CashFlowRE
Sign in Sign up
58700 Delacroix Ave
B Composite 73.66
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 +8.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$144,500

58700 Delacroix Ave · Plaquemine, LA 70764
4 bd · 3.5 ba · 3,138 sqft · SingleFamily · 372 Days on market
Built 1975 0.38 ac lot $46/sqft · 47% below area Est $270k · 47% under ↓ 25% since listing

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

Listing remarks MLS

Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

Key facts

  • 0.38 acre lot
  • Garage
  • Built 1975

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/3.5-bath single-family listed at $144k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $144k).
  • Recommended offer: $127k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 6.0% in Plaquemine — 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 61/100 on livability (#238 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.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 128 active listings in the ZIP; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $999 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $40k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 372 days — a 12% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts; this cycle's ask has dropped $20k (12%) 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 372 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.32%
Cap rate
10.81%
Cash-on-cash
16.15%
DSCR
1.72
GRM
6.3

CMA / ARV

ARV (median comp)
$270,420
List price
$144,500
Delta
-46.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24685 Edmund Dr 0.69mi 4/2.5 3,050 (-3%) 3mo $329,900 $108 57
58870 April Ln 0.58mi 4/3.0 2,696 (-14%) 4mo $380,000 $141 44
23945 Doris Dr 0.64mi 4/2.5 2,715 (-14%) 10mo $460,000 $169 35
24670 Edmund Dr 0.68mi 4/4.0 3,546 (+13%) 11mo $425,000 $120 35

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
7.1%
Equity multiple
1.28×
Total profit
$11,269
Equity at exit
$21,545
10-year hold
IRR
16.4%
Equity multiple
2.35×
Total profit
$54,487
Equity at exit
$12,494

Cash invested: $40,460 (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 70764

Home prices YoY
-20.1%
Active inventory
128
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,903 medium interval (Pro) →
Mortgage (P&I)
$758
Tax from tax record
$141 /mo · $1,695/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$545

Break-even live

Break-even rent $1,214
Max offer price $144,500
Occupancy floor 66%

Sensitivity live

Price -10% $626 -5% $585 +0% $545 +5% $504 +10% $463
Rent -10% $394 -5% $469 +0% $545 +5% $620 +10% $695
Rate -1.0pp $617 -0.5pp $581 base $545 +0.5pp $507 +1.0pp $469

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
$36,125
Closing costs
$4,335
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 37 events

  1. 2026-06-21
    days on market $144,500 Active 372 DOM
  2. 2026-06-18
    days on market $144,500 Active 369 DOM
  3. 2026-06-17
    days on market $144,500 Active 368 DOM
  4. 2026-06-16
    days on market $144,500 Active 367 DOM
  5. 2026-06-15
    days on market $144,500 Active 366 DOM
  6. 2026-06-14
    days on market $144,500 Active 364 DOM
  7. 2026-06-13
    days on market $144,500 Active 363 DOM
  8. 2026-06-10
    days on market $144,500 Active 361 DOM
  9. 2026-06-09
    days on market $144,500 Active 360 DOM
  10. 2026-06-08
    days on market $144,500 Active 359 DOM
  11. 2026-06-07
    days on market $144,500 Active 358 DOM
  12. 2026-06-03
    days on market $144,500 Active 354 DOM
  13. 2026-06-02
    days on market $144,500 Active 353 DOM
  14. 2026-06-01
    days on market $144,500 Active 352 DOM
  15. 2026-04-13
    status Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  16. 2026-04-13
    status Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  17. 2026-04-06
    status Pending 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  18. 2026-04-06
    status Pending 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  19. 2026-03-23
    status Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  20. 2026-03-23
    status Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  21. 2026-03-02
    status Pending 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  22. 2026-03-02
    historical Active Under Contract 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  23. 2026-02-02
    price $149,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  24. 2026-02-02
    price $149,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  25. 2025-12-04
    status Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  26. 2025-11-14
    historical Active Under Contract 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  27. 2025-10-20
    price $159,000 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  28. 2025-10-20
    price $159,000 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  29. 2025-09-22
    price $164,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  30. 2025-09-22
    price $164,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  31. 2025-08-25
    price $174,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  32. 2025-08-25
    price $174,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  33. 2025-07-21
    price $184,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  34. 2025-07-21
    price $184,900 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  35. 2025-06-05
    listed $199,000 Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  36. 2025-06-05
    listed $199,000 Active 413-char remark
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

  37. 2025-06-05
    listed $164,900 Active
    Show marketing remark (413 chars)

    Amazing house with loads of character! This home has plenty of space with 4 bedrooms plus an office/den that can also be used as a 5th bedroom, 3 baths and additional half bath in the garage, and a huge living room with a cozy fireplace, built in storage, and vaulted ceilings. 2 garages lends additional storage space and parking! This house has so much potential with an ideal location. Vacant and easy to show.

ⓘ 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
$1,695 · $141/mo
Projected year-2 tax
$1,695 · $141/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 ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,842
− Mortgage interest
−$8,094
− Property taxes
−$1,695
− Insurance
−$722
− Repairs & maintenance
−$1,827
− Management
−$1,827
− Depreciation
−$4,204
Taxable income
$4,472
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,073
After-tax cash flow
$5,461/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
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — Plaquemine

Score
61/100
State rank
#238
US rank
#18111

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plaquemine, LA
Population (ZIP)
15,046

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 13% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.08%
Current HPI
178.9188
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

-24.7% since first listed
23 events — show timeline
  • 2026-04-13 Relisted AcadianaMLS
  • 2026-04-13 Relisted GSREIN
  • 2026-04-06 Pending GSREIN
  • 2026-04-06 Pending AcadianaMLS
  • 2026-03-23 Relisted AcadianaMLS
  • 2026-03-23 Relisted GSREIN
  • 2026-03-02 Pending AcadianaMLS
  • 2026-03-02 Contingent GSREIN
  • 2026-02-02 Price Changed $149,900 AcadianaMLS
  • 2026-02-02 Price Changed $149,900 GSREIN
  • 2025-12-04 Relisted GSREIN
  • 2025-11-14 Contingent GSREIN
  • 2025-10-20 Price Changed $159,000 AcadianaMLS
  • 2025-10-20 Price Changed $159,000 GSREIN
  • 2025-09-22 Price Changed $164,900 AcadianaMLS
  • 2025-09-22 Price Changed $164,900 GSREIN
  • 2025-08-25 Price Changed $174,900 AcadianaMLS
  • 2025-08-25 Price Changed $174,900 GSREIN
  • 2025-07-21 Price Changed $184,900 AcadianaMLS
  • 2025-07-21 Price Changed $184,900 GSREIN
  • 2025-06-05 Listed $164,900 AcadianaMLS
  • 2025-06-05 Listed $199,000 GSREIN
  • 2025-06-05 Listed $199,000 AcadianaMLS

Property tax history

+1.2%/yr

Latest (2024): $1,695 · +13.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…