CashFlowRE
Sign in Sign up
1062 Anse Broussard Hwy
B Composite 74.83
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$69,900

1062 Anse Broussard Hwy · Cecilia, LA 70517
3 bd · 1.0 ba · 1,345 sqft · Other public records · 142 Days on market
Built 2013 0.52 ac lot $52/sqft · 42% below area Est $130k · 46% under ↓ 54% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

Key facts

  • Open floor plan
  • Dining area
  • Tile flooring

Tags

OPEN FLOOR PLANCENTER ISLANDGRANITE COUNTERTOPSTILE FLOORINGAMPLE CABINET SPACEDINING AREA

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/1.0-bath other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $287 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($995 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#157 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F, commute 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: 276 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $483 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 11y ago; this cycle's ask has dropped $45k (39%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% 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
1.42%
Cap rate
11.23%
Cash-on-cash
17.62%
DSCR
1.78
GRM
5.9

CMA / ARV

ARV (median comp)
$130,000
List price
$69,900
Delta
-46.23%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
9.1%
Equity multiple
1.36×
Total profit
$7,003
Equity at exit
$10,422
10-year hold
IRR
18.3%
Equity multiple
2.52×
Total profit
$29,769
Equity at exit
$6,044

Cash invested: $19,572 (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 70517

Home prices YoY
-33.7%
Active inventory
276
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$995 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$103 /mo · $1,235/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$287

Break-even live

Break-even rent $631
Max offer price $69,900
Occupancy floor 66%

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
$17,475
Closing costs
$2,097
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1118 Melvin Dupuis Rd Unit 16 Breaux Bridge, LA 3.0 2.0 1280 $995 $0.78 13d 1 0.98mi

Listing history 23 events

  1. 2026-06-13
    statusdays on market $69,900 Pending 142 DOM
  2. 2026-06-10
    days on market $69,900 Active 141 DOM
  3. 2026-06-09
    days on market $69,900 Active 140 DOM
  4. 2026-06-08
    days on market $69,900 Active 139 DOM
  5. 2026-06-07
    days on market $69,900 Active 138 DOM
  6. 2026-06-05
    days on market $69,900 Active 135 DOM
  7. 2026-06-02
    days on market $69,900 Active 133 DOM
  8. 2026-06-01
    days on market $69,900 Active 132 DOM
  9. 2026-05-31
    days on market $69,900 Active 131 DOM
  10. 2026-05-30
    days on market $69,900 Active 130 DOM
  11. 2026-05-09
    price $77,500 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  12. 2026-05-01
    status Active 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  13. 2026-04-21
    status Pending 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  14. 2026-04-08
    price $82,500 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  15. 2026-03-05
    price $94,900 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  16. 2026-02-06
    price $104,900 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  17. 2026-01-07
    listed $114,900 Active 416-char remark
    Show marketing remark (416 chars)

    This manufactured home offers 3 bedrooms and 2 baths with an inviting open floor plan. The kitchen flows into the living room and features a center island, granite countertops, tile flooring, and ample cabinet space. The dining area opens directly to the backyard. The bedrooms are spacious, each with its own closet. The home also includes a 2-car carport and a large lot ideal for gatherings or outdoor activities.

  18. 2019-04-18
    soldstatus $139,500
  19. 2019-04-17
    soldstatus $139,500 444-char remark
    Show marketing remark (444 chars)

    Newly renovated cottage located in the Cecilia School district! Upon entering the kitchen you will be greeted with original shiplap walls, reclaimed cypress beams lining the original wood ceiling, granite counter tops, and stainless steel appliance. The home features a split floor plan with walk in closet and large master bath. With new HVAC, plumbing electrical and appliance, this home is ready to be enjoyed by it's new owners! Owner Agent

  20. 2019-02-06
    listed $139,500 444-char remark
    Show marketing remark (444 chars)

    Newly renovated cottage located in the Cecilia School district! Upon entering the kitchen you will be greeted with original shiplap walls, reclaimed cypress beams lining the original wood ceiling, granite counter tops, and stainless steel appliance. The home features a split floor plan with walk in closet and large master bath. With new HVAC, plumbing electrical and appliance, this home is ready to be enjoyed by it's new owners! Owner Agent

  21. 2018-04-15
    listed $159,900
  22. 2016-04-03
    listed $159,900
  23. 2015-07-10
    listed $169,900

ⓘ 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
$1,235 · $103/mo
Projected year-2 tax
$1,235 · $103/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 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
$11,940
− Mortgage interest
−$3,915
− Property taxes
−$1,235
− Insurance
−$350
− Repairs & maintenance
−$955
− Management
−$955
− Depreciation
−$2,033
Taxable income
$2,496
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$599
After-tax cash flow
$2,850/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 — Cecilia

Score
65/100
State rank
#157
US rank
#13524

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cecilia, LA
Population (ZIP)
26,570

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
Majority White (62%)
Race & ethnicity
White 62% Black 30% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Lithuanian 18% Slovak 1% Romanian 1%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
87% English-only · French/Haitian/Cajun 9% Spanish 3% Vietnamese 1%

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
▼ -73.00%
Current HPI
143.4293
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

-54.4% since first listed
13 events — show timeline
  • 2026-05-09 Price Changed $77,500 AcadianaMLS
  • 2026-05-01 Relisted AcadianaMLS
  • 2026-04-21 Pending AcadianaMLS
  • 2026-04-08 Price Changed $82,500 AcadianaMLS
  • 2026-03-05 Price Changed $94,900 AcadianaMLS
  • 2026-02-06 Price Changed $104,900 AcadianaMLS
  • 2026-01-07 Listed $114,900 AcadianaMLS
  • 2019-04-18 Sold (Public Records) $139,500 Public Records
  • 2019-04-17 Sold (MLS) $139,500 AcadianaMLS
  • 2019-02-06 Listed $139,500 AcadianaMLS
  • 2018-04-15 Listed $159,900 AcadianaMLS
  • 2016-04-03 Listed $159,900 AcadianaMLS
  • 2015-07-10 Listed $169,900 AcadianaMLS

Property tax history

+12.0%/yr

Latest (2025): $1,235 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…