CashFlowRE
Sign in Sign up
742 N Martin Luther King Junior Dr 🏷️ Likely Rental
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

$39,000

742 N Martin Luther King Junior Dr · St. Martinville, LA 70582
2 bd · 1.0 ba · 960 sqft · Other public records · 75 Days on market
Built 1973 8,712 sqft lot $41/sqft · 39% below area Est $64k · 39% under

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

Listing remarks MLS

Charming Fixer-Upper Investment Opportunity Near Downtown St MartinvilleThis 2-bedroom, 1-bath home offers 960 square feet of potential, perfectly positioned on a generous 0.2-acre lot near downtown and local festival grounds. Fully furnished with all major appliances included, along with a washer and dryer--making it an excellent candidate for immediate rental or short-term investment use, with projected rental income ranging from $800 to $950 per month, providing solid income potential for investers seeking an affordable entry point for their portfolio. It is also ideal for First time homebuyers or empty nesters on a budget. This home presents a great opportunity for investors and homeowners alike, Bring your vision and unlock the value in this well-located fixer-upper. Opportunities like this don't last long--schedule your showing today!

Key facts

  • 8,712 sq ft lot
  • Parking
  • Built 1973

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 $39,000 price doesn't fit this home's estimated sale value (~$63,522) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath other listed at $39k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($800 rent vs $39k).
  • Recommended offer: $37k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.1% 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 $270 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $24k; list at $39k implies a 66% gain — meaningful room to come down on a strong offer.

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 $36,660 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
2.05%
Cap rate
18.06%
Cash-on-cash
42.04%
DSCR
2.87
GRM
4.1

CMA / ARV

ARV (median comp)
$63,522
List price
$39,000
Delta
-38.60%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
38.7%
Equity multiple
2.65×
Total profit
$18,046
Equity at exit
$5,815
10-year hold
IRR
45.2%
Equity multiple
5.31×
Total profit
$47,089
Equity at exit
$3,372

Cash invested: $10,920 (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
4.1×

Monthly cashflow live

Estimated rent
$800 medium interval (Pro) →
Mortgage (P&I)
$205
Tax from tax record
$29 /mo · $344/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$383

Break-even live

Break-even rent $316
Max offer price $39,000
Occupancy floor 47%

Sensitivity live

Price -10% $405 -5% $394 +0% $383 +5% $372 +10% $360
Rent -10% $319 -5% $351 +0% $383 +5% $414 +10% $446
Rate -1.0pp $402 -0.5pp $392 base $383 +0.5pp $372 +1.0pp $362

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
$9,750
Closing costs
$1,170
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
517 Lasalle St Saint Martinville, LA 2.0 1.0 1020 $800 $0.78 23d 1 0.78mi

Listing history 21 events

  1. 2026-06-21
    days on market $39,000 Active 75 DOM
  2. 2026-06-18
    days on market $39,000 Active 72 DOM
  3. 2026-06-17
    days on market $39,000 Active 71 DOM
  4. 2026-06-16
    days on market $39,000 Active 70 DOM
  5. 2026-06-15
    days on market $39,000 Active 69 DOM
  6. 2026-06-14
    days on market $39,000 Active 67 DOM
  7. 2026-06-13
    days on market $39,000 Active 66 DOM
  8. 2026-06-10
    days on market $39,000 Active 64 DOM
  9. 2026-06-09
    days on market $39,000 Active 63 DOM
  10. 2026-06-08
    days on market $39,000 Active 62 DOM
  11. 2026-06-07
    days on market $39,000 Active 61 DOM
  12. 2026-06-05
    days on market $39,000 Active 58 DOM
  13. 2026-06-02
    days on market $39,000 Active 56 DOM
  14. 2026-06-01
    days on market $39,000 Active 55 DOM
  15. 2026-05-31
    days on market $39,000 Active 54 DOM
  16. 2026-05-30
    days on market $39,000 Active 53 DOM
  17. 2026-05-19
    price $39,000 852-char remark
    Show marketing remark (852 chars)

    Charming Fixer-Upper Investment Opportunity Near Downtown St MartinvilleThis 2-bedroom, 1-bath home offers 960 square feet of potential, perfectly positioned on a generous 0.2-acre lot near downtown and local festival grounds. Fully furnished with all major appliances included, along with a washer and dryer--making it an excellent candidate for immediate rental or short-term investment use, with projected rental income ranging from $800 to $950 per month, providing solid income potential for investers seeking an affordable entry point for their portfolio. It is also ideal for First time homebuyers or empty nesters on a budget. This home presents a great opportunity for investors and homeowners alike, Bring your vision and unlock the value in this well-located fixer-upper. Opportunities like this don't last long--schedule your showing today!

  18. 2026-05-08
    price $45,000 852-char remark
    Show marketing remark (852 chars)

    Charming Fixer-Upper Investment Opportunity Near Downtown St MartinvilleThis 2-bedroom, 1-bath home offers 960 square feet of potential, perfectly positioned on a generous 0.2-acre lot near downtown and local festival grounds. Fully furnished with all major appliances included, along with a washer and dryer--making it an excellent candidate for immediate rental or short-term investment use, with projected rental income ranging from $800 to $950 per month, providing solid income potential for investers seeking an affordable entry point for their portfolio. It is also ideal for First time homebuyers or empty nesters on a budget. This home presents a great opportunity for investors and homeowners alike, Bring your vision and unlock the value in this well-located fixer-upper. Opportunities like this don't last long--schedule your showing today!

  19. 2026-04-27
    price $49,000 852-char remark
    Show marketing remark (852 chars)

    Charming Fixer-Upper Investment Opportunity Near Downtown St MartinvilleThis 2-bedroom, 1-bath home offers 960 square feet of potential, perfectly positioned on a generous 0.2-acre lot near downtown and local festival grounds. Fully furnished with all major appliances included, along with a washer and dryer--making it an excellent candidate for immediate rental or short-term investment use, with projected rental income ranging from $800 to $950 per month, providing solid income potential for investers seeking an affordable entry point for their portfolio. It is also ideal for First time homebuyers or empty nesters on a budget. This home presents a great opportunity for investors and homeowners alike, Bring your vision and unlock the value in this well-located fixer-upper. Opportunities like this don't last long--schedule your showing today!

  20. 2026-04-07
    listed $55,000 Active 852-char remark
    Show marketing remark (852 chars)

    Charming Fixer-Upper Investment Opportunity Near Downtown St MartinvilleThis 2-bedroom, 1-bath home offers 960 square feet of potential, perfectly positioned on a generous 0.2-acre lot near downtown and local festival grounds. Fully furnished with all major appliances included, along with a washer and dryer--making it an excellent candidate for immediate rental or short-term investment use, with projected rental income ranging from $800 to $950 per month, providing solid income potential for investers seeking an affordable entry point for their portfolio. It is also ideal for First time homebuyers or empty nesters on a budget. This home presents a great opportunity for investors and homeowners alike, Bring your vision and unlock the value in this well-located fixer-upper. Opportunities like this don't last long--schedule your showing today!

  21. 2026-03-12
    soldstatus $23,500

ⓘ 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
$344 · $29/mo
Projected year-2 tax
$344 · $29/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 9/10 Extreme 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
$9,600
− Mortgage interest
−$2,185
− Property taxes
−$344
− Insurance
−$195
− Repairs & maintenance
−$768
− Management
−$768
− Depreciation
−$1,135
Taxable income
$4,206
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,009
After-tax cash flow
$3,581/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

+66.0% since first listed
5 events — show timeline
  • 2026-05-19 Price Changed $39,000 AcadianaMLS
  • 2026-05-08 Price Changed $45,000 AcadianaMLS
  • 2026-04-27 Price Changed $49,000 AcadianaMLS
  • 2026-04-07 Listed $55,000 AcadianaMLS
  • 2026-03-12 Sold (Public Records) $23,500 Public Records

Property tax history

+1.7%/yr

Latest (2025): $344 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…