CashFlowRE
Sign in Sign up
434 St Louis St
B- Composite 67.42
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 +6.1/15.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

434 St Louis St · Raceland, LA 70394
2 bd · 2.0 ba · 1,120 sqft · SingleFamily public records · 173 Days on market
Built 1969 3,310 sqft lot $85/sqft · 7% above area Est $92k · at est. ↓ 10% since listing

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

Listing remarks MLS

Welcome to this 2-bedroom, 2-bathroom home ready for new owners! It is well-kept and move-in ready. The fenced-in yard offers great outdoor space for pets, kids, or entertaining. While comfortable as-is, the home presents an excellent opportunity for cosmetic updates to make it your own. The possibilities are endless! Don't miss your chance to own this home with a great blend of immediate livability and future potential!

Key facts

  • Outdoor space
  • Cosmetic updates
  • Fenced-in yard

Tags

FENCED-IN YARDOUTDOOR SPACECOSMETIC UPDATES

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 2-bed/2.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $598 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 7.1% in Raceland — 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 58/100 on livability (#295 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute 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: 128 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 4 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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. 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
1.58%
Cap rate
13.84%
Cash-on-cash
26.97%
DSCR
2.20
GRM
5.3

CMA / ARV

ARV (median comp)
$92,097
List price
$95,000
Delta
3.15%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2122 Highway 182 Hwy 0.22mi 2/1.0 958 (-14%) 4mo $140,000 $146 58
259 Leonard St 0.23mi 3/1.0 (+1) 1,200 (+7%) 12mo $146,000 $122 58
627 St Louis St 0.34mi 3/1.0 (+1) 1,139 (+2%) 18mo $24,900 $22 57
220 Wilson St 0.38mi 2/1.0 1,038 (-7%) 13mo $124,900 $120 55
223 St Phillip St 0.27mi 2/1.0 1,037 (-7%) 21mo $43,000 $41 54
1938 Highway 182 Hwy 0.49mi 2/1.0 1,077 (-4%) 18mo $129,900 $121 52
269 Morristown Rd 0.16mi 3/1.0 (+1) 1,023 (-9%) 22mo $137,000 $134 51
1983 Highway 182 Hwy 0.36mi 3/2.0 (+1) 1,216 (+9%) 16mo $64,900 $53 50
454 St Ann St 0.59mi 3/2.0 (+1) 1,241 (+11%) 24mo $151,000 $122 30
2384 Hwy 182 0.72mi 2/1.0 1,276 (+14%) 20mo $179,900 $141 23

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
20.9%
Equity multiple
1.85×
Total profit
$22,658
Equity at exit
$14,165
10-year hold
IRR
29.0%
Equity multiple
3.58×
Total profit
$68,677
Equity at exit
$8,214

Cash invested: $26,600 (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 70394

Active inventory
128
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,502 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$51 /mo · $615/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$598

Break-even live

Break-even rent $746
Max offer price $95,000
Occupancy floor 55%

Sensitivity live

Price -10% $652 -5% $625 +0% $598 +5% $571 +10% $544
Rent -10% $479 -5% $538 +0% $598 +5% $657 +10% $716
Rate -1.0pp $646 -0.5pp $622 base $598 +0.5pp $573 +1.0pp $548

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
$23,750
Closing costs
$2,850
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 27 events

  1. 2026-06-19
    days on market $95,000 Active 173 DOM
  2. 2026-06-18
    days on market $95,000 Active 172 DOM
  3. 2026-06-17
    days on market $95,000 Active 171 DOM
  4. 2026-06-16
    days on market $95,000 Active 170 DOM
  5. 2026-06-15
    days on market $95,000 Active 169 DOM
  6. 2026-06-14
    days on market $95,000 Active 167 DOM
  7. 2026-06-13
    days on market $95,000 Active 166 DOM
  8. 2026-06-10
    days on market $95,000 Active 164 DOM
  9. 2026-06-09
    days on market $95,000 Active 163 DOM
  10. 2026-06-08
    days on market $95,000 Active 162 DOM
  11. 2026-06-07
    days on market $95,000 Active 161 DOM
  12. 2026-06-05
    days on market $95,000 Active 158 DOM
  13. 2026-06-03
    days on market $95,000 Active 157 DOM
  14. 2026-06-02
    days on market $95,000 Active 156 DOM
  15. 2026-06-01
    days on market $95,000 Active 155 DOM
  16. 2026-05-31
    days on market $95,000 Active 154 DOM
  17. 2026-05-30
    days on market $95,000 Active 153 DOM
  18. 2026-02-22
    price $95,000 424-char remark
    Show marketing remark (424 chars)

    Welcome to this 2-bedroom, 2-bathroom home ready for new owners! It is well-kept and move-in ready. The fenced-in yard offers great outdoor space for pets, kids, or entertaining. While comfortable as-is, the home presents an excellent opportunity for cosmetic updates to make it your own. The possibilities are endless! Don't miss your chance to own this home with a great blend of immediate livability and future potential!

  19. 2026-02-22
    price $95,000 424-char remark
    Show marketing remark (424 chars)

    Welcome to this 2-bedroom, 2-bathroom home ready for new owners! It is well-kept and move-in ready. The fenced-in yard offers great outdoor space for pets, kids, or entertaining. While comfortable as-is, the home presents an excellent opportunity for cosmetic updates to make it your own. The possibilities are endless! Don't miss your chance to own this home with a great blend of immediate livability and future potential!

  20. 2025-12-29
    listed $96,500 Active 424-char remark
    Show marketing remark (424 chars)

    Welcome to this 2-bedroom, 2-bathroom home ready for new owners! It is well-kept and move-in ready. The fenced-in yard offers great outdoor space for pets, kids, or entertaining. While comfortable as-is, the home presents an excellent opportunity for cosmetic updates to make it your own. The possibilities are endless! Don't miss your chance to own this home with a great blend of immediate livability and future potential!

  21. 2025-12-28
    listed $96,500 Active 424-char remark
    Show marketing remark (424 chars)

    Welcome to this 2-bedroom, 2-bathroom home ready for new owners! It is well-kept and move-in ready. The fenced-in yard offers great outdoor space for pets, kids, or entertaining. While comfortable as-is, the home presents an excellent opportunity for cosmetic updates to make it your own. The possibilities are endless! Don't miss your chance to own this home with a great blend of immediate livability and future potential!

  22. 2025-10-10
    price $97,500
  23. 2025-10-10
    price $97,500
  24. 2025-07-13
    price $100,000
  25. 2025-07-13
    price $100,000
  26. 2025-05-27
    listed $105,000 Active
  27. 2025-05-27
    listed $105,000 Active

ⓘ 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
$615 · $51/mo
Projected year-2 tax
$615 · $51/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 (shaded) · 48% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 22 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
$18,027
− Mortgage interest
−$5,321
− Property taxes
−$615
− Insurance
−$475
− Repairs & maintenance
−$1,442
− Management
−$1,442
− Depreciation
−$2,764
Taxable income
$5,968
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,432
After-tax cash flow
$5,741/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 — Raceland

Score
58/100
State rank
#295
US rank
#20904

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Raceland, LA
Population (ZIP)
13,683

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 (73%)
Race & ethnicity
White 73% Black 21% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 23% Iranian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 1%

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
▼ -81.48%
Current HPI
136.5498
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
10 events — show timeline
  • 2026-02-22 Price Changed $95,000 AcadianaMLS
  • 2026-02-22 Price Changed $95,000 GBRMLS
  • 2025-12-29 Listed $96,500 GBRMLS
  • 2025-12-28 Listed $96,500 AcadianaMLS
  • 2025-10-10 Price Changed $97,500 AcadianaMLS
  • 2025-10-10 Price Changed $97,500 GBRMLS
  • 2025-07-13 Price Changed $100,000 GBRMLS
  • 2025-07-13 Price Changed $100,000 AcadianaMLS
  • 2025-05-27 Listed $105,000 AcadianaMLS
  • 2025-05-27 Listed $105,000 GBRMLS

Property tax history

-0.9%/yr

Latest (2024): $615 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…