CashFlowRE
Sign in Sign up
1008 Andrew Dr
B- Composite 68.04
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
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$52,900

1008 Andrew Dr · Parks, LA 70582
3 bd · 2.0 ba · 1,440 sqft · SingleFamily public records · 90 Days on market
Built 1984 1.15 ac lot $37/sqft · 78% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property is eligible under the Freddie Mac First Look Initiative through 04/20/2026. AS IS sale. FP blocked off at the top, it is NON-functional.Primary suite offers 2 bathroom areas, one with shower, one with a soaking tub. This large lot offers 1+ acre for your enjoyment. Covered patio area overlooks backyard. Termite treatment performed Jan 2026.

Key facts

  • 1.15 acre lot
  • Parking
  • Built 1984

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 $53k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $53k).
  • Recommended offer: $50k (6.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% vs local median 2.6% in Parks — 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 (#182 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, schools D-, crime F.
  • St. Martin Parish (rural): math 23% / reading 32% proficiency, ranked #49 of 98 in LA (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 125 active listings in the ZIP; 54 units permitted in St. Martin Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $366 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Martin County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y ago; this cycle's ask has dropped $62k (54%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $49,726 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
2.26%
Cap rate
19.82%
Cash-on-cash
48.32%
DSCR
3.15
GRM
3.7

CMA / ARV

ARV (median comp)
$255,478
List price
$52,900
Delta
-79.29%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
45.8%
Equity multiple
2.99×
Total profit
$29,421
Equity at exit
$7,888
10-year hold
IRR
51.6%
Equity multiple
6.03×
Total profit
$74,561
Equity at exit
$4,574

Cash invested: $14,812 (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 70582

Home prices YoY
-23.8%
Active inventory
125
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,195 medium interval (Pro) →
Mortgage (P&I)
$277
Tax from tax record
$48 /mo · $573/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$596

Break-even live

Break-even rent $440
Max offer price $52,900
Occupancy floor 45%

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
$13,225
Closing costs
$1,587
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 22 events

  1. 2026-06-18
    days on market $52,900 Active 90 DOM
  2. 2026-06-17
    days on market $52,900 Active 89 DOM
  3. 2026-06-16
    days on market $52,900 Active 88 DOM
  4. 2026-06-15
    days on market $52,900 Active 87 DOM
  5. 2026-06-14
    days on market $52,900 Active 85 DOM
  6. 2026-06-13
    days on market $52,900 Active 84 DOM
  7. 2026-06-10
    days on market $52,900 Active 82 DOM
  8. 2026-06-09
    days on market $52,900 Active 81 DOM
  9. 2026-06-08
    days on market $52,900 Active 80 DOM
  10. 2026-06-07
    days on market $52,900 Active 79 DOM
  11. 2026-06-05
    days on market $52,900 Active 76 DOM
  12. 2026-06-02
    days on market $52,900 Active 74 DOM
  13. 2026-06-01
    days on market $52,900 Active 73 DOM
  14. 2026-05-31
    days on market $52,900 Active 72 DOM
  15. 2026-05-30
    days on market $52,900 Active 71 DOM
  16. 2026-05-05
    price $52,900 356-char remark
    Show marketing remark (356 chars)

    This property is eligible under the Freddie Mac First Look Initiative through 04/20/2026. AS IS sale. FP blocked off at the top, it is NON-functional.Primary suite offers 2 bathroom areas, one with shower, one with a soaking tub. This large lot offers 1+ acre for your enjoyment. Covered patio area overlooks backyard. Termite treatment performed Jan 2026.

  17. 2026-04-06
    price $56,900 356-char remark
    Show marketing remark (356 chars)

    This property is eligible under the Freddie Mac First Look Initiative through 04/20/2026. AS IS sale. FP blocked off at the top, it is NON-functional.Primary suite offers 2 bathroom areas, one with shower, one with a soaking tub. This large lot offers 1+ acre for your enjoyment. Covered patio area overlooks backyard. Termite treatment performed Jan 2026.

  18. 2026-03-20
    listed $114,900 Active 356-char remark
    Show marketing remark (356 chars)

    This property is eligible under the Freddie Mac First Look Initiative through 04/20/2026. AS IS sale. FP blocked off at the top, it is NON-functional.Primary suite offers 2 bathroom areas, one with shower, one with a soaking tub. This large lot offers 1+ acre for your enjoyment. Covered patio area overlooks backyard. Termite treatment performed Jan 2026.

  19. 2025-10-17
    soldstatus $81,060
  20. 2025-09-11
    listed $1 Active
  21. 2012-11-29
    soldstatus $40,299
  22. 2012-08-09
    listed $40,000

ⓘ 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
$573 · $48/mo
Projected year-2 tax
$573 · $48/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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 2/10 Low 1 unhealthy d/yr today · 1 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
$14,334
− Mortgage interest
−$2,963
− Property taxes
−$573
− Insurance
−$264
− Repairs & maintenance
−$1,147
− Management
−$1,147
− Depreciation
−$1,539
Taxable income
$6,701
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,608
After-tax cash flow
$5,549/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
St. Martin Parish
NCES district ID
2201590
Math proficiency
23% ▼ -44.00%
Reading proficiency
32% ▼ -36.00%
Median HH income
$42,813
Composite
23.41/100
National rank
#7897
State rank
#49 of 98 in LA

Livability — Parks

Score
64/100
State rank
#182
US rank
#14793

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
19,159

Population outlook (St. Martin County) Hauer SSP2

Today (2025)
57,446 people
By 2030
58,857 · +2.5%
By 2040
60,859 · +5.9%
By 2050
61,419 · +6.9%
By 2075
61,574 · +7.2%
By 2100
57,253 · -0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Black 30% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Lithuanian 15%
Foreign-born
1%
Languages at home
92% English-only · French/Haitian/Cajun 7% Spanish 1%

Political lean MEDSL · St. Martin

2024 margin
Solid R (+40.7) · D 29.1% · R 69.8% · Other 1.0%
2008→2024 swing
-20.0pp toward R · 2008: -20.7pp · 2024: -40.7pp
All cycles
2024: R+40.7 2020: R+36.1 2016: R+33.4 2012: R+24.5 2008: R+20.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.36%
Current HPI
155.151
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

+32.2% since first listed
7 events — show timeline
  • 2026-05-05 Price Changed $52,900 AcadianaMLS
  • 2026-04-06 Price Changed $56,900 AcadianaMLS
  • 2026-03-20 Listed $114,900 AcadianaMLS
  • 2025-10-17 Sold (Public Records) $81,060 Public Records
  • 2025-09-11 Listed $1 AcadianaMLS
  • 2012-11-29 Sold (MLS) $40,299 AcadianaMLS
  • 2012-08-09 Listed $40,000 AcadianaMLS

Property tax history

-1.8%/yr

Latest (2025): $573 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…