CashFlowRE
Sign in Sign up
1027 Anne Dr
C Composite 58.21
Why this score? — see what drove the C 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 +22.5/30.0
  • ARV discount +12.9/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.7/10.0
  • 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

$185,000

1027 Anne Dr · Arnaudville, LA 70512
4 bd · 2.0 ba · 2,128 sqft · Manufactured public records · 110 Days on market
Built 2001 1.29 ac lot $87/sqft · 15% below area Est $210k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

Key facts

  • 1.29 acre lot
  • 4 parking spots
  • Listed 110 days

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 4-bed/2.0-bath manufactured listed at $185k.

Deal economics

  • At list price, monthly cash flow is $312 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (2.7% below list).
  • Recommended offer: $168k (9.0% 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: 65 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y ago; this cycle's ask has dropped $14k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $160k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: 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 $168,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.97%
Cap rate
8.32%
Cash-on-cash
7.23%
DSCR
1.32
GRM
8.6

CMA / ARV

ARV (median comp)
$210,000
List price
$185,000
Delta
-11.90%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-10,179
Equity at exit
$27,584
10-year hold
IRR
4.3%
Equity multiple
1.32×
Total profit
$16,419
Equity at exit
$15,995

Cash invested: $51,800 (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
65
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,801 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$63 /mo · $758/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$312

Break-even live

Break-even rent $1,406
Max offer price $185,000
Occupancy floor 78%

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
$46,250
Closing costs
$5,550
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 25 events

  1. 2026-06-14
    statusdays on market $185,000 Pending 110 DOM
  2. 2026-06-13
    days on market $185,000 Active 109 DOM
  3. 2026-06-10
    days on market $185,000 Active 107 DOM
  4. 2026-06-09
    days on market $185,000 Active 106 DOM
  5. 2026-06-08
    days on market $185,000 Active 105 DOM
  6. 2026-06-07
    days on market $185,000 Active 104 DOM
  7. 2026-06-05
    days on market $185,000 Active 101 DOM
  8. 2026-06-02
    days on market $185,000 Active 99 DOM
  9. 2026-06-01
    days on market $185,000 Active 98 DOM
  10. 2026-05-31
    statusdays on market $185,000 Active 97 DOM
  11. 2026-05-05
    status Pending 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  12. 2026-03-31
    price $185,000 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  13. 2026-03-12
    price $189,900 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  14. 2026-03-02
    price $192,000 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  15. 2026-03-02
    status Active 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  16. 2026-02-21
    status Pending 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  17. 2026-01-19
    listed $199,000 Active 842-char remark
    Show marketing remark (842 chars)

    This double wide mobile home offers 2,240 sq ft of comfortable living space and sits on a well maintained 1.23 acres. With 4 bedrooms and 2 full baths, there is plenty of room for family and entertainment.Inside, the open floor plan feels bright and welcoming. The user-friendly kitchen offers good counter space and opens to the main living areas. The living room features a large wood burning fireplace and formal dining room area.Owners have recently added a spacious 24x10 front porch, perfect for enjoying morning coffee while overlooking the peaceful land. Updates also include a new roof on the shed and a newly added shed for the water well. A metal roof covers the home, and an extra large covered awning provides space for patio use or covered parking. This property offers comfort, space, and a rare chance to enjoy country living.

  18. 2024-12-27
    soldstatus $160,000 278-char remark
    Show marketing remark (278 chars)

    Extra wide double wide mobile home with acreage(a rare find). Boosting 4 bedrooms and 2 baths. Home features open floor plan, user friendly kitchen, living area W/large fireplace, formal dining room area. Metal roof with attached extra large covered awning for patio and parking

  19. 2024-12-27
    soldstatus $160,000
    Show marketing remark (278 chars)

    Extra wide double wide mobile home with acreage(a rare find). Boosting 4 bedrooms and 2 baths. Home features open floor plan, user friendly kitchen, living area W/large fireplace, formal dining room area. Metal roof with attached extra large covered awning for patio and parking

  20. 2024-11-20
    listed $160,000 278-char remark
    Show marketing remark (278 chars)

    Extra wide double wide mobile home with acreage(a rare find). Boosting 4 bedrooms and 2 baths. Home features open floor plan, user friendly kitchen, living area W/large fireplace, formal dining room area. Metal roof with attached extra large covered awning for patio and parking

  21. 2014-12-12
    soldstatus $53,500
  22. 2014-09-26
    listed $49,900
  23. 2013-08-01
    listed $49,990
  24. 2009-04-05
    listed $119,900
  25. 2008-08-12
    listed $160,000

ⓘ 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
$758 · $63/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$260/yr (+$22/mo · 34.3%)

ⓘ 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 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
$21,607
− Mortgage interest
−$10,363
− Property taxes
−$758
− Insurance
−$925
− Repairs & maintenance
−$1,729
− Management
−$1,729
− Depreciation
−$5,382
Taxable income
$722
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$173
After-tax cash flow
$3,571/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

+15.6% since first listed
15 events — show timeline
  • 2026-05-05 Pending AcadianaMLS
  • 2026-03-31 Price Changed $185,000 AcadianaMLS
  • 2026-03-12 Price Changed $189,900 AcadianaMLS
  • 2026-03-02 Price Changed $192,000 AcadianaMLS
  • 2026-03-02 Relisted AcadianaMLS
  • 2026-02-21 Pending AcadianaMLS
  • 2026-01-19 Listed $199,000 AcadianaMLS
  • 2024-12-27 Sold (Public Records) $160,000 Public Records
  • 2024-12-27 Sold (MLS) $160,000 AcadianaMLS
  • 2024-11-20 Listed $160,000 AcadianaMLS
  • 2014-12-12 Sold (MLS) $53,500 AcadianaMLS
  • 2014-09-26 Listed $49,900 AcadianaMLS
  • 2013-08-01 Listed $49,990 AcadianaMLS
  • 2009-04-05 Listed $119,900 AcadianaMLS
  • 2008-08-12 Listed $160,000 AcadianaMLS

Property tax history

+1.9%/yr

Latest (2025): $758 · +38.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…