CashFlowRE
Sign in Sign up
367 East 43rd St
B Composite 70.29
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +7.7/10.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

367 East 43rd St · Cut Off, LA 70345
3 bd · 2.0 ba · 2,208 sqft · SingleFamily public records · 320 Days on market
Built 1976 3,375 sqft lot $45/sqft · 33% below area Est $195k · 49% under

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

Listing remarks MLS

Looking for a fixer upper? This could be just what you are looking for. Located in Cut Off, this 3-bedroom 2 bath home also comes with a second kitchen and a bonus room that can be converted into a 4th bedroom. There is another bonus room upstairs. The seller had started to make some renovations and is leaving all the materials he had purchased with the sale of the property. Transferrable flood insurance. The home also comes with a large tract of land. Seller is willing to do owner financing. Seller had house treated for termites and it is now under a termite contract which is transferable. This is an "AS IS SALE". All measurements are to be determined by the buyer/appraiser.

Key facts

  • Large tract of land
  • Second kitchen
  • Bonus room

Tags

SECOND KITCHENBONUS ROOMLARGE TRACT OF LAND

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 $100k.

Deal economics

  • At list price, monthly cash flow is $-159 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $72k (28.0% below list).
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $72k (28.0% below list) — sets the bar for cash-flow.
  • Cap rate 9.5% vs local median 3.9% in Cut Off — 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 69/100 on livability (#78 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: crime C-, amenities F, commute 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.
  • Zoned schools: Cut Off Elementary School (math 32% / reading 52%, grade F, #201 of 646 statewide, top 33%, 426 students, 57% FRL); Larose-Cut Off Middle School (math 35% / reading 56%, grade D+, #45 of 218 statewide, top 20%, 481 students, 57% FRL); South Lafourche High School (math 33% / reading 59%, grade D-, #54 of 265 statewide, top 20%, 1,108 students, 61% FRL) — zoned schools at 58% FRL track the district average.
  • Market conditions: 100 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 320 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 20y 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 $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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $71,968 (28.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 320 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.27%
Cap rate
9.51%
Cash-on-cash
11.48%
DSCR
1.51
GRM
6.6

CMA / ARV

ARV (median comp)
$194,715
List price
$100,000
Delta
-48.64%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-27.6%
Equity multiple
0.07×
Total profit
$-26,003
Equity at exit
$14,910
10-year hold
IRR
-24.4%
Equity multiple
-0.23×
Total profit
$-34,406
Equity at exit
$8,646

Cash invested: $28,000 (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 70345

Home prices YoY
-27.6%
Active inventory
100
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,268 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$168 /mo · $2,017/yr
Insurance
$42
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$-159

Break-even live

Break-even rent $1,469
Max offer price $71,968
Occupancy floor

Sensitivity live

Price -10% $-102 -5% $-130 +0% $-159 +5% $-187 +10% $-215
Rent -10% $-259 -5% $-209 +0% $-159 +5% $-109 +10% $-58
Rate -1.0pp $-108 -0.5pp $-133 base $-159 +0.5pp $-185 +1.0pp $-211

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
$25,000
Closing costs
$3,000
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 9 events

  1. 2026-05-19
    status Pending 694-char remark
    Show marketing remark (694 chars)

    Looking for a fixer upper? This could be just what you are looking for. Located in Cut Off, this 3-bedroom 2 bath home also comes with a second kitchen and a bonus room that can be converted into a 4th bedroom. There is another bonus room upstairs. The seller had started to make some renovations and is leaving all the materials he had purchased with the sale of the property. Transferrable flood insurance. The home also comes with a large tract of land. Seller is willing to do owner financing. Seller had house treated for termites and it is now under a termite contract which is transferable. This is an "AS IS SALE". All measurements are to be determined by the buyer/appraiser.

  2. 2026-05-19
    status Pending 694-char remark
    Show marketing remark (694 chars)

    Looking for a fixer upper? This could be just what you are looking for. Located in Cut Off, this 3-bedroom 2 bath home also comes with a second kitchen and a bonus room that can be converted into a 4th bedroom. There is another bonus room upstairs. The seller had started to make some renovations and is leaving all the materials he had purchased with the sale of the property. Transferrable flood insurance. The home also comes with a large tract of land. Seller is willing to do owner financing. Seller had house treated for termites and it is now under a termite contract which is transferable. This is an "AS IS SALE". All measurements are to be determined by the buyer/appraiser.

  3. 2025-07-02
    listed $100,000 Active 694-char remark
    Show marketing remark (694 chars)

    Looking for a fixer upper? This could be just what you are looking for. Located in Cut Off, this 3-bedroom 2 bath home also comes with a second kitchen and a bonus room that can be converted into a 4th bedroom. There is another bonus room upstairs. The seller had started to make some renovations and is leaving all the materials he had purchased with the sale of the property. Transferrable flood insurance. The home also comes with a large tract of land. Seller is willing to do owner financing. Seller had house treated for termites and it is now under a termite contract which is transferable. This is an "AS IS SALE". All measurements are to be determined by the buyer/appraiser.

  4. 2025-07-02
    listed $100,000 Active 694-char remark
    Show marketing remark (694 chars)

    Looking for a fixer upper? This could be just what you are looking for. Located in Cut Off, this 3-bedroom 2 bath home also comes with a second kitchen and a bonus room that can be converted into a 4th bedroom. There is another bonus room upstairs. The seller had started to make some renovations and is leaving all the materials he had purchased with the sale of the property. Transferrable flood insurance. The home also comes with a large tract of land. Seller is willing to do owner financing. Seller had house treated for termites and it is now under a termite contract which is transferable. This is an "AS IS SALE". All measurements are to be determined by the buyer/appraiser.

  5. 2011-06-27
    listed $49,900
  6. 2010-12-28
    listed $79,950
  7. 2010-12-28
    listed $79,950
  8. 2010-12-28
    listed $79,950
  9. 2006-01-28
    listed $59,500

ⓘ 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
$2,017 · $168/mo
Projected year-2 tax
$2,017 · $168/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$15,221
− Mortgage interest
−$5,602
− Property taxes
−$2,017
− Insurance
−$5,618
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$2,909
Taxable loss
−$3,361
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$807
After-tax cash flow
$-1,098/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 — Cut Off

Score
69/100
State rank
#78
US rank
#8924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cut Off, LA
Population (ZIP)
8,678

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 (75%)
Race & ethnicity
White 75% Hispanic / Latino 12% Native American 8% Two or more races 6% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 17% Italian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
76% English-only · French/Haitian/Cajun 14% Spanish 7% Vietnamese 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
▼ -40.05%
Current HPI
105.2575
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

+68.1% since first listed
9 events — show timeline
  • 2026-05-19 Pending AcadianaMLS
  • 2026-05-19 Pending GBRMLS
  • 2025-07-02 Listed $100,000 GBRMLS
  • 2025-07-02 Listed $100,000 AcadianaMLS
  • 2011-06-27 Listed $49,900 AcadianaMLS
  • 2010-12-28 Listed $79,950 AcadianaMLS
  • 2010-12-28 Listed $79,950 GBRMLS
  • 2010-12-28 Listed $79,950 GBRMLS
  • 2006-01-28 Listed $59,500 AcadianaMLS

Property tax history

+10.5%/yr

Latest (2024): $2,017 · +9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…