CashFlowRE
Sign in Sign up
306 Bradford St
C+ Composite 60.49
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 +24.7/30.0
  • ARV discount +9.1/15.0
  • DSCR +8.0/10.0
  • 1% rule +5.4/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

306 Bradford St · Thibodaux, LA 70301
3 bd · 1.0 ba · 1,010 sqft · Other · 65 Days on market
Built 1953 3,049 sqft lot $134/sqft · at area comps Est $140k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this charming starter nestled in the heart of Thibodaux! This 3-bedroom, 1-bathroom home offers the perfect blend of comfort and convenience, making it an ideal choice for first-time buyers or those looking to downsize. Step inside to find a beautifully updated kitchen featuring stylish cabinetry and a gas stove perfect for preparing home-cooked meals. Large windows throughout the home fill each space with abundant natural light, creating a warm and inviting atmosphere. The spacious living room provides plenty of room for relaxing or hosting family and friends. Outside, you’ll love the added charm of Bahama shutters, along with a covered carport for convenient parking. Situated on a corner lot, the property offers a generous yard with plenty of space to enjoy outdoor living, gardening, or play. This cozy home offers comfort, character, and a great location!

Key facts

  • Large windows
  • Covered carport
  • Gas stove

Tags

UPDATED KITCHENGAS STOVELARGE WINDOWSBAHAMA SHUTTERSCOVERED CARPORTCORNER LOT

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 other listed at $135k.

Deal economics

  • At list price, monthly cash flow is $281 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 3.8% in Thibodaux — 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 84/100 on livability (#2 in LA, #723 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime C-, employment 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.
  • Market conditions: Rents rising (+2.9%/yr); 513 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 25y 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: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 A-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. 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
1.04%
Cap rate
8.79%
Cash-on-cash
8.92%
DSCR
1.40
GRM
8.0

CMA / ARV

ARV (median comp)
$140,026
List price
$135,000
Delta
-3.59%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.9% rent growth · sell at horizon

5-year hold
IRR
-2.9%
Equity multiple
0.89×
Total profit
$-4,173
Equity at exit
$20,129
10-year hold
IRR
6.6%
Equity multiple
1.49×
Total profit
$18,641
Equity at exit
$11,672

Cash invested: $37,800 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,401 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$61 /mo · $737/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$281

Break-even live

Break-even rent $1,045
Max offer price $135,000
Occupancy floor 75%

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
$33,750
Closing costs
$4,050
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.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 Bradford St Thibodaux, LA 3.0 1.0 1400 $1,150 $0.82 43d 1 0.03mi
610 Sycamore St Thibodaux, LA 2.0 1.0 800 $1,100 $1.38 43d 1 0.36mi
1200 Louise St Thibodaux, LA 2.0–3.0 1.0 939 $1,325 $1.41 43d 6 0.76mi
1712 Ridgefield Ave Unit A Thibodaux, LA 2.0 1.0 900 $1,100 $1.22 43d 1 0.82mi
1300 Louise St Thibodaux, LA 2.0 1.5 808 $1,200 $1.49 43d 2 0.83mi
1318 Ledet St Unit 2 Bed/15 Bath Thibodaux, LA 2.0 1.5 925 $1,290 $1.39 43d 1 0.85mi
108 Wolfe St Thibodaux, LA 2.0 2.0 1018 $1,085 $1.07 43d 1 0.96mi
2314 Saint Bernard St Thibodaux, LA 2.0 1.5 909 $1,300 $1.43 43d 1 1.34mi

Listing history 27 events

  1. 2026-06-19
    days on market $135,000 Active 65 DOM
  2. 2026-06-18
    days on market $135,000 Active 64 DOM
  3. 2026-06-17
    days on market $135,000 Active 63 DOM
  4. 2026-06-16
    days on market $135,000 Active 62 DOM
  5. 2026-06-15
    days on market $135,000 Active 61 DOM
  6. 2026-06-14
    days on market $135,000 Active 59 DOM
  7. 2026-06-13
    days on market $135,000 Active 58 DOM
  8. 2026-06-10
    days on market $135,000 Active 56 DOM
  9. 2026-06-09
    days on market $135,000 Active 55 DOM
  10. 2026-06-08
    days on market $135,000 Active 54 DOM
  11. 2026-06-07
    pricedays on market $135,000 Active 53 DOM
  12. 2026-06-05
    days on market $139,000 Active 50 DOM
  13. 2026-06-03
    days on market $139,000 Active 49 DOM
  14. 2026-06-02
    days on market $139,000 Active 48 DOM
  15. 2026-06-01
    days on market $139,000 Active 47 DOM
  16. 2026-05-31
    days on market $139,000 Active 46 DOM
  17. 2026-05-30
    days on market $139,000 Active 45 DOM
  18. 2026-04-15
    listed $139,000 Active 891-char remark
    Show marketing remark (885 chars)

    Welcome home to this charming starter nestled in the heart of Thibodaux! This 3-bedroom, 1-bathroom home offers the perfect blend of comfort and convenience, making it an ideal choice for first-time buyers or those looking to downsize. Step inside to find a beautifully updated kitchen featuring stylish cabinetry and a gas stove perfect for preparing home-cooked meals. Large windows throughout the home fill each space with abundant natural light, creating a warm and inviting atmosphere. The spacious living room provides plenty of room for relaxing or hosting family and friends. Outside, you'll love the added charm of Bahama shutters, along with a covered carport for convenient parking. Situated on a corner lot, the property offers a generous yard with plenty of space to enjoy outdoor living, gardening, or play. This cozy home offers comfort, character, and a great location!

  19. 2026-04-15
    listed $139,000 Active 885-char remark
    Show marketing remark (885 chars)

    Welcome home to this charming starter nestled in the heart of Thibodaux! This 3-bedroom, 1-bathroom home offers the perfect blend of comfort and convenience, making it an ideal choice for first-time buyers or those looking to downsize. Step inside to find a beautifully updated kitchen featuring stylish cabinetry and a gas stove perfect for preparing home-cooked meals. Large windows throughout the home fill each space with abundant natural light, creating a warm and inviting atmosphere. The spacious living room provides plenty of room for relaxing or hosting family and friends. Outside, you'll love the added charm of Bahama shutters, along with a covered carport for convenient parking. Situated on a corner lot, the property offers a generous yard with plenty of space to enjoy outdoor living, gardening, or play. This cozy home offers comfort, character, and a great location!

  20. 2023-12-03
    historical
  21. 2023-10-06
    status Active
  22. 2023-10-04
    historical
  23. 2023-09-26
    listed $145,000 Active
  24. 2023-09-26
    listed $145,000
  25. 2001-11-21
    soldstatus
  26. 2001-10-26
    listed $29,900
  27. 2001-10-26
    listed $29,900

ⓘ 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
$737 · $61/mo
Projected year-2 tax
$742 · $62/mo
Expected delta
+$5/yr ($0/mo · 0.7%)

ⓘ 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 9/10 Extreme 7 d/yr ≥108°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
$16,808
− Mortgage interest
−$7,562
− Property taxes
−$737
− Insurance
−$675
− Repairs & maintenance
−$1,345
− Management
−$1,345
− Depreciation
−$3,927
Taxable income
$1,217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$292
After-tax cash flow
$3,078/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 — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thibodaux, LA
County
Lafourche Parish · 50,095 people
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
1513.0

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 (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 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
▼ -98.35%
Current HPI
124.5559
Rent YoY
▲ 2.90%
Metro
Houma-Thibodaux, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+364.9% since first listed
10 events — show timeline
  • 2026-04-15 Listed $139,000 GBRMLS
  • 2026-04-15 Listed $139,000 AcadianaMLS
  • 2023-12-03 Delisted GBRMLS
  • 2023-10-06 Relisted GBRMLS
  • 2023-10-04 Delisted GBRMLS
  • 2023-09-26 Listed $145,000 AcadianaMLS
  • 2023-09-26 Listed $145,000 GBRMLS
  • 2001-11-21 Sold (MLS) GBRMLS
  • 2001-10-26 Listed $29,900 GBRMLS
  • 2001-10-26 Listed $29,900 AcadianaMLS

Property tax history

+1.8%/yr

Latest (2024): $737 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…