CashFlowRE
Sign in Sign up
212 Rue D'iberville
D Composite 43.16
Why this score? — see what drove the D 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 +15.5/30.0
  • ARV discount +7.4/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.3/10.0
  • Schools +3.3/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

212 Rue D'iberville · Houma, LA 70360
2 bd · 2.5 ba · 1,380 sqft · SingleFamily · 2 Days on market
Built 1990 3,049 sqft lot Est $159k · at est.

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

Listing remarks MLS

This is a 2-bedroom townhouse plus an office with 2.5 bathrooms. Freshly painted inside and out, the home features clean, crisp walls and refreshed cabinetry that create a bright, welcoming atmosphere throughout. There is a peace of mind with a brand-new roof along with thoughtful updates including a new kitchen sink & countertops, toilets, updated outlets, some flooring, and stylish new vanities. Each bedroom has an en-suite bathroom. The layout provides flexibility with a private office space. Step outside to a covered patio and a fully fenced backyard. Flood Zone X where flood insurance is not required and Mulberry School DIstrict. This property is move in ready and is a must-see!

Key facts

  • 3,049 sq ft lot
  • Garage
  • Built 1990

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/2.5-bath single-family listed at $159k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-39/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (17.3% below list).
  • Recommended offer: $131k (17.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.0% in Houma — 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 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities 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: Rents rising (+2.8%/yr); 355 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 24y 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.
  • Current owner paid $85k; list at $159k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • 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 $131,456 (17.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.83%
Cap rate
6.77%
Cash-on-cash
1.70%
DSCR
1.08
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$158,700
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 Rue D'iberville 0.00mi 2/2.5 1,380 (0%) 1mo $159,000 $115 99
411 Levron St 0.45mi 2/2.0 1,352 (-2%) 16mo $135,000 $100 60
215 Levron St 0.57mi 3/2.0 (+1) 1,445 (+5%) 4mo $75,000 $52 55
115 Polk St 0.56mi 3/2.0 (+1) 1,446 (+5%) 5mo $120,000 $83 55
14 Cobblestone West 0.42mi 3/2.0 (+1) 1,492 (+8%) 12mo $250,000 $168 50
132 Rue Saint Cameron 0.68mi 3/2.0 (+1) 1,450 (+5%) 4mo $305,000 $210 49
123 Adoue St 0.54mi 3/2.0 (+1) 1,554 (+13%) 4mo $62,000 $40 43
206 Levron St 0.57mi 3/2.0 (+1) 1,433 (+4%) 24mo $145,000 $101 40
1708 Harvest Dr 0.46mi 3/2.0 (+1) 1,527 (+11%) 17mo $259,900 $170 40
129 Rue Saia 0.71mi 3/2.0 (+1) 1,503 (+9%) 7mo $399,900 $266 40
1010 Church St 0.75mi 3/2.0 (+1) 1,260 (-9%) 10mo $169,000 $134 36

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 · 2.82% rent growth · sell at horizon

5-year hold
IRR
-16.7%
Equity multiple
0.41×
Total profit
$-26,225
Equity at exit
$23,707
10-year hold
IRR
-8.8%
Equity multiple
0.46×
Total profit
$-24,136
Equity at exit
$13,747

Cash invested: $44,520 (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 70360

Rents YoY
2.8%
Active inventory
355
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,315 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$75 /mo · $903/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$-3

Break-even live

Break-even rent $1,319
Max offer price $158,425
Occupancy floor 95%

Sensitivity live

Price -10% $87 -5% $42 +0% $-3 +5% $-48 +10% $-93
Rent -10% $-107 -5% $-55 +0% $-3 +5% $49 +10% $101
Rate -1.0pp $77 -0.5pp $37 base $-3 +0.5pp $-44 +1.0pp $-86

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
$39,750
Closing costs
$4,770
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1140 Church St Unit B Houma, LA 2.0 1.0 1000 $1,150 $1.15 44d 1 0.73mi
110 Marcel Ln Unit A Houma, LA 2.0 1.0 908 $1,350 $1.49 44d 1 1.03mi
108 Marcel Ln Unit B Houma, LA 2.0 1.0 908 $1,350 $1.49 44d 1 1.03mi
717 Wood St Houma, LA 3.0 2.0 1534 $1,300 $0.85 44d 1 1.07mi
735 A School St Unit A Houma, LA 3.0 2.0 1450 $1,600 $1.10 44d 1 1.15mi
2121 Bayou Black Dr Unit 3 Houma, LA 2.0 1.0 1072 $1,000 $0.93 44d 1 1.35mi
461 S Hollywood Rd Houma, LA 1.0–3.0 1.0–2.0 1140 $1,350 $1.18 44d 17 1.49mi

Listing history 7 events

  1. 2026-04-23
    status Pending 696-char remark
    Show marketing remark (696 chars)

    This is a 2-bedroom townhouse plus an office with 2.5 bathrooms. Freshly painted inside and out, the home features clean, crisp walls and refreshed cabinetry that create a bright, welcoming atmosphere throughout. There is a peace of mind with a brand-new roof along with thoughtful updates including a new kitchen sink & countertops, toilets, updated outlets, some flooring, and stylish new vanities. Each bedroom has an en-suite bathroom. The layout provides flexibility with a private office space. Step outside to a covered patio and a fully fenced backyard. Flood Zone X where flood insurance is not required and Mulberry School DIstrict. This property is move in ready and is a must-see!

  2. 2026-04-23
    status Pending
    Show marketing remark (696 chars)

    This is a 2-bedroom townhouse plus an office with 2.5 bathrooms. Freshly painted inside and out, the home features clean, crisp walls and refreshed cabinetry that create a bright, welcoming atmosphere throughout. There is a peace of mind with a brand-new roof along with thoughtful updates including a new kitchen sink & countertops, toilets, updated outlets, some flooring, and stylish new vanities. Each bedroom has an en-suite bathroom. The layout provides flexibility with a private office space. Step outside to a covered patio and a fully fenced backyard. Flood Zone X where flood insurance is not required and Mulberry School DIstrict. This property is move in ready and is a must-see!

  3. 2026-04-20
    price $159,000
    Show marketing remark (696 chars)

    This is a 2-bedroom townhouse plus an office with 2.5 bathrooms. Freshly painted inside and out, the home features clean, crisp walls and refreshed cabinetry that create a bright, welcoming atmosphere throughout. There is a peace of mind with a brand-new roof along with thoughtful updates including a new kitchen sink & countertops, toilets, updated outlets, some flooring, and stylish new vanities. Each bedroom has an en-suite bathroom. The layout provides flexibility with a private office space. Step outside to a covered patio and a fully fenced backyard. Flood Zone X where flood insurance is not required and Mulberry School DIstrict. This property is move in ready and is a must-see!

  4. 2026-04-20
    listed $155,000 Active
    Show marketing remark (696 chars)

    This is a 2-bedroom townhouse plus an office with 2.5 bathrooms. Freshly painted inside and out, the home features clean, crisp walls and refreshed cabinetry that create a bright, welcoming atmosphere throughout. There is a peace of mind with a brand-new roof along with thoughtful updates including a new kitchen sink & countertops, toilets, updated outlets, some flooring, and stylish new vanities. Each bedroom has an en-suite bathroom. The layout provides flexibility with a private office space. Step outside to a covered patio and a fully fenced backyard. Flood Zone X where flood insurance is not required and Mulberry School DIstrict. This property is move in ready and is a must-see!

  5. 2026-04-20
    listed $159,000 Active 696-char remark
    Show marketing remark (696 chars)

    This is a 2-bedroom townhouse plus an office with 2.5 bathrooms. Freshly painted inside and out, the home features clean, crisp walls and refreshed cabinetry that create a bright, welcoming atmosphere throughout. There is a peace of mind with a brand-new roof along with thoughtful updates including a new kitchen sink & countertops, toilets, updated outlets, some flooring, and stylish new vanities. Each bedroom has an en-suite bathroom. The layout provides flexibility with a private office space. Step outside to a covered patio and a fully fenced backyard. Flood Zone X where flood insurance is not required and Mulberry School DIstrict. This property is move in ready and is a must-see!

  6. 2002-03-01
    soldstatus $85,000
  7. 2002-01-31
    listed $85,000

ⓘ 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
$903 · $75/mo
Projected year-2 tax
$903 · $75/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 7/10 Severe FEMA zone X (unshaded) · 95% 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
$15,775
− Mortgage interest
−$8,906
− Property taxes
−$903
− Insurance
−$1,592
− Repairs & maintenance
−$1,262
− Management
−$1,262
− Depreciation
−$4,625
Taxable loss
−$2,776
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$666
After-tax cash flow
$627/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 — Houma

Score
64/100
State rank
#165
US rank
#13966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Terrebonne Parish · 57,290 people
City population
57,290
Metro
Houma-Thibodaux, LA
Population (ZIP)
28,574
Household income
$84,890
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
811.0

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 (70%)
Race & ethnicity
White 70% Black 18% Two or more races 6% Hispanic / Latino 6% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 24% Armenian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 3% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -149.43%
Current HPI
138.5984
Rent YoY
▲ 2.82%
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

+87.1% since first listed
7 events — show timeline
  • 2026-04-23 Pending AcadianaMLS
  • 2026-04-23 Pending GBRMLS
  • 2026-04-20 Price Changed $159,000 GBRMLS
  • 2026-04-20 Listed $155,000 GBRMLS
  • 2026-04-20 Listed $159,000 AcadianaMLS
  • 2002-03-01 Sold (Public Records) $85,000 Public Records
  • 2002-01-31 Listed $85,000 AcadianaMLS

Property tax history

+19.3%/yr

Latest (2025): $903 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…