CashFlowRE
Sign in Sign up
1114 Tiger Dr
B+ Composite 77.26
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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • 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

$125,000

1114 Tiger Dr · Thibodaux, LA 70301
3 bd · 2.0 ba · 1,752 sqft · SingleFamily public records · 39 Days on market
Built 1968 0.25 ac lot $71/sqft · 46% below area Est $173k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a home to grow into or an investment property? This precious home sits on an oversized fenced lot with new siding and a fresh post-Ida roof, giving it a solid foundation. The real gem is the large utility room with its own exterior entrance, full wall of cabinets, and utility sink. It's flexible enough to work as a craft space, home gym, mudroom, or extra storage depending on your needs.

Key facts

  • 0.25 acre lot
  • 2 parking spots
  • Built 1968

Property features AI

Exterior

  • Parking: Carport (2 covered spaces); 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Vinyl siding construction
  • Exterior features: Vinyl siding; Subdivision: Peltier Sd

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Wall furnace; Window unit(s) for cooling
  • Interior features: Window cooling units; Wall furnace heating

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/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $602 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% 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; 2 comparable units currently listed for rent nearby; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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 $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.39%
Cap rate
12.07%
Cash-on-cash
20.62%
DSCR
1.92
GRM
6.0

CMA / ARV

ARV (median comp)
$173,446
List price
$125,000
Delta
-27.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
225 Queens Way 0.30mi 3/2.0 1,836 (+5%) 4mo $396,484 $216 75
1223 Park Dr 0.53mi 3/2.0 1,722 (-2%) 3mo $138,500 $80 70
1221 Renee Dr 0.62mi 3/2.0 1,784 (+2%) 0mo $266,000 $149 68
301 Julia St 0.57mi 3/2.0 1,620 (-8%) 2mo $125,000 $77 60
1113 Renee Dr 0.58mi 3/2.0 1,885 (+8%) 2mo $225,000 $119 59
318 Tregre Ln 0.68mi 3/2.0 1,621 (-8%) 2mo $243,715 $150 55
1218 Renee Dr 0.65mi 3/2.0 1,608 (-8%) 3mo $217,000 $135 53
326 Tregre Ln 0.68mi 4/2.0 (+1) 1,653 (-6%) 4mo $246,325 $149 51
326 Tregre Ln 0.68mi 4/2.0 (+1) 1,653 (-6%) 4mo $246,325 $149 51
310 Lee Dr 0.72mi 3/2.0 1,904 (+9%) 2mo $231,500 $122 50
316 Tregre Ln 0.68mi 3/2.0 1,578 (-10%) 5mo $239,012 $151 47
322 Tregre Ln 0.68mi 3/2.0 1,498 (-14%) 0mo $235,150 $157 44

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
12.8%
Equity multiple
1.51×
Total profit
$17,852
Equity at exit
$18,638
10-year hold
IRR
21.6%
Equity multiple
2.83×
Total profit
$64,038
Equity at exit
$10,808

Cash invested: $35,000 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,736 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$63 /mo · $751/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$602

Break-even live

Break-even rent $975
Max offer price $125,000
Occupancy floor 60%

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
$31,250
Closing costs
$3,750
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 Bradford St Thibodaux, LA 3.0 1.0 1400 $1,150 $0.82 44d 1 0.69mi
208 Diplomat Way Thibodaux, LA 3.0 2.0 1892 $2,000 $1.06 44d 1 0.99mi

Listing history 22 events

  1. 2026-06-19
    days on market $125,000 Active 39 DOM
  2. 2026-06-18
    days on market $125,000 Active 38 DOM
  3. 2026-06-17
    days on market $125,000 Active 37 DOM
  4. 2026-06-16
    days on market $125,000 Active 36 DOM
  5. 2026-06-15
    days on market $125,000 Active 35 DOM
  6. 2026-06-14
    days on market $125,000 Active 33 DOM
  7. 2026-06-13
    days on market $125,000 Active 32 DOM
  8. 2026-06-10
    days on market $125,000 Active 30 DOM
  9. 2026-06-09
    days on market $125,000 Active 29 DOM
  10. 2026-06-08
    days on market $125,000 Active 28 DOM
  11. 2026-06-07
    days on market $125,000 Active 27 DOM
  12. 2026-06-05
    days on market $125,000 Active 24 DOM
  13. 2026-06-03
    days on market $125,000 Active 23 DOM
  14. 2026-06-02
    days on market $125,000 Active 22 DOM
  15. 2026-06-01
    days on market $125,000 Active 21 DOM
  16. 2026-05-31
    days on market $125,000 Active 20 DOM
  17. 2026-05-30
    days on market $125,000 Active 19 DOM
  18. 2026-05-11
    listed $125,000 Active 402-char remark
    Show marketing remark (402 chars)

    Looking for a home to grow into or an investment property? This precious home sits on an oversized fenced lot with new siding and a fresh post-Ida roof, giving it a solid foundation. The real gem is the large utility room with its own exterior entrance, full wall of cabinets, and utility sink. It's flexible enough to work as a craft space, home gym, mudroom, or extra storage depending on your needs.

  19. 2026-05-11
    listed $125,000 Active 402-char remark
    Show marketing remark (402 chars)

    Looking for a home to grow into or an investment property? This precious home sits on an oversized fenced lot with new siding and a fresh post-Ida roof, giving it a solid foundation. The real gem is the large utility room with its own exterior entrance, full wall of cabinets, and utility sink. It's flexible enough to work as a craft space, home gym, mudroom, or extra storage depending on your needs.

  20. 2022-06-10
    soldstatus
    Show marketing remark (435 chars)

    CALLING ALL INVESTORS: The 3 bedroom/2 bath home features a lovely shaded yard, covered patio area and a HUGE laundry/craft/storage space. Call your favorite real estate agent to schedule your showing today. IDA UPDATE: Images are from before IDA. NEW ROOF Ceilings in all bedrooms, kitchen, hall bath and living room have been replaced with Sheetrock. Living room walls have new Sheetrock and fresh paint. All work has been completed.

  21. 2021-08-24
    listed $125,000
    Show marketing remark (435 chars)

    CALLING ALL INVESTORS: The 3 bedroom/2 bath home features a lovely shaded yard, covered patio area and a HUGE laundry/craft/storage space. Call your favorite real estate agent to schedule your showing today. IDA UPDATE: Images are from before IDA. NEW ROOF Ceilings in all bedrooms, kitchen, hall bath and living room have been replaced with Sheetrock. Living room walls have new Sheetrock and fresh paint. All work has been completed.

  22. 2021-08-24
    listed $125,000
    Show marketing remark (435 chars)

    CALLING ALL INVESTORS: The 3 bedroom/2 bath home features a lovely shaded yard, covered patio area and a HUGE laundry/craft/storage space. Call your favorite real estate agent to schedule your showing today. IDA UPDATE: Images are from before IDA. NEW ROOF Ceilings in all bedrooms, kitchen, hall bath and living room have been replaced with Sheetrock. Living room walls have new Sheetrock and fresh paint. All work has been completed.

ⓘ 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
$751 · $63/mo
Projected year-2 tax
$751 · $63/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥108°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
$20,836
− Mortgage interest
−$7,002
− Property taxes
−$751
− Insurance
−$625
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$3,636
Taxable income
$5,488
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,317
After-tax cash flow
$5,901/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
City population
50,095
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

+0.0% since first listed
5 events — show timeline
  • 2026-05-11 Listed $125,000 AcadianaMLS
  • 2026-05-11 Listed $125,000 GBRMLS
  • 2022-06-10 Sold (MLS) GBRMLS
  • 2021-08-24 Listed $125,000 AcadianaMLS
  • 2021-08-24 Listed $125,000 GBRMLS

Property tax history

+1.6%/yr

Latest (2024): $751 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…