CashFlowRE
Sign in Sign up
340 Convent St
B- Composite 67.66
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Appreciation +7.2/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.9/15.0

$95,000

340 Convent St · Labadieville, LA 70372
3 bd · 1.0 ba · 728 sqft · SingleFamily · 2 Days on market
Built 1952 Est $84k · 12% over

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

Listing remarks MLS

LOTS OF POTENTIAL WITH THIS UNIQUE PROPERTY SITUATED IN HEART OF LABADIEVILLE. DEEP LOT WITH ROOM FOR A GARDEN. PROPERTY CONTAINS COVERED PORCH PATIO AND CARPORT. OPEN KITCHEN AND LIVING ROOM AREA.

Key facts

  • Built 1952

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 single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $336 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).

Location & tenants

  • Location reads 65/100 on livability (#156 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, employment B; Watch: schools C-, amenities F, commute F.
  • Assumption Parish (other): math 30% / reading 35% proficiency, ranked #39 of 98 in LA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 16 active listings in the ZIP; 30 units permitted in Assumption Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($657 loan paydown + $4k appreciation (4.3% local appreciation)).
  • Assumption County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.3% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 8y 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.
  • Current owner paid $47k; list at $95k implies a 103% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — 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 $95,000

Questions for the listing agent

  1. Built in 1952 — 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. 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.
  4. 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.
  5. 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
1.32%
Cap rate
10.53%
Cash-on-cash
15.15%
DSCR
1.67
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$84,448
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
231 Redwood St 0.14mi 2/1.0 (-1) 822 (+13%) 9mo $95,000 $116 59

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.33% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.6%
Equity multiple
2.49×
Total profit
$39,702
Equity at exit
$50,003
10-year hold
IRR
24.3%
Equity multiple
4.89×
Total profit
$103,422
Equity at exit
$83,284

Cash invested: $26,600 (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 70372

Home prices YoY
3.1%
Active inventory
16
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,256 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$336

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 68%

Sensitivity live

Price -10% $401 -5% $369 +0% $336 +5% $303 +10% $270
Rent -10% $237 -5% $286 +0% $336 +5% $385 +10% $435
Rate -1.0pp $384 -0.5pp $360 base $336 +0.5pp $311 +1.0pp $286

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
$23,750
Closing costs
$2,850
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 3 events

  1. 2026-06-19
    days on market $95,000 Active 2 DOM
  2. 2026-06-17
    remarks 233-char remark
  3. 2026-06-17
    listed $95,000 Active 1 DOM

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°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
$15,074
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,206
− Management
−$1,206
− Depreciation
−$2,764
Taxable income
$2,677
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$642
After-tax cash flow
$3,387/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
Assumption Parish
NCES district ID
2200120
Math proficiency
30% ▼ -34.00%
Reading proficiency
35% ▼ -35.00%
Median HH income
$45,552
Composite
27.84/100
National rank
#6882
State rank
#39 of 98 in LA

Livability — Labadieville

Score
65/100
State rank
#156
US rank
#13333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Labadieville, LA
Population (ZIP)
1,846

Population outlook (Assumption County) Hauer SSP2

Today (2025)
22,270 people
By 2030
21,696 · -2.6%
By 2040
20,325 · -8.7%
By 2050
18,921 · -15.0%
By 2075
16,597 · -25.5%
By 2100
15,429 · -30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 11% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Common ancestry
Lithuanian 22%
Foreign-born
7%
Languages at home
89% English-only · Spanish 6% Arabic 5% French/Haitian/Cajun 1%

Political lean MEDSL · Assumption

2024 margin
Solid R (+35.6) · D 31.6% · R 67.2% · Other 1.3%
2008→2024 swing
-24.4pp toward R · 2008: -11.2pp · 2024: -35.6pp
All cycles
2024: R+35.6 2020: R+30.6 2016: R+25.5 2012: R+12.1 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.33%
Current HPI
143.2606
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

+103.1% since first listed
5 events — show timeline
  • 2026-06-18 Listed $95,000 FSBO.com
  • 2018-06-25 Sold (MLS) GBRMLS
  • 2018-04-16 Listed $38,900 GBRMLS
  • 2018-04-16 Listed $38,900 AcadianaMLS
  • 2017-12-22 Sold (Public Records) $46,767 Public Records

Property tax history

-48.5%/yr

Latest (2024): $0 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…