CashFlowRE
Sign in Sign up
209 Concord Dr
C- Composite 53.97
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 +25.5/30.0
  • DSCR +8.5/10.0
  • 1% rule +5.8/10.0
  • ARV discount +3.9/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$155,000

209 Concord Dr · Laplace, LA 70068
3 bd · 1.5 ba · 984 sqft · SingleFamily · 23 Days on market
Built 1968 6,006 sqft lot Est $144k · 8% over ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WATERPROOF LAMINATE VINYL FLOORING, LARGE BACKYARD

Key facts

  • Large backyard
  • 6,006 sq ft lot
  • Garage

Tags

LARGE BACKYARD

Property features AI

Exterior

  • Parking: Attached garage with one space
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Shingle roof
  • Construction: Brick and vinyl siding exterior; Built on slab foundation
  • Exterior features: City lot with rectangular shape; Lot dimensions approximately 60 x 100 feet

Interior

  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Five total rooms; Property reported in very good condition

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 3-bed/1.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $362 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 180 active listings in the ZIP; 61 units permitted in St. John the Baptist 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.
  • St. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $152,675 (1.5% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.08%
Cap rate
9.10%
Cash-on-cash
10.02%
DSCR
1.45
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$143,664
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Linwood Dr 0.23mi 3/2.0 1,107 (+12%) 1mo $175,000 $158 66
348 Elmwood Dr 0.19mi 4/1.5 (+1) 1,085 (+10%) 4mo $110,000 $101 66
769 Madewood Dr 0.18mi 2/1.0 (-1) 907 (-8%) 21mo $90,000 $99 54
302 Magnolia Ave 0.62mi 3/1.0 1,077 (+10%) 5mo $166,000 $154 49
109 Harry St 0.60mi 3/1.0 1,126 (+14%) 12mo $142,000 $126 36
332 Magnolia Ave 0.72mi 3/1.0 1,041 (+6%) 22mo $152,500 $146 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-2,075
Equity at exit
$23,111
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$27,751
Equity at exit
$13,402

Cash invested: $43,400 (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 70068

Home prices YoY
-20.1%
Active inventory
180
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,680 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$87 /mo · $1,046/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$362

Break-even live

Break-even rent $1,221
Max offer price $155,000
Occupancy floor 73%

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
$38,750
Closing costs
$4,650
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 15 events

  1. 2026-06-13
    statusdays on market $155,000 Pending 23 DOM
  2. 2026-06-10
    days on market $155,000 Active 21 DOM
  3. 2026-06-09
    days on market $155,000 Active 20 DOM
  4. 2026-06-08
    days on market $155,000 Active 19 DOM
  5. 2026-06-07
    days on market $155,000 Active 18 DOM
  6. 2026-06-02
    days on market $155,000 Active 13 DOM
  7. 2026-06-01
    days on market $155,000 Active 12 DOM
  8. 2026-05-31
    days on market $155,000 Active 11 DOM
  9. 2026-05-30
    days on market $155,000 Active 10 DOM
  10. 2026-05-20
    listed $155,000 Active
    Show marketing remark (50 chars)

    WATERPROOF LAMINATE VINYL FLOORING, LARGE BACKYARD

  11. 2026-05-20
    listed $155,000 Active 50-char remark
    Show marketing remark (50 chars)

    WATERPROOF LAMINATE VINYL FLOORING, LARGE BACKYARD

  12. 2022-05-02
    soldstatus $159,900 Closed 508-char remark
    Show marketing remark (508 chars)

    Newly renovated starter house in the Carrollwood subdivision could be your home! Conveniently located & in close proximity to area schools, shopping, restaurants and the Interstate. Features new roof, waterproof laminate vinyl flooring, X flood zone, large backyard & Soft paint color to go with all decors. Mirrors in the bathrooms and a few little punch list items are getting completed. Home warranty will be included for the new buyer. Call for an appointment. This one won’t last long.

  13. 2022-03-24
    status Pending 508-char remark
    Show marketing remark (508 chars)

    Newly renovated starter house in the Carrollwood subdivision could be your home! Conveniently located & in close proximity to area schools, shopping, restaurants and the Interstate. Features new roof, waterproof laminate vinyl flooring, X flood zone, large backyard & Soft paint color to go with all decors. Mirrors in the bathrooms and a few little punch list items are getting completed. Home warranty will be included for the new buyer. Call for an appointment. This one won’t last long.

  14. 2022-03-21
    listed $159,900 Active 508-char remark
    Show marketing remark (508 chars)

    Newly renovated starter house in the Carrollwood subdivision could be your home! Conveniently located & in close proximity to area schools, shopping, restaurants and the Interstate. Features new roof, waterproof laminate vinyl flooring, X flood zone, large backyard & Soft paint color to go with all decors. Mirrors in the bathrooms and a few little punch list items are getting completed. Home warranty will be included for the new buyer. Call for an appointment. This one won’t last long.

  15. 2022-03-21
    listed $159,900
    Show marketing remark (508 chars)

    Newly renovated starter house in the Carrollwood subdivision could be your home! Conveniently located & in close proximity to area schools, shopping, restaurants and the Interstate. Features new roof, waterproof laminate vinyl flooring, X flood zone, large backyard & Soft paint color to go with all decors. Mirrors in the bathrooms and a few little punch list items are getting completed. Home warranty will be included for the new buyer. Call for an appointment. This one won’t last long.

ⓘ 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
$1,046 · $87/mo
Projected year-2 tax
$1,046 · $87/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 3/10 Moderate FEMA zone X (shaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,157
− Mortgage interest
−$8,682
− Property taxes
−$1,046
− Insurance
−$775
− Repairs & maintenance
−$1,613
− Management
−$1,613
− Depreciation
−$4,509
Taxable income
$1,919
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$461
After-tax cash flow
$3,888/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-3.1% since first listed
6 events — show timeline
  • 2026-05-20 Listed $155,000 AcadianaMLS
  • 2026-05-20 Listed $155,000 GSREIN
  • 2022-05-02 Sold (MLS) $159,900 GSREIN
  • 2022-03-24 Pending GSREIN
  • 2022-03-21 Listed $159,900 AcadianaMLS
  • 2022-03-21 Listed $159,900 GSREIN

Property tax history

+1.6%/yr

Latest (2025): $1,046 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…