CashFlowRE
Sign in Sign up
1435 La Hwy 55
B+ Composite 76.07
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 +6.9/10.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

1435 La Hwy 55 · Montegut, LA 70377
4 bd · 3.0 ba · 1,240 sqft · SingleFamily public records · 200 Days on market
Built 1974 4.08 ac lot $60/sqft · 44% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, Ecole Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers--making this exceptional opportunity within reach!

Key facts

  • Four acres of land
  • Public boat launch
  • 4.08 acre lot

Tags

FOUR ACRES OF LANDDIRECT ACCESS TO THE WATERPUBLIC BOAT LAUNCHCHAUVIN SCULPTURE GARDEN

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/3.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $6 ($70/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#110 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment C-, amenities F, commute 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: 42 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($519 loan paydown + $3k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 200 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $45k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $75k implies a 477% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 200 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 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.55%
Cap rate
13.21%
Cash-on-cash
24.71%
DSCR
2.10
GRM
5.4

CMA / ARV

ARV (median comp)
$187,070
List price
$75,000
Delta
-59.91%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

3.75% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.1%
Equity multiple
1.60×
Total profit
$12,703
Equity at exit
$36,956
10-year hold
IRR
12.2%
Equity multiple
2.97×
Total profit
$41,427
Equity at exit
$59,606

Cash invested: $21,000 (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 70377

Home prices YoY
3.6%
Active inventory
42
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,160 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$60 /mo · $714/yr
Insurance
$31
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$6

Break-even live

Break-even rent $1,153
Max offer price $75,000
Occupancy floor 94%

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
$18,750
Closing costs
$2,250
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 29 events

  1. 2026-06-19
    days on market $75,000 Active 200 DOM
  2. 2026-06-18
    days on market $75,000 Active 199 DOM
  3. 2026-06-17
    days on market $75,000 Active 198 DOM
  4. 2026-06-17
    price $75,000 Active 197 DOM
  5. 2026-06-16
    days on market $100,000 Active 197 DOM
  6. 2026-06-15
    days on market $100,000 Active 196 DOM
  7. 2026-06-14
    days on market $100,000 Active 194 DOM
  8. 2026-06-13
    days on market $100,000 Active 193 DOM
  9. 2026-06-10
    days on market $100,000 Active 191 DOM
  10. 2026-06-09
    days on market $100,000 Active 190 DOM
  11. 2026-06-08
    days on market $100,000 Active 189 DOM
  12. 2026-06-07
    days on market $100,000 Active 188 DOM
  13. 2026-06-05
    days on market $100,000 Active 185 DOM
  14. 2026-06-03
    days on market $100,000 Active 184 DOM
  15. 2026-06-02
    days on market $100,000 Active 183 DOM
  16. 2026-06-01
    days on market $100,000 Active 182 DOM
  17. 2026-05-31
    days on market $100,000 Active 181 DOM
  18. 2026-05-30
    days on market $100,000 Active 180 DOM
  19. 2026-03-31
    price $100,000 930-char remark
    Show marketing remark (942 chars)

    Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, École Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers—making this exceptional opportunity within reach!

  20. 2026-03-31
    price $100,000 942-char remark
    Show marketing remark (942 chars)

    Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, École Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers—making this exceptional opportunity within reach!

  21. 2026-03-04
    price $110,000 930-char remark
    Show marketing remark (942 chars)

    Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, École Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers—making this exceptional opportunity within reach!

  22. 2026-03-04
    price $110,000 942-char remark
    Show marketing remark (942 chars)

    Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, École Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers—making this exceptional opportunity within reach!

  23. 2025-12-01
    listed $120,000 Active 930-char remark
    Show marketing remark (942 chars)

    Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, École Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers—making this exceptional opportunity within reach!

  24. 2025-12-01
    listed $120,000 Active 942-char remark
    Show marketing remark (942 chars)

    Discover your amazing opportunity in Montegut with this great home on just over four acres of land. This spacious four-bedroom, three-bathroom house has so much potential to become your dream full-time residence or the perfect fishing and hunting camp. The property includes valuable batture, giving you direct access to the water right from your land. The location is excellent for those who love the water, as the public boat launch is under a five-minute drive away. You are also immersed in local culture, just ten minutes from the unique French immersion school, École Pointe aux Chien, and the beautiful Chauvin Sculpture Garden. This is an awesome opportunity for the right person looking for a great location and plenty of land. Note: Due to the condition, this property will not qualify for most standard financing. Seller is offering Owner Financing to qualified buyers—making this exceptional opportunity within reach!

  25. 2020-07-23
    listed $110,000
  26. 2020-07-23
    listed $110,000
  27. 2008-03-07
    soldstatus
  28. 1999-08-18
    soldstatus $13,000
  29. 1972-05-11
    soldstatus

ⓘ 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
$714 · $60/mo
Projected year-2 tax
$714 · $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 9/10 Extreme FEMA zone AE · 79% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 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
$13,920
− Mortgage interest
−$4,201
− Property taxes
−$714
− Insurance
−$5,494
− Repairs & maintenance
−$1,114
− Management
−$1,114
− Depreciation
−$2,182
Taxable loss
−$897
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$215
After-tax cash flow
$285/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 — Montegut

Score
67/100
State rank
#110
US rank
#10885

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montegut, LA
Population (ZIP)
3,386

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
Predominantly White (81%)
Race & ethnicity
White 81% Native American 14% Two or more races 3%
Common ancestry
Lithuanian 25% Serbian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
87% English-only · French/Haitian/Cajun 13%

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
▲ 3.75%
Current HPI
108.1467
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

+669.2% since first listed
11 events — show timeline
  • 2026-03-31 Price Changed $100,000 AcadianaMLS
  • 2026-03-31 Price Changed $100,000 GBRMLS
  • 2026-03-04 Price Changed $110,000 AcadianaMLS
  • 2026-03-04 Price Changed $110,000 GBRMLS
  • 2025-12-01 Listed $120,000 GBRMLS
  • 2025-12-01 Listed $120,000 AcadianaMLS
  • 2020-07-23 Listed $110,000 AcadianaMLS
  • 2020-07-23 Listed $110,000 GBRMLS
  • 2008-03-07 Sold (Public Records) Public Records
  • 1999-08-18 Sold (Public Records) $13,000 Public Records
  • 1972-05-11 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $714 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…