CashFlowRE
Sign in Sign up
1607 Furman St
B- Composite 65.23
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 +28.8/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

1607 Furman St · Houma, LA 70363
5 bd · 3.0 ba · 960 sqft · Other public records · 67 Days on market
Built 1936 9,147 sqft lot

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

Listing remarks MLS

NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop.. It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

Key facts

  • Two houses on lot
  • Corner lot
  • 9,147 sq ft lot

Tags

TWO HOUSES ON LOTLARGE DETACHED GARAGECORNER LOT

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 5-bed/3.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 4.0% in Houma — 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 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities F.
  • Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 206 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1936 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; 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.
Recommended offer $103,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
1.24%
Cap rate
10.33%
Cash-on-cash
14.42%
DSCR
1.64
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$1,539
Equity at exit
$16,386
10-year hold
IRR
10.9%
Equity multiple
1.86×
Total profit
$26,331
Equity at exit
$9,502

Cash invested: $30,772 (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 70363

Active inventory
206
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,360 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$83 /mo · $992/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$303

Break-even live

Break-even rent $976
Max offer price $109,900
Occupancy floor 73%

Sensitivity live

Price -10% $366 -5% $334 +0% $303 +5% $272 +10% $241
Rent -10% $196 -5% $250 +0% $303 +5% $357 +10% $411
Rate -1.0pp $359 -0.5pp $331 base $303 +0.5pp $275 +1.0pp $246

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
$27,475
Closing costs
$3,297
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 10 events

  1. 2026-05-12
    status Pending 470-char remark
    Show marketing remark (471 chars)

    NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop. . It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

  2. 2026-05-12
    status Pending 471-char remark
    Show marketing remark (471 chars)

    NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop. . It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

  3. 2026-04-22
    price $109,900 470-char remark
    Show marketing remark (471 chars)

    NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop. . It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

  4. 2026-04-22
    price $109,900 471-char remark
    Show marketing remark (471 chars)

    NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop. . It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

  5. 2026-03-06
    listed $119,900 Active 470-char remark
    Show marketing remark (471 chars)

    NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop. . It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

  6. 2026-03-06
    listed $119,900 Active 471-char remark
    Show marketing remark (471 chars)

    NEW LOW PRICE!!!! CALLING ALL INVESTORS. TWO HOUSES ON 1 LOT! This opportunity does not come around often! 1607 Furman St. is a 3 Bedroom / 2 Bath home with large detached garage or workshop. . It is 1352 sq. ft. 112 Myrtle St. has 2 Bedrooms and 1 full Baths. It has 917 sq. ft. and also features a detached garage. Both houses are currently vacant. Located on corner lot. Sold in As-Is condition. Won't last long! Call your agent today to schedule your private showing.

  7. 2026-02-13
    soldstatus $865,794
  8. 2007-11-29
    soldstatus $125,000
  9. 2007-05-14
    listed $149,995
  10. 1978-06-16
    soldstatus $6,000

ⓘ 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
$992 · $83/mo
Projected year-2 tax
$992 · $83/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 8/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,323
− Mortgage interest
−$6,156
− Property taxes
−$992
− Insurance
−$1,347
− Repairs & maintenance
−$1,306
− Management
−$1,306
− Depreciation
−$3,197
Taxable income
$2,019
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$485
After-tax cash flow
$3,156/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
Terrebonne Parish
NCES district ID
2201740
Math proficiency
32% ▼ -36.00%
Reading proficiency
46% ▼ -30.00%
Median HH income
$47,612
Composite
33.38/100
National rank
#5480
State rank
#23 of 98 in LA

Livability — Houma

Score
64/100
State rank
#165
US rank
#13966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houma, LA
City population
57,290
Population (ZIP)
24,668

Population outlook (Terrebonne County) Hauer SSP2

Today (2025)
118,724 people
By 2030
120,321 · +1.3%
By 2040
121,894 · +2.7%
By 2050
121,119 · +2.0%
By 2075
117,270 · -1.2%
By 2100
107,544 · -9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 57% Black 22% Hispanic / Latino 9% Two or more races 8% Native American 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1%
Foreign-born
5% · Canada
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 4%

Political lean MEDSL · Terrebonne

2024 margin
Solid R (+51.8) · D 23.5% · R 75.3% · Other 1.2%
2008→2024 swing
-11.0pp toward R · 2008: -40.9pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+50.0 2016: R+48.4 2012: R+41.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.27%
Current HPI
91.3914
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

+1731.7% since first listed
10 events — show timeline
  • 2026-05-12 Pending AcadianaMLS
  • 2026-05-12 Pending GSREIN
  • 2026-04-22 Price Changed $109,900 AcadianaMLS
  • 2026-04-22 Price Changed $109,900 GSREIN
  • 2026-03-06 Listed $119,900 GSREIN
  • 2026-03-06 Listed $119,900 AcadianaMLS
  • 2026-02-13 Sold (Public Records) $865,794 Public Records
  • 2007-11-29 Sold (Public Records) $125,000 Public Records
  • 2007-05-14 Listed $149,995 AcadianaMLS
  • 1978-06-16 Sold (Public Records) $6,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $992 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…