3 bd · 2.0 ba ·
712 sqft ·
Built 1960
· Other
· Active
· 23 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$905/mo
Mortgage (P&I)
−$524
Tax + insurance
−$166
HOA
−$0
Vac / Maint / Mgmt
−$190
Net cashflow
$24/mo
Annual
$292/yr
Cap rate
6.59%
Cash-on-cash
1.04%
DSCR
1.05
1% rule
0.91%
Cash to close
$27,972
Investor read
This is a 3-bed/2.0-bath other listed at $100k. Condition is rated poor.
At list price, monthly cash flow is $24 ($292/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 $90k (9.4% below list).
It's been on market 23 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $90k (9.4% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads: area grade D — 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.
Market conditions: 125 active listings in the ZIP; 54 units permitted in St. Martin Parish in 2024 (0 in 5+ unit buildings).
St. Martin County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
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.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: roof
— The satellite image shows signs of damage.
Major: exterior siding
— The exterior walls and siding show significant wear and tear.
Major: flooring
— The flooring in the interior photos appears to be old and possibly damaged.
Major: interior walls/paint
— The interior walls and paint show signs of wear and tear.
Major: bathroom fixtures
— The bathroom in the interior photos appears to be old and possibly damaged.
Major: systems
— The overall condition suggests outdated or damaged systems need repair.
CashFlowRE · CFR-X7DSHR40G2TVPT
· Data 3 days agocashflowre.app · 2026-05-29