CashFlowRE
Sign in Sign up
215 Liz Dr
B Composite 74.84
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$70,000

215 Liz Dr · St. Martinville, LA 70582
4 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 131 Days on market
Built 2022 10,018 sqft lot Est $118k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Almost new! This manufactured home features 4 bedrooms and 2 baths with an inviting open floor plan. The kitchen includes a spacious island, granite countertops, and ample cabinet storage. The dining area opens directly to the fenced backyard, ideal for family gatherings or outdoor activities. Additional highlights include large bedrooms and a 2-car concrete driveway.

Key facts

  • Spacious island
  • Open floor plan
  • Granite countertops

Tags

OPEN FLOOR PLANSPACIOUS ISLANDGRANITE COUNTERTOPSAMPLE CABINET STORAGEFENCED BACKYARD2 CAR CONCRETE DRIVEWAY

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 4-bed/2.0-bath manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $517 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 6.9% in St. Martinville — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: St. Martinville Primary School (math 20% / reading 30%, grade F, #381 of 646 statewide, top 59%, 498 students, 77% FRL); St. Martinville Junior High School (math 9% / reading 32%, grade F, #161 of 218 statewide, top 76%, 385 students, 75% FRL); St. Martinville Senior High School (math 12% / reading 22%, grade F, #203 of 265 statewide, top 80%, 610 students, 67% FRL) — zoned schools at 73% FRL track the district average.
  • Market conditions: 125 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $484 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $33k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 131 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
1.79%
Cap rate
15.15%
Cash-on-cash
31.64%
DSCR
2.41
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$117,936
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Liz Dr 0.00mi 4/2.0 1,512 (0%) 2mo $70,000 $46 98
217 Liz Dr 0.01mi 4/2.0 1,568 (+4%) 16mo $122,500 $78 80
225 Liz Dr 0.07mi 3/2.0 (-1) 1,568 (+4%) 11mo $143,900 $92 76

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

Projected returns pro-forma

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

5-year hold
IRR
26.6%
Equity multiple
2.10×
Total profit
$21,587
Equity at exit
$10,437
10-year hold
IRR
34.2%
Equity multiple
4.12×
Total profit
$61,230
Equity at exit
$6,052

Cash invested: $19,600 (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
4.7×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$74 /mo · $893/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$517

Break-even live

Break-even rent $596
Max offer price $70,000
Occupancy floor 54%

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
$17,500
Closing costs
$2,100
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1100 Sugar Creek Rd Saint Martinville, LA 3.0 2.0 1280 $1,250 $0.98 43d 1 1.44mi

Listing history 9 events

  1. 2026-04-23
    soldstatus $70,000
  2. 2026-04-22
    status Pending
  3. 2026-04-22
    status Active
  4. 2026-04-22
    price $70,000
  5. 2026-03-05
    status Pending
  6. 2026-01-17
    price $86,520
  7. 2025-12-16
    price $94,760
  8. 2025-10-23
    listed $103,000 Active
  9. 2025-10-06
    soldstatus $60,000

ⓘ 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
$893 · $74/mo
Projected year-2 tax
$893 · $74/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,000
− Mortgage interest
−$3,921
− Property taxes
−$893
− Insurance
−$350
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$2,036
Taxable income
$5,400
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,296
After-tax cash flow
$4,906/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 — St. Martinville

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Martinville, LA
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

+16.7% since first listed
9 events — show timeline
  • 2026-04-23 Sold (Public Records) $70,000 Public Records
  • 2026-04-22 Pending AcadianaMLS
  • 2026-04-22 Relisted AcadianaMLS
  • 2026-04-22 Price Changed $70,000 AcadianaMLS
  • 2026-03-05 Pending AcadianaMLS
  • 2026-01-17 Price Changed $86,520 AcadianaMLS
  • 2025-12-16 Price Changed $94,760 AcadianaMLS
  • 2025-10-23 Listed $103,000 AcadianaMLS
  • 2025-10-06 Sold (Public Records) $60,000 Public Records

Property tax history

-0.7%/yr

Latest (2025): $893 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…