CashFlowRE
Sign in Sign up
1009 Nettie St
B+ Composite 75.89
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
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$98,580

1009 Nettie St · Arnaudville, LA 70512
1 bd · 1.0 ba · 1,180 sqft · SingleFamily public records · 38 Days on market
Built 1990 1.44 ac lot $84/sqft · 30% below area Est $134k · 26% under

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

Listing remarks MLS

Opportunity awaits in this one bedroom, one bath home with carport parking. There is also a workshop situated on this 1.44 acre +/- property. Take a look and see if this may be your next investment.

Key facts

  • Carport parking
  • Workshop
  • 1.44 acre property

Tags

CARPORT PARKINGWORKSHOP1.44 ACRE PROPERTY

Property features AI

Finance

  • Other: Lot size approximately 1.44 acres
  • Financial info: Not specified
  • HOA & community: Not specified

Exterior

  • Parking: Attached carport with two parking spaces
  • Security: Not specified
  • Utilities: Public water; Sewer served by treatment plant
  • Home design: Single-story; Frame construction; Metal roof; Slab foundation
  • Construction: Built with frame construction; Metal roof; Slab foundation
  • Exterior features: Property located outside city limits

Interior

  • Kitchen: Not specified
  • Bedrooms: Not specified
  • Flooring: Not specified
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Total of 4 rooms; Average condition
  • Laundry & utility: Not specified

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 1-bed/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#52 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B; Watch: amenities F, commute F, employment F.
  • 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.
  • Market conditions: 66 active listings in the ZIP; 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 $682 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $75k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $95,622 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.52%
Cap rate
13.00%
Cash-on-cash
23.96%
DSCR
2.07
GRM
5.5

CMA / ARV

ARV (median comp)
$134,029
List price
$98,580
Delta
-26.45%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1171 Coteau Rodaire Hwy 0.51mi 2/1.0 (+1) 1,254 (+6%) 4mo $113,000 $90 57

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
10.3%
Equity multiple
1.41×
Total profit
$11,221
Equity at exit
$14,699
10-year hold
IRR
19.4%
Equity multiple
2.63×
Total profit
$44,987
Equity at exit
$8,523

Cash invested: $27,602 (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 70512

Home prices YoY
-28.6%
Active inventory
66
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,502 medium interval (Pro) →
Mortgage (P&I)
$517
Tax from tax record
$77 /mo · $925/yr
Insurance
$41
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$426

Break-even live

Break-even rent $962
Max offer price $98,580
Occupancy floor 67%

Sensitivity live

Price -10% $482 -5% $454 +0% $426 +5% $398 +10% $370
Rent -10% $307 -5% $367 +0% $426 +5% $485 +10% $544
Rate -1.0pp $476 -0.5pp $451 base $426 +0.5pp $400 +1.0pp $374

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
$24,645
Closing costs
$2,957
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. 2026-06-18
    days on market $98,580 Active 38 DOM
  2. 2026-06-17
    days on market $98,580 Active 37 DOM
  3. 2026-06-16
    days on market $98,580 Active 36 DOM
  4. 2026-06-15
    days on market $98,580 Active 35 DOM
  5. 2026-06-14
    days on market $98,580 Active 33 DOM
  6. 2026-06-13
    days on market $98,580 Active 32 DOM
  7. 2026-06-10
    days on market $98,580 Active 30 DOM
  8. 2026-06-09
    days on market $98,580 Active 29 DOM
  9. 2026-06-08
    days on market $98,580 Active 28 DOM
  10. 2026-06-07
    days on market $98,580 Active 27 DOM
  11. 2026-06-05
    days on market $98,580 Active 24 DOM
  12. 2026-06-02
    days on market $98,580 Active 22 DOM
  13. 2026-06-01
    days on market $98,580 Active 21 DOM
  14. 2026-05-31
    days on market $98,580 Active 20 DOM
  15. 2026-05-30
    days on market $98,580 Active 19 DOM
  16. 2026-05-11
    listed $98,580 Active 200-char remark
    Show marketing remark (198 chars)

    Opportunity awaits in this one bedroom, one bath home with carport parking. There is also a workshop situated on this 1.44 acre +/- property. Take a look and see if this may be your next investment.

  17. 2026-05-11
    listed $98,580 Active 198-char remark
    Show marketing remark (198 chars)

    Opportunity awaits in this one bedroom, one bath home with carport parking. There is also a workshop situated on this 1.44 acre +/- property. Take a look and see if this may be your next investment.

  18. 2021-06-02
    soldstatus $75,000

ⓘ 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
$925 · $77/mo
Projected year-2 tax
$925 · $77/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 6/10 Major FEMA zone A · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$18,018
− Mortgage interest
−$5,522
− Property taxes
−$925
− Insurance
−$1,995
− Repairs & maintenance
−$1,441
− Management
−$1,441
− Depreciation
−$2,868
Taxable income
$3,825
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$918
After-tax cash flow
$4,192/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 — Arnaudville

Score
71/100
State rank
#52
US rank
#7309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
10,703

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
Predominantly White (75%)
Race & ethnicity
White 75% Black 21% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Lithuanian 21% Iranian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
88% English-only · French/Haitian/Cajun 10% Spanish 2%

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
▼ -53.35%
Current HPI
132.9236
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

+31.4% since first listed
3 events — show timeline
  • 2026-05-11 Listed $98,580 AcadianaMLS
  • 2026-05-11 Listed $98,580 GSREIN
  • 2021-06-02 Sold (Public Records) $75,000 Public Records

Property tax history

+9.4%/yr

Latest (2025): $925 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…