CashFlowRE
Sign in Sign up
108 Beth Ann Ave 🔨 Auction
B- Composite 66.54
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 +26.0/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.9/10.0
  • 1% rule +5.8/10.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$30,000

108 Beth Ann Ave · Montegut, LA 70377
3 bd · 1.0 ba · 1,513 sqft · SingleFamily public records · 323 Days on market
Built 1965 4,791 sqft lot ↓ 22% since listing

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

Listing remarks MLS

UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW.AUCTION.COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

Key facts

  • 4,791 sq ft lot
  • Parking
  • Built 1965

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $30,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $110,000 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $26k (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 $5k of equity ($761 loan paydown + $4k appreciation (3.8% local appreciation)).
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 323 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $20k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $26,400 (12.0% 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 323 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — 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
1.08%
Cap rate
9.26%
Cash-on-cash
10.60%
DSCR
1.47
GRM
7.7

CMA / ARV

ARV (median comp)
$110,000
List price
$30,000
Delta
-72.73%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
113 Old Oak Dr 0.14mi 3/1.0 1,436 (-5%) 5mo $125,000 $87 81

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

Projected returns pro-forma

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

5-year hold
IRR
4.4%
Equity multiple
1.26×
Total profit
$8,100
Equity at exit
$54,202
10-year hold
IRR
7.4%
Equity multiple
2.22×
Total profit
$37,595
Equity at exit
$87,423

Cash invested: $30,800 (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 70377

Home prices YoY
3.6%
Active inventory
42
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,188 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$44 /mo · $528/yr
Insurance
$46
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$-154

Break-even live

Break-even rent $1,384
Max offer price $82,734
Occupancy floor

Sensitivity live

Price -10% $-92 -5% $-123 +0% $-154 +5% $-185 +10% $-217
Rent -10% $-248 -5% $-201 +0% $-154 +5% $-107 +10% $-60
Rate -1.0pp $-99 -0.5pp $-126 base $-154 +0.5pp $-183 +1.0pp $-212

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
$27,500
Closing costs
$3,300
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. 2026-06-21
    days on market $30,000 Active 323 DOM
  2. 2026-06-19
    days on market $30,000 Active 321 DOM
  3. 2026-06-18
    days on market $30,000 Active 320 DOM
  4. 2026-06-17
    days on market $30,000 Active 319 DOM
  5. 2026-06-16
    days on market $30,000 Active 318 DOM
  6. 2026-06-15
    days on market $30,000 Active 317 DOM
  7. 2026-06-14
    days on market $30,000 Active 315 DOM
  8. 2026-06-13
    days on market $30,000 Active 314 DOM
  9. 2026-06-10
    days on market $30,000 Active 312 DOM
  10. 2026-06-09
    days on market $30,000 Active 311 DOM
  11. 2026-06-08
    days on market $30,000 Active 310 DOM
  12. 2026-06-07
    days on market $30,000 Active 309 DOM
  13. 2026-06-05
    days on market $30,000 Active 306 DOM
  14. 2026-06-03
    days on market $30,000 Active 305 DOM
  15. 2026-06-02
    days on market $30,000 Active 304 DOM
  16. 2026-06-01
    days on market $30,000 Active 303 DOM
  17. 2026-05-31
    days on market $30,000 Active 302 DOM
  18. 2026-05-30
    days on market $30,000 Active 301 DOM
  19. 2026-02-02
    price $30,000 545-char remark
    Show marketing remark (545 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW.AUCTION.COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  20. 2026-01-30
    price $30,000 547-char remark
    Show marketing remark (547 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW. AUCTION. COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  21. 2025-11-29
    price $40,000 545-char remark
    Show marketing remark (545 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW.AUCTION.COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  22. 2025-11-15
    price $40,000 547-char remark
    Show marketing remark (547 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW. AUCTION. COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  23. 2025-10-14
    price $45,000 545-char remark
    Show marketing remark (547 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW. AUCTION. COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  24. 2025-10-14
    price $45,000 547-char remark
    Show marketing remark (547 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW. AUCTION. COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  25. 2025-07-31
    listed $50,000 Active 545-char remark
    Show marketing remark (547 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW. AUCTION. COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  26. 2025-07-31
    listed $50,000 Active 547-char remark
    Show marketing remark (547 chars)

    UNDER AUCTION TERMS. ALL BIDS TO BE PLACED AT WWW. AUCTION. COM. 3 Bedroom / 1 Bath home located just off Bayou Terrebonne. This home would be great for someone looking for a camp to escape to on the weekends or the owner/occupant looking for a fixer-upper at a great low price. Located on a quiet street, the home features a nice sized living room or space for a possible 4th bedroom conversion. Sold in As-Is condition. Will need repairs and renovation prior to occupancy. Won't last long! Call your agent today to schedule your private showing.

  27. 2006-03-31
    soldstatus $62,000
  28. 2005-09-06
    listed $70,000
  29. 2000-09-25
    soldstatus $38,500

ⓘ 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
$528 · $44/mo
Projected year-2 tax
$528 · $44/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 · 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
$14,261
− Mortgage interest
−$6,162
− Property taxes
−$528
− Insurance
−$5,668
− Repairs & maintenance
−$1,141
− Management
−$1,141
− Depreciation
−$3,200
Taxable loss
−$3,579
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$859
After-tax cash flow
$-993/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

-22.1% since first listed
11 events — show timeline
  • 2026-02-02 Price Changed $30,000 AcadianaMLS
  • 2026-01-30 Price Changed $30,000 GSREIN
  • 2025-11-29 Price Changed $40,000 AcadianaMLS
  • 2025-11-15 Price Changed $40,000 GSREIN
  • 2025-10-14 Price Changed $45,000 AcadianaMLS
  • 2025-10-14 Price Changed $45,000 GSREIN
  • 2025-07-31 Listed $50,000 GSREIN
  • 2025-07-31 Listed $50,000 AcadianaMLS
  • 2006-03-31 Sold (Public Records) $62,000 Public Records
  • 2005-09-06 Listed $70,000 AcadianaMLS
  • 2000-09-25 Sold (Public Records) $38,500 Public Records

Property tax history

+1.8%/yr

Latest (2025): $528 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…