CashFlowRE
Sign in Sign up
122 Birch St
C Composite 58.81
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 +20.4/30.0
  • ARV discount +9.6/15.0
  • Appreciation +7.2/10.0
  • DSCR +6.5/10.0
  • 1% rule +4.2/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

122 Birch St · Labadieville, LA 70372
3 bd · 1.0 ba · 1,248 sqft · SingleFamily · 304 Days on market
Built 1980 0.26 ac lot Est $157k · at est.

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

Listing remarks MLS

Welcome to 122 Birch Street in Labadieville, a beautifully renovated home sitting on two lots just 10 minutes from Thibodaux! This property in a Flood Zone X that has received major upgrades, including a brand-new AC system, updated plumbing, remodeled bathroom with new flooring, tile, vanity, shower/tub, and added storage, plus a new kitchen island, cabinets, and fridge. Fresh paint and modern finishes make this home move-in ready. Enjoy the spacious layout, open kitchen, and updated features that bring comfort and style. With its prime location of schools, parks, shopping, and dining, this home is a perfect blend of small-town charm and modern updates.

Key facts

  • Renovated home
  • Added storage
  • Remodeled bathroom

Tags

RENOVATED HOMENEW AC SYSTEMUPDATED PLUMBINGREMODELED BATHROOMNEW KITCHEN ISLANDADDED STORAGE

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-story home; Raised foundation; Frame construction with vinyl siding; Metal and shingle roof; Built approximately 41–50 years ago; Very good condition
  • Construction: Raised foundation; Frame construction; Vinyl siding; Metal roof; Shingle roof; Built about 41–50 years ago
  • Exterior features: Front porch; Rectangular lot; Outside city limits

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Porch

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (8.3% below list).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#156 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, employment B; Watch: amenities F, commute F, health & safety F.
  • Assumption Parish (other): math 30% / reading 35% proficiency, ranked #39 of 98 in LA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Labadieville Primary School (math 27% / reading 37%, grade F, #307 of 646 statewide, top 49%, 272 students, 80% FRL); Labadieville Middle School (math 11% / reading 20%, grade F, #182 of 218 statewide, top 84%, 248 students, 73% FRL); Assumption High School (math 42% / reading 46%, grade F, #62 of 265 statewide, top 23%, 886 students, 56% FRL) — zoned schools at 69% FRL track the district average.
  • Market conditions: 16 active listings in the ZIP; 30 units permitted in Assumption Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $6k appreciation (4.3% local appreciation)).
  • Assumption County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.3% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 304 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 4y 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: 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 $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 304 days. Have you received any prior offers? Is the seller open to a 12% 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. 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.
  5. 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.
  6. 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
0.92%
Cap rate
7.85%
Cash-on-cash
5.56%
DSCR
1.25
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$157,248
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 Palm Ln 0.17mi 3/2.0 1,344 (+8%) 18mo $169,000 $126 60
110 Palm Ln 0.16mi 3/1.0 1,088 (-13%) 22mo $100,000 $92 53

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

Projected returns pro-forma

4.33% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.0%
Equity multiple
1.98×
Total profit
$41,221
Equity at exit
$78,952
10-year hold
IRR
16.7%
Equity multiple
3.78×
Total profit
$116,692
Equity at exit
$131,502

Cash invested: $42,000 (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 70372

Home prices YoY
3.1%
Active inventory
16
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,376 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$43 /mo · $518/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$195

Break-even live

Break-even rent $1,129
Max offer price $150,000
Occupancy floor 81%

Sensitivity live

Price -10% $280 -5% $237 +0% $195 +5% $152 +10% $110
Rent -10% $86 -5% $140 +0% $195 +5% $249 +10% $303
Rate -1.0pp $270 -0.5pp $233 base $195 +0.5pp $156 +1.0pp $116

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
$37,500
Closing costs
$4,500
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 40 events

  1. 2026-06-21
    days on market $150,000 Active 304 DOM
  2. 2026-06-19
    days on market $150,000 Active 302 DOM
  3. 2026-06-18
    days on market $150,000 Active 301 DOM
  4. 2026-06-17
    days on market $150,000 Active 300 DOM
  5. 2026-06-16
    days on market $150,000 Active 299 DOM
  6. 2026-06-15
    days on market $150,000 Active 298 DOM
  7. 2026-06-14
    days on market $150,000 Active 296 DOM
  8. 2026-06-13
    days on market $150,000 Active 295 DOM
  9. 2026-06-10
    days on market $150,000 Active 293 DOM
  10. 2026-06-09
    days on market $150,000 Active 292 DOM
  11. 2026-06-08
    days on market $150,000 Active 291 DOM
  12. 2026-06-07
    days on market $150,000 Active 290 DOM
  13. 2026-06-03
    days on market $150,000 Active 286 DOM
  14. 2026-06-03
    status $150,000 Active 285 DOM
  15. 2026-06-02
    days on market $150,000 Active Under Contract 285 DOM
  16. 2026-06-01
    days on market $150,000 Active Under Contract 284 DOM
  17. 2026-05-31
    days on market $150,000 Active Under Contract 283 DOM
  18. 2026-05-30
    days on market $150,000 Active Under Contract 282 DOM
  19. 2026-02-22
    status Pending 662-char remark
    Show marketing remark (662 chars)

    Welcome to 122 Birch Street in Labadieville, a beautifully renovated home sitting on two lots just 10 minutes from Thibodaux! This property in a Flood Zone X that has received major upgrades, including a brand-new AC system, updated plumbing, remodeled bathroom with new flooring, tile, vanity, shower/tub, and added storage, plus a new kitchen island, cabinets, and fridge. Fresh paint and modern finishes make this home move-in ready. Enjoy the spacious layout, open kitchen, and updated features that bring comfort and style. With its prime location of schools, parks, shopping, and dining, this home is a perfect blend of small-town charm and modern updates.

  20. 2026-02-22
    historical Active Under Contract
    Show marketing remark (662 chars)

    Welcome to 122 Birch Street in Labadieville, a beautifully renovated home sitting on two lots just 10 minutes from Thibodaux! This property in a Flood Zone X that has received major upgrades, including a brand-new AC system, updated plumbing, remodeled bathroom with new flooring, tile, vanity, shower/tub, and added storage, plus a new kitchen island, cabinets, and fridge. Fresh paint and modern finishes make this home move-in ready. Enjoy the spacious layout, open kitchen, and updated features that bring comfort and style. With its prime location of schools, parks, shopping, and dining, this home is a perfect blend of small-town charm and modern updates.

  21. 2025-08-21
    listed $150,000 Active 662-char remark
    Show marketing remark (662 chars)

    Welcome to 122 Birch Street in Labadieville, a beautifully renovated home sitting on two lots just 10 minutes from Thibodaux! This property in a Flood Zone X that has received major upgrades, including a brand-new AC system, updated plumbing, remodeled bathroom with new flooring, tile, vanity, shower/tub, and added storage, plus a new kitchen island, cabinets, and fridge. Fresh paint and modern finishes make this home move-in ready. Enjoy the spacious layout, open kitchen, and updated features that bring comfort and style. With its prime location of schools, parks, shopping, and dining, this home is a perfect blend of small-town charm and modern updates.

  22. 2025-08-21
    listed $150,000 Active
    Show marketing remark (662 chars)

    Welcome to 122 Birch Street in Labadieville, a beautifully renovated home sitting on two lots just 10 minutes from Thibodaux! This property in a Flood Zone X that has received major upgrades, including a brand-new AC system, updated plumbing, remodeled bathroom with new flooring, tile, vanity, shower/tub, and added storage, plus a new kitchen island, cabinets, and fridge. Fresh paint and modern finishes make this home move-in ready. Enjoy the spacious layout, open kitchen, and updated features that bring comfort and style. With its prime location of schools, parks, shopping, and dining, this home is a perfect blend of small-town charm and modern updates.

  23. 2023-08-29
    soldstatus $132,800
  24. 2023-08-11
    soldstatus Sold
  25. 2023-06-28
    price $132,800
  26. 2023-06-28
    status Pending
  27. 2023-06-28
    status Active
  28. 2023-06-21
    status Pending
  29. 2023-06-17
    historical
  30. 2023-06-01
    status Active
  31. 2023-06-01
    historical
  32. 2023-05-23
    listed $130,000 Active
  33. 2023-05-23
    listed $132,800
  34. 2023-04-18
    historical
  35. 2022-09-23
    listed $75,000 Active
  36. 2022-09-23
    listed $75,000
  37. 2022-04-27
    listed $85,000
  38. 2022-04-27
    listed $85,000
  39. 2022-04-27
    listed $85,000
  40. 2006-12-12
    soldstatus $70,000

ⓘ 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
$518 · $43/mo
Projected year-2 tax
$825 · $69/mo
Expected delta
+$307/yr (+$26/mo · 59.3%)

ⓘ 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 ≥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
$16,512
− Mortgage interest
−$8,402
− Property taxes
−$518
− Insurance
−$750
− Repairs & maintenance
−$1,321
− Management
−$1,321
− Depreciation
−$4,364
Taxable loss
−$164
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$39
After-tax cash flow
$2,376/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
Assumption Parish
NCES district ID
2200120
Math proficiency
30% ▼ -34.00%
Reading proficiency
35% ▼ -35.00%
Median HH income
$45,552
Composite
27.84/100
National rank
#6882
State rank
#39 of 98 in LA

Livability — Labadieville

Score
65/100
State rank
#156
US rank
#13333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,846

Population outlook (Assumption County) Hauer SSP2

Today (2025)
22,270 people
By 2030
21,696 · -2.6%
By 2040
20,325 · -8.7%
By 2050
18,921 · -15.0%
By 2075
16,597 · -25.5%
By 2100
15,429 · -30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 11% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Common ancestry
Lithuanian 22%
Foreign-born
7%
Languages at home
89% English-only · Spanish 6% Arabic 5% French/Haitian/Cajun 1%

Political lean MEDSL · Assumption

2024 margin
Solid R (+35.6) · D 31.6% · R 67.2% · Other 1.3%
2008→2024 swing
-24.4pp toward R · 2008: -11.2pp · 2024: -35.6pp
All cycles
2024: R+35.6 2020: R+30.6 2016: R+25.5 2012: R+12.1 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.33%
Current HPI
143.2606
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

+114.3% since first listed
22 events — show timeline
  • 2026-02-22 Pending AcadianaMLS
  • 2026-02-22 Contingent GSREIN
  • 2025-08-21 Listed $150,000 GSREIN
  • 2025-08-21 Listed $150,000 AcadianaMLS
  • 2023-08-29 Sold (Public Records) $132,800 Public Records
  • 2023-08-11 Sold (MLS) GBRMLS
  • 2023-06-28 Price Changed $132,800 GBRMLS
  • 2023-06-28 Pending GBRMLS
  • 2023-06-28 Relisted GBRMLS
  • 2023-06-21 Pending GBRMLS
  • 2023-06-17 Delisted GBRMLS
  • 2023-06-01 Relisted GBRMLS
  • 2023-06-01 Delisted GBRMLS
  • 2023-05-23 Listed $132,800 AcadianaMLS
  • 2023-05-23 Listed $130,000 GBRMLS
  • 2023-04-18 Delisted GBRMLS
  • 2022-09-23 Listed $75,000 AcadianaMLS
  • 2022-09-23 Listed $75,000 GBRMLS
  • 2022-04-27 Listed $85,000 AcadianaMLS
  • 2022-04-27 Listed $85,000 GBRMLS
  • 2022-04-27 Listed $85,000 GBRMLS
  • 2006-12-12 Sold (Public Records) $70,000 Public Records

Property tax history

-4.0%/yr

Latest (2024): $518 · +18.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…