooring and insulated walls, perfect to house a part-time business. Water heater less than six years old!

  4. 2026-05-05
    listed $135,000 Active 423-char remark
    Show marketing remark (423 chars)

    Priced well below appraisal for quick sale. This home has post-Ida roof and most of walls and floors were re-done after Ida. Bonus features in this house include a large butler pantry and bonus room in the back that can be used as a guest bedroom. Flood Zone X. 220-square feet detached shed that has window unit AC, flooring and insulated walls, perfect to house a part-time business. Water heater less than six years old!

  5. 2025-12-18
    soldstatus Closed
    Show marketing remark (349 chars)

    Cute house in X Flood Zone for sale. Unique features include a Butler's Pantry (butler not included), den with lots of windows, bonus room off den (that is currently being used as a fourth bedroom) and 220-square foot detached workshop with electricity and window unit for cooling. Hot Water Heater (located in storage near carport) is 5.5 years old

  6. 2025-12-07
    status Pending
    Show marketing remark (349 chars)

    Cute house in X Flood Zone for sale. Unique features include a Butler's Pantry (butler not included), den with lots of windows, bonus room off den (that is currently being used as a fourth bedroom) and 220-square foot detached workshop with electricity and window unit for cooling. Hot Water Heater (located in storage near carport) is 5.5 years old

  7. 2025-11-25
    listed $159,000 Active
    Show marketing remark (349 chars)

    Cute house in X Flood Zone for sale. Unique features include a Butler's Pantry (butler not included), den with lots of windows, bonus room off den (that is currently being used as a fourth bedroom) and 220-square foot detached workshop with electricity and window unit for cooling. Hot Water Heater (located in storage near carport) is 5.5 years old

  8. 2025-11-25
    listed $159,000 Active
    Show marketing remark (349 chars)

    Cute house in X Flood Zone for sale. Unique features include a Butler's Pantry (butler not included), den with lots of windows, bonus room off den (that is currently being used as a fourth bedroom) and 220-square foot detached workshop with electricity and window unit for cooling. Hot Water Heater (located in storage near carport) is 5.5 years old

  9. 2022-06-07
    soldstatus $110,000
  10. 2016-05-19
    soldstatus $45,000
  11. 2004-07-07
    listed $88,000
  12. 2004-06-30
    soldstatus $75,000
  13. 2004-04-15
    listed $79,200
  14. 2003-10-15
    soldstatus
  15. 2001-02-23
    soldstatus $85,900

ⓘ 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
$1,026 · $85/mo
Projected year-2 tax
$1,026 · $85/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 8/10 Severe FEMA zone X (shaded) · 97% 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
$16,164
− Mortgage interest
−$7,562
− Property taxes
−$1,026
− Insurance
−$1,472
− Repairs & maintenance
−$1,293
− Management
−$1,293
− Depreciation
−$3,927
Taxable loss
−$410
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$98
After-tax cash flow
$1,874/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
Terrebonne Parish
NCES district ID
2201740
Math proficiency
32% ▼ -36.00%
Reading proficiency
46% ▼ -30.00%
Median HH income
$47,612
Composite
33.38/100
National rank
#5480
State rank
#23 of 98 in LA

Livability — Houma

Score
64/100
State rank
#165
US rank
#13966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houma, LA
City population
57,290
Population (ZIP)
24,668

Population outlook (Terrebonne County) Hauer SSP2

Today (2025)
118,724 people
By 2030
120,321 · +1.3%
By 2040
121,894 · +2.7%
By 2050
121,119 · +2.0%
By 2075
117,270 · -1.2%
By 2100
107,544 · -9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 57% Black 22% Hispanic / Latino 9% Two or more races 8% Native American 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1%
Foreign-born
5% · Canada
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 4%

Political lean MEDSL · Terrebonne

2024 margin
Solid R (+51.8) · D 23.5% · R 75.3% · Other 1.2%
2008→2024 swing
-11.0pp toward R · 2008: -40.9pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+50.0 2016: R+48.4 2012: R+41.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.27%
Current HPI
91.3914
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

+45.5% since first listed
18 events — show timeline
  • 2026-06-03 Sold (Public Records) $125,000 Public Records
  • 2026-06-02 Sold (MLS) AcadianaMLS
  • 2026-06-02 Sold (MLS) GBRMLS
  • 2026-05-10 Pending AcadianaMLS
  • 2026-05-10 Pending GBRMLS
  • 2026-05-05 Listed $135,000 AcadianaMLS
  • 2026-05-05 Listed $135,000 GBRMLS
  • 2025-12-18 Sold (MLS) GBRMLS
  • 2025-12-07 Pending GBRMLS
  • 2025-11-25 Listed $159,000 GBRMLS
  • 2025-11-25 Listed $159,000 AcadianaMLS
  • 2022-06-07 Sold (Public Records) $110,000 Public Records
  • 2016-05-19 Sold (Public Records) $45,000 Public Records
  • 2004-07-07 Listed $88,000 AcadianaMLS
  • 2004-06-30 Sold (Public Records) $75,000 Public Records
  • 2004-04-15 Listed $79,200 AcadianaMLS
  • 2003-10-15 Sold (Public Records) Public Records
  • 2001-02-23 Sold (Public Records) $85,900 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,026 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…