CashFlowRE
Sign in Sign up
712,716,720,724 N Bullion Ave Multi-family
C+ Composite 62.38
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Schools +4.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$449,900

712,716,720,724 N Bullion Ave · Gonzales, LA 70737
None bd · None ba · 4,080 sqft · MultiFamily · 85 Days on market
Fair condition 0.28 ac lot $110/sqft · 46% above area Est $307k · 47% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

*Investor Opportunity - 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737* Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today's rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you're a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

Key facts

  • Single story units
  • Two duplexes
  • Functional layouts

Tags

INCOME PRODUCING OPPORTUNITYTWO DUPLEXESSINGLE STORY UNITSFUNCTIONAL LAYOUTSMULTIPLE INCOME STREAMSIDEAL SETUP FOR 1031 EXCHANGE

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 multifamily listed at $450k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $450k).
  • Recommended offer: $423k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 4.5% in Gonzales — 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 65/100 on livability (#135 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Ascension Parish (suburban): math 48% / reading 58% proficiency, ranked #7 of 98 in LA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.3%/yr); 567 active listings in the ZIP; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).
  • At $6,237/mo this rent would consume 91% of the median local household income ($83k/yr) (locally 863% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $126k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($423k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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

  • Climate carrying-cost: major flood risk; 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 $422,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.39%
Cap rate
11.14%
Cash-on-cash
17.32%
DSCR
1.77
GRM
6.0

CMA / ARV

ARV (median comp)
$307,083
List price
$449,900
Delta
46.51%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.26% rent growth · sell at horizon

5-year hold
IRR
9.0%
Equity multiple
1.35×
Total profit
$44,621
Equity at exit
$67,082
10-year hold
IRR
18.4%
Equity multiple
2.55×
Total profit
$195,089
Equity at exit
$38,899

Cash invested: $125,972 (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 70737

Rents YoY
3.3%
Active inventory
567
Price-to-rent
24.0×

Monthly cashflow live

Estimated rent
$6,237 medium interval (Pro) →
Mortgage (P&I)
$2,359
Tax est. 1.5%
$562 /mo · $6,748/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$1,310
Net cashflow
$1,818

Break-even live

Break-even rent $3,936
Max offer price $449,900
Occupancy floor 66%

Sensitivity live

Price -10% $2,129 -5% $1,974 +0% $1,818 +5% $1,663 +10% $1,507
Rent -10% $1,325 -5% $1,572 +0% $1,818 +5% $2,064 +10% $2,311
Rate -1.0pp $2,045 -0.5pp $1,932 base $1,818 +0.5pp $1,701 +1.0pp $1,583

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $6,237

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
$112,475
Closing costs
$13,497
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 13 events

  1. 2026-06-03
    status $449,900 Pending 85 DOM
  2. 2026-06-02
    days on market $449,900 Active 85 DOM
  3. 2026-06-01
    days on market $449,900 Active 84 DOM
  4. 2026-05-31
    days on market $449,900 Active 83 DOM
  5. 2026-05-31
    days on market $449,900 Active 82 DOM
  6. 2026-03-13
    status Active 1108-char remark
    Show marketing remark (1133 chars)

    * Investor Opportunity – 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737 * Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today’s rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you’re a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

  7. 2026-03-13
    status Active 1133-char remark
    Show marketing remark (1133 chars)

    * Investor Opportunity – 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737 * Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today’s rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you’re a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

  8. 2026-02-27
    status Pending 1108-char remark
    Show marketing remark (1133 chars)

    * Investor Opportunity – 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737 * Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today’s rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you’re a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

  9. 2026-02-27
    status Pending 1133-char remark
    Show marketing remark (1133 chars)

    * Investor Opportunity – 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737 * Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today’s rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you’re a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

  10. 2026-02-23
    listed $449,900 Active 1133-char remark
    Show marketing remark (1133 chars)

    * Investor Opportunity – 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737 * Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today’s rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you’re a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

  11. 2026-02-22
    listed $449,900 Active 1108-char remark
    Show marketing remark (1108 chars)

    *Investor Opportunity - 712, 716, 720 & 724 N. Bullion Avenue, Gonzales, LA 70737* Prime income-producing opportunity featuring TWO DUPLEXES for a total of four single-story units. Each unit offers:2 BEDROOMS & 2 FULL BATHS, Approximately 1,000 square feet of living area per unit for a total of 4,000 sqft living. Desirable single-level floor plan. This well-designed multi-family property provides strong rental appeal with functional layouts that attract long-term tenants. The 2BR/2BTH configuration is especially attractive in today's rental market, offering privacy and convenience that supports consistent occupancy. With four total units under one investment, this property presents: Multiple income streams, Portfolio diversification in one purchase, Long-term appreciation potential and Ideal setup for 1031 exchange or expanding rental holdings. Whether you're a seasoned investor or looking to grow your rental portfolio, this property offers a potential for solid income. Includes 2 parking lots (one @ corner of E. Ascension /N. Bullion and one @ corner of N. Bullion and N. Roosevelt).

  12. 2005-06-13
    listed $220,000
  13. 2004-02-14
    listed $155,900

ⓘ 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 6/10 Major FEMA zone X · 68% 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 2 unhealthy d/yr today · 2 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
$74,844
− Mortgage interest
−$25,201
− Property taxes
−$6,748
− Insurance
−$2,250
− Repairs & maintenance
−$5,988
− Management
−$5,988
− Depreciation
−$13,088
Taxable income
$15,582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,740
After-tax cash flow
$18,077/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This multi-family property requires moderate renovations to update the kitchens and bathrooms, paint interior walls, replace flooring, and repair/replace windows. The home has potential for significant value increase with these updates.

Repairs flagged

  • Major kitchen cabinets — dated and worn
  • Major kitchen countertops — dated and worn
  • Major kitchen appliances — dated and worn
  • Major bathroom fixtures — dated and worn
  • Major bathroom tile — dated and worn

Value-add opportunities

  • Both update kitchen cabinets, countertops, and appliances — modernizing the kitchen will appeal to both buyers and renters
  • Both update bathrooms with new fixtures and tile — modernizing the bathrooms will appeal to both buyers and renters
  • Both paint interior walls — fresh paint will improve the home's curb appeal and interior aesthetics
  • Both replace flooring — new flooring will improve the home's curb appeal and interior aesthetics
  • Both repair/replace windows — new windows will improve the home's curb appeal and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Major $15,000–50,000
kitchen countertops · dated and worn Major $15,000–50,000
kitchen appliances · dated and worn Major $15,000–50,000
bathroom fixtures · dated and worn Major $15,000–50,000
bathroom tile · dated and worn Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both update kitchen cabinets, countertops, and appliances — modernizing the kitchen will appeal to both buyers and renters
  • Both update bathrooms with new fixtures and tile — modernizing the bathrooms will appeal to both buyers and renters
  • Both paint interior walls — fresh paint will improve the home's curb appeal and interior aesthetics
  • Both replace flooring — new flooring will improve the home's curb appeal and interior aesthetics
  • Both repair/replace windows — new windows will improve the home's curb appeal and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Ascension Parish
NCES district ID
2200090
Math proficiency
48% ▼ -31.00%
Reading proficiency
58% ▼ -25.00%
Median HH income
$68,423
Composite
47.0/100
National rank
#2347
State rank
#7 of 98 in LA

Livability — Gonzales

Score
65/100
State rank
#135
US rank
#12429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gonzales, LA
County
Ascension Parish · 98,362 people
City population
49,084
Metro
Baton Rouge, LA
Population (ZIP)
49,084
Household income
$82,521
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
863.0

Population outlook (Ascension County) Hauer SSP2

Today (2025)
145,480 people
By 2030
158,329 · +8.8%
By 2040
183,741 · +26.3%
By 2050
207,615 · +42.7%
By 2075
260,244 · +78.9%
By 2100
289,576 · +99.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Ascension

2024 margin
Solid R (+34.0) · D 32.2% · R 66.1% · Other 1.7%
2008→2024 swing
+1.7pp toward D · 2008: -35.7pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+32.5 2016: R+36.0 2012: R+34.3 2008: R+35.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.49%
Current HPI
145.3384
Rent YoY
▲ 3.26%
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+188.6% since first listed
8 events — show timeline
  • 2026-03-13 Relisted AcadianaMLS
  • 2026-03-13 Relisted GBRMLS
  • 2026-02-27 Pending AcadianaMLS
  • 2026-02-27 Pending GBRMLS
  • 2026-02-23 Listed $449,900 GBRMLS
  • 2026-02-22 Listed $449,900 AcadianaMLS
  • 2005-06-13 Listed $220,000 AcadianaMLS
  • 2004-02-14 Listed $155,900 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…