CashFlowRE
Sign in Sign up
24618 Pecan Place Dr
C- Composite 50.59
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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.4/10.0
  • 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

$192,000

24618 Pecan Place Dr · Plaquemine, LA 70764
4 bd · 1.0 ba · 1,525 sqft · SingleFamily · 7 Days on market
Built 1965 9,583 sqft lot Est $192k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked away on a quiet dead-end street, this 4 bedroom home offers the perfect mix of comfort, functionality, and outdoor space -- all just minutes from shopping and everyday conveniences. Inside, you'll love the open living and dining areas, tile flooring, carpet in the primary bedroom, and a kitchen featuring stainless steel appliances and a convenient breakfast bar perfect for gathering with family and friends. The home also includes a utility room, inside storage, single-car garage, and a 2-car carport for extra parking and flexibility. Step outside to enjoy the covered patio, fully fenced backyard, and an impressive 30x30 shop with endless possibilities -- workshop, hobby space, entertaining area, or extra storage.

Key facts

  • Utility room
  • Covered patio
  • Breakfast bar

Tags

QUIET DEAD-END STREETOPEN LIVING AND DINING AREASSTAINLESS STEEL APPLIANCESBREAKFAST BARUTILITY ROOMCOVERED PATIO

Property features AI

Exterior

  • Parking: 3 parking spaces; Garage; Carport; Covered parking; Concrete driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Single-family detached residence; One story
  • Construction: Vinyl siding and brick exterior; Shingle roof; Slab foundation; Built with level topography
  • Exterior features: Covered patio; Privacy wood fence; Workshop; Shed(s)

Interior

  • Kitchen: Gas cooktop; Range; Oven; Dishwasher; Microwave; Refrigerator; Stainless steel appliances
  • Flooring: Tile; Carpet; Concrete; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Window air conditioning units; Ceiling fans
  • Interior features: Breakfast bar; Eat-in kitchen; High ceilings; See remarks
  • Laundry & utility: Laundry room with inside washer and electric dryer hookups; Gas water heater

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/1.0-bath single-family listed at $192k.

Deal economics

  • At list price, monthly cash flow is $282 ($3k/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 $181k (5.6% below list).
  • Recommended offer: $181k (5.6% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 5.9% 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; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,233 (5.6% below list)

Questions for the listing agent

  1. Built in 1965 — 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. 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?
  4. 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?
  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
0.94%
Cap rate
8.06%
Cash-on-cash
6.30%
DSCR
1.28
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$192,150
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24618 Pecan Place Dr 0.00mi 4/1.0 1,525 (0%) 0mo $192,000 $126 100
24619 Pecan Place Dr 0.03mi 4/2.0 1,350 (-12%) 6mo $175,000 $130 70
59153 Laurel St 0.33mi 3/1.5 (-1) 1,425 (-7%) 11mo $200,000 $140 57
59157 Maple St 0.30mi 3/1.5 (-1) 1,626 (+7%) 14mo $199,999 $123 56
58980 Martin Luther King Blvd 0.73mi 4/2.0 1,472 (-4%) 2mo $251,780 $171 55
59156 Maple St 0.32mi 3/1.5 (-1) 1,316 (-14%) 4mo $200,000 $152 52
59148 Maple St 0.30mi 3/2.0 (-1) 1,752 (+15%) 7mo $200,000 $114 46
58360 Bubba St 0.64mi 3/2.0 (-1) 1,634 (+7%) 5mo $149,995 $92 45
58444 Bubba St 0.51mi 3/2.0 (-1) 1,675 (+10%) 10mo $179,900 $107 43
24125 Marshall 0.70mi 3/2.0 (-1) 1,405 (-8%) 3mo $170,000 $121 43
58320 Robertson St 0.72mi 3/2.0 (-1) 1,450 (-5%) 12mo $199,000 $137 39
58430 Barrow St 0.58mi 3/2.0 (-1) 1,367 (-10%) 13mo $65,000 $48 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
-6.6%
Equity multiple
0.75×
Total profit
$-13,229
Equity at exit
$28,628
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$11,282
Equity at exit
$16,601

Cash invested: $53,760 (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
8.8×

Monthly cashflow live

Estimated rent
$1,812 medium interval (Pro) →
Mortgage (P&I)
$1,007
Tax from tax record
$63 /mo · $754/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$282

Break-even live

Break-even rent $1,455
Max offer price $192,000
Occupancy floor 79%

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
$48,000
Closing costs
$5,760
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
24280 Cliftmere Ave Plaquemine, LA 3.0 2.0 1685 $1,900 $1.13 19d 1 0.79mi
24280 Cliftmere Ave Plaquemine, LA 3.0 2.0 1685 $1,900 $1.13 44d 1 0.79mi
23515 Marshall St Plaquemine, LA 4.0 2.0 1318 $1,550 $1.18 43d 1 1.13mi

Listing history 2 events

  1. 2026-05-16
    listed $192,000 Active
    Show marketing remark (729 chars)

    Tucked away on a quiet dead-end street, this 4 bedroom home offers the perfect mix of comfort, functionality, and outdoor space -- all just minutes from shopping and everyday conveniences. Inside, you'll love the open living and dining areas, tile flooring, carpet in the primary bedroom, and a kitchen featuring stainless steel appliances and a convenient breakfast bar perfect for gathering with family and friends. The home also includes a utility room, inside storage, single-car garage, and a 2-car carport for extra parking and flexibility. Step outside to enjoy the covered patio, fully fenced backyard, and an impressive 30x30 shop with endless possibilities -- workshop, hobby space, entertaining area, or extra storage.

  2. 2026-05-16
    listed $192,000 Active 729-char remark
    Show marketing remark (729 chars)

    Tucked away on a quiet dead-end street, this 4 bedroom home offers the perfect mix of comfort, functionality, and outdoor space -- all just minutes from shopping and everyday conveniences. Inside, you'll love the open living and dining areas, tile flooring, carpet in the primary bedroom, and a kitchen featuring stainless steel appliances and a convenient breakfast bar perfect for gathering with family and friends. The home also includes a utility room, inside storage, single-car garage, and a 2-car carport for extra parking and flexibility. Step outside to enjoy the covered patio, fully fenced backyard, and an impressive 30x30 shop with endless possibilities -- workshop, hobby space, entertaining area, or extra storage.

ⓘ 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
$754 · $63/mo
Projected year-2 tax
$1,056 · $88/mo
Expected delta
+$302/yr (+$25/mo · 40.1%)

ⓘ 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 · 21 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
$21,748
− Mortgage interest
−$10,755
− Property taxes
−$754
− Insurance
−$960
− Repairs & maintenance
−$1,740
− Management
−$1,740
− Depreciation
−$5,585
Taxable income
$214
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$51
After-tax cash flow
$3,333/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

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

+0.0% since first listed
2 events — show timeline
  • 2026-05-16 Listed $192,000 AcadianaMLS
  • 2026-05-16 Listed $192,000 GBRMLS

Property tax history

-0.0%/yr

Latest (2024): $754 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…