CashFlowRE
Sign in Sign up
10255 Railroad Dr 🏷️ Likely Rental
A- Composite 81.89
Why this score? — see what drove the A- 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
  • Appreciation +5.0/10.0
  • Condition / age +3.8/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.4/10.0

$72,400

10255 Railroad Dr · Maringouin, LA 70757
3 bd · 2.0 ba · 1,440 sqft · Manufactured · 572 Days on market
Built 1995 Good condition 4,791 sqft lot $50/sqft · 40% below area Est $120k · 40% under ↓ 10% since listing

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

Listing remarks MLS

*Newly Renovated & $0 Property Tax Potential!* Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready--ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

Key facts

  • Spacious living area
  • Cozy fireplace
  • 4,791 sq ft lot

Tags

LOW-MAINTENANCE LIVING SPACECOZY FIREPLACESPACIOUS LIVING AREAFUNCTIONAL KITCHEN DESIGNLUXURIOUS EN-SUITE BATHAMPLE STORAGE CABINETS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $72,400 price doesn't fit this home's estimated sale value (~$119,762) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $72k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $64k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#163 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: employment D, crime F, amenities F.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 8 active listings in the ZIP; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($501 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 572 days — a 12% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $8k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 572 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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
1.65%
Cap rate
13.63%
Cash-on-cash
26.21%
DSCR
2.17
GRM
5.1

CMA / ARV

ARV (median comp)
$119,762
List price
$72,400
Delta
-39.55%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
77845 Belmont Ln 0.52mi 3/2.0 1,352 (-6%) 0mo $135,000 $100 65

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
28.5%
Equity multiple
2.62×
Total profit
$32,751
Equity at exit
$32,554
10-year hold
IRR
29.1%
Equity multiple
5.10×
Total profit
$83,090
Equity at exit
$50,170

Cash invested: $20,272 (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 70757

Active inventory
8
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,194 medium interval (Pro) →
Mortgage (P&I)
$380
Tax est. 1.5%
$90 /mo · $1,086/yr
Insurance
$30
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$376

Break-even live

Break-even rent $717
Max offer price $72,400
Occupancy floor 63%

Sensitivity live

Price -10% $426 -5% $401 +0% $376 +5% $351 +10% $326
Rent -10% $282 -5% $329 +0% $376 +5% $424 +10% $471
Rate -1.0pp $413 -0.5pp $395 base $376 +0.5pp $358 +1.0pp $339

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
$18,100
Closing costs
$2,172
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 18 events

  1. 2026-06-07
    statusdays on market $72,400 Pending 572 DOM
  2. 2026-06-03
    days on market $72,400 Active 570 DOM
  3. 2026-06-02
    days on market $72,400 Active 569 DOM
  4. 2026-06-01
    days on market $72,400 Active 568 DOM
  5. 2026-05-31
    days on market $72,400 Active 567 DOM
  6. 2026-05-31
    days on market $72,400 Active 566 DOM
  7. 2025-10-30
    price $72,400 836-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  8. 2025-10-30
    price $72,400 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  9. 2025-06-10
    price $72,500 836-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  10. 2025-06-10
    price $72,500 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  11. 2025-02-03
    price $75,000 836-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  12. 2025-02-03
    price $75,000 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  13. 2024-12-11
    listed $80,000 Active 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  14. 2024-12-11
    historical 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  15. 2024-12-11
    status Active 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  16. 2024-12-09
    status Pending 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  17. 2024-11-07
    listed $80,000 Active 836-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

  18. 2024-11-07
    listed $80,000 Active 846-char remark
    Show marketing remark (846 chars)

    * Newly Renovated & $0 Property Tax Potential! * Discover a great investment opportunity in the heart of Maringouin! This well-maintained 3-bedroom, 2-bath Fleetwood home offers comfort, space, and peace of mind in Flood Zone X. Step inside to find an inviting, carpet-free interior with a spacious living area centered around a cozy fireplace. The kitchen shines with a large island, breakfast bar, and generous cabinetry for all your storage needs. The primary suite provides a private retreat with double vanities, a soaking tub, and a separate shower. Two additional bedrooms and a full bath offer plenty of room for family or guests. With tenants already in place on a month-to-month lease, this property is move-in or income-ready—ideal for investors seeking steady returns and easy ownership in beautiful country surroundings.

ⓘ 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 8/10 Severe FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 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
$14,327
− Mortgage interest
−$4,056
− Property taxes
−$1,086
− Insurance
−$1,160
− Repairs & maintenance
−$1,146
− Management
−$1,146
− Depreciation
−$2,106
Taxable income
$3,627
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$871
After-tax cash flow
$3,646/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

Good 75/100 Cosmetic rehab

This well-maintained 3-bedroom, 2-bath Fleetwood home in Maringouin, Louisiana, offers a great investment opportunity with a newly renovated interior and a $0 property tax potential.

Value-add opportunities

  • Both Paint the exterior walls — Fresh paint can improve the home's curb appeal and value.
  • Both Replace the ceiling fan — A new ceiling fan can improve air circulation and add to the home's overall comfort and value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior walls — Fresh paint can improve the home's curb appeal and value.
  • Both Replace the ceiling fan — A new ceiling fan can improve air circulation and add to the home's overall comfort and value.

ⓘ 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
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — Maringouin

Score
64/100
State rank
#163
US rank
#13898

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
Maringouin, LA
Population (ZIP)
2,204

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 45% Black 40% Two or more races 13% Hispanic / Latino 2%
Common ancestry
Lithuanian 6%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-9.5% since first listed
12 events — show timeline
  • 2025-10-30 Price Changed $72,400 AcadianaMLS
  • 2025-10-30 Price Changed $72,400 GBRMLS
  • 2025-06-10 Price Changed $72,500 AcadianaMLS
  • 2025-06-10 Price Changed $72,500 GBRMLS
  • 2025-02-03 Price Changed $75,000 AcadianaMLS
  • 2025-02-03 Price Changed $75,000 GBRMLS
  • 2024-12-11 Listed $80,000 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-12-11 Relisted GBRMLS
  • 2024-12-09 Pending GBRMLS
  • 2024-11-07 Listed $80,000 GBRMLS
  • 2024-11-07 Listed $80,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…