CashFlowRE
Sign in Sign up
537 Highway 20
B- Composite 67.36
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.9/15.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

537 Highway 20 · Schriever, LA 70395
3 bd · 2.0 ba · 1,550 sqft · Manufactured public records · 46 Days on market
Built 1997 0.89 ac lot $45/sqft · 10% above area Est $67k · at est. ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Mobile home located on two highway-front lots, offering excellent visibility and potential. The home includes 3 bedrooms and 2 full bathrooms but requires repairs and updates. Ideal for investors, renovation projects, or buyers seeking a property with potential to customize.

Key facts

  • 0.89 acre lot
  • 2 parking spots
  • Built 1997

Property features AI

Finance

  • Other: Located in the Patrick Leblanc subdivision

Exterior

  • Parking: 2 parking spaces; Driveway with gravel/unpaved parking
  • Utilities: Septic tank
  • Home design: Manufactured home; Residential property
  • Construction: Vinyl siding; Pillar/post/pier foundation; Built area approximately 1,641 (listed)
  • Exterior features: Partial chain-link fencing; Lot roughly 0.89 acre (approximately 200' x 193.5' x 200' x 194.5')

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No central heating; Window unit cooling
  • Interior features: Window cooling units

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 manufactured listed at $69k.

Deal economics

  • At list price, monthly cash flow is $480 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $67k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.6% vs local median 4.5% in Schriever — 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 63/100 on livability (#201 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D-, amenities F, commute F.
  • Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 38 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $6k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $66,930 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  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
1.71%
Cap rate
14.64%
Cash-on-cash
29.82%
DSCR
2.33
GRM
4.9

CMA / ARV

ARV (median comp)
$66,594
List price
$69,000
Delta
12.62%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.4%
Equity multiple
2.00×
Total profit
$19,397
Equity at exit
$10,288
10-year hold
IRR
32.2%
Equity multiple
3.91×
Total profit
$56,267
Equity at exit
$5,966

Cash invested: $19,320 (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 70395

Home prices YoY
-22.1%
Active inventory
38
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,176 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$59 /mo · $705/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$480

Break-even live

Break-even rent $569
Max offer price $69,000
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
$17,250
Closing costs
$2,070
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 21 events

  1. 2026-06-19
    days on market $69,000 Active 46 DOM
  2. 2026-06-18
    days on market $69,000 Active 45 DOM
  3. 2026-06-17
    price $69,000 Active 44 DOM
    Show marketing remark (275 chars)

    Mobile home located on two highway-front lots, offering excellent visibility and potential. The home includes 3 bedrooms and 2 full bathrooms but requires repairs and updates. Ideal for investors, renovation projects, or buyers seeking a property with potential to customize.

  4. 2026-06-17
    days on market $75,000 Active 44 DOM
    Show marketing remark (275 chars)

    Mobile home located on two highway-front lots, offering excellent visibility and potential. The home includes 3 bedrooms and 2 full bathrooms but requires repairs and updates. Ideal for investors, renovation projects, or buyers seeking a property with potential to customize.

  5. 2026-06-16
    days on market $75,000 Active 43 DOM
  6. 2026-06-15
    days on market $75,000 Active 42 DOM
  7. 2026-06-14
    days on market $75,000 Active 40 DOM
  8. 2026-06-13
    days on market $75,000 Active 39 DOM
  9. 2026-06-10
    days on market $75,000 Active 37 DOM
  10. 2026-06-09
    days on market $75,000 Active 36 DOM
  11. 2026-06-08
    days on market $75,000 Active 35 DOM
  12. 2026-06-07
    days on market $75,000 Active 34 DOM
  13. 2026-06-05
    days on market $75,000 Active 31 DOM
  14. 2026-06-03
    days on market $75,000 Active 30 DOM
  15. 2026-06-02
    days on market $75,000 Active 29 DOM
  16. 2026-06-01
    days on market $75,000 Active 28 DOM
  17. 2026-05-31
    days on market $75,000 Active 27 DOM
  18. 2026-05-30
    days on market $75,000 Active 26 DOM
  19. 2026-05-04
    listed $75,000 Active 275-char remark
    Show marketing remark (275 chars)

    Mobile home located on two highway-front lots, offering excellent visibility and potential. The home includes 3 bedrooms and 2 full bathrooms but requires repairs and updates. Ideal for investors, renovation projects, or buyers seeking a property with potential to customize.

  20. 2026-05-04
    listed $75,000 Active 275-char remark
    Show marketing remark (275 chars)

    Mobile home located on two highway-front lots, offering excellent visibility and potential. The home includes 3 bedrooms and 2 full bathrooms but requires repairs and updates. Ideal for investors, renovation projects, or buyers seeking a property with potential to customize.

  21. 1997-09-30
    soldstatus

ⓘ 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
$705 · $59/mo
Projected year-2 tax
$705 · $59/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 X (unshaded) · 70% 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
$14,118
− Mortgage interest
−$3,865
− Property taxes
−$705
− Insurance
−$345
− Repairs & maintenance
−$1,129
− Management
−$1,129
− Depreciation
−$2,007
Taxable income
$4,937
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,185
After-tax cash flow
$4,576/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
Terrebonne Parish
NCES district ID
2201740
Math proficiency
32% ▼ -36.00%
Reading proficiency
46% ▼ -30.00%
Median HH income
$47,612
Composite
33.38/100
National rank
#5480
State rank
#23 of 98 in LA

Livability — Schriever

Score
63/100
State rank
#201
US rank
#15672

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Schriever, LA
Population (ZIP)
4,266

Population outlook (Terrebonne County) Hauer SSP2

Today (2025)
118,724 people
By 2030
120,321 · +1.3%
By 2040
121,894 · +2.7%
By 2050
121,119 · +2.0%
By 2075
117,270 · -1.2%
By 2100
107,544 · -9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 17% Two or more races 3% Native American 2%
Common ancestry
Lithuanian 26% Slovak 3% Italian 2%
Foreign-born
0%
Languages at home
97% English-only · French/Haitian/Cajun 3%

Political lean MEDSL · Terrebonne

2024 margin
Solid R (+51.8) · D 23.5% · R 75.3% · Other 1.2%
2008→2024 swing
-11.0pp toward R · 2008: -40.9pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+50.0 2016: R+48.4 2012: R+41.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.31%
Current HPI
138.4812
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

-8.0% since first listed
5 events — show timeline
  • 2026-06-17 Price Changed $69,000 AcadianaMLS
  • 2026-06-17 Price Changed $69,000 GBRMLS
  • 2026-05-04 Listed $75,000 GBRMLS
  • 2026-05-04 Listed $75,000 AcadianaMLS
  • 1997-09-30 Sold (Public Records) Public Records

Property tax history

+0.0%/yr

Latest (2025): $705 · -5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…