CashFlowRE
Sign in Sign up
2129 Saint Mary St
B- Composite 70.0
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.8/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$90,000

2129 Saint Mary St · Thibodaux, LA 70301
3 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 83 Days on market
Built 1980 Fair condition 0.42 ac lot $85/sqft · 61% below area

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

Listing remarks MLS

Charming 3-bedroom, 1-bath home situated on a large highway-front lot with plenty of potential! Surrounded by beautiful mature oak trees, this property offers great curb appeal and endless possibilities for the right buyer. Whether you are looking for a starter home, investment property, or a place to customize and make your own, this home is full of opportunity. Spacious outdoor area with room to expand, entertain, or enjoy the peaceful setting. Convenient location with easy access to nearby amenities. Ready for new owners to bring their vision to life!

Key facts

  • Mature oak trees
  • Convenient location
  • 0.42 acre lot

Tags

MATURE OAK TREESSPACIOUS OUTDOOR AREACONVENIENT LOCATION

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $90k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $635 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 3.9% in Thibodaux — 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 84/100 on livability (#2 in LA, #723 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime C-, employment F.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bayou Community Academy Charter School (math 63% / reading 79%, grade A-, #23 of 646 statewide, top 4%, 515 students, 30% FRL, charter); West Thibodaux Middle School (math 12% / reading 37%, grade F, #141 of 218 statewide, top 65%, 430 students, 74% FRL); Thibodaux High School (math 26% / reading 45%, grade F, #104 of 265 statewide, top 39%, 1,454 students, 60% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: Rents rising (+2.9%/yr); 615 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $25k (22%) 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 A-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. 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.
  7. 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.
  8. 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
1.72%
Cap rate
14.76%
Cash-on-cash
30.24%
DSCR
2.35
GRM
4.9

CMA / ARV

ARV (median comp)
$192,550
List price
$90,000
Delta
-53.26%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
508 Cherry Dr 1.37mi 3/2.0 1,124 (+6%) 3mo $189,000 $168 48
317 Greenwood Plantation Rd 1.28mi 3/1.0 1,100 (+4%) 13mo $195,000 $177 47
209 Cherry Dr 1.36mi 2/1.0 (-1) 1,159 (+10%) 7mo $199,000 $172 38
145 Bently Dr 1.37mi 3/2.0 1,200 (+14%) 15mo $130,000 $108 26
207 Bentley Dr 1.24mi 3/2.0 1,216 (+15%) 15mo $114,900 $94 23
257 Southern Cir 1.47mi 3/2.0 1,230 (+16%) 30mo $205,000 $167 16

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
24.8%
Equity multiple
2.02×
Total profit
$25,709
Equity at exit
$13,419
10-year hold
IRR
32.5%
Equity multiple
3.93×
Total profit
$73,837
Equity at exit
$7,782

Cash invested: $25,200 (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 70301

Rents YoY
2.9%
Active inventory
615
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,545 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$76 /mo · $915/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$635

Break-even live

Break-even rent $741
Max offer price $90,000
Occupancy floor 54%

Sensitivity live

Price -10% $686 -5% $661 +0% $635 +5% $610 +10% $584
Rent -10% $513 -5% $574 +0% $635 +5% $696 +10% $757
Rate -1.0pp $680 -0.5pp $658 base $635 +0.5pp $612 +1.0pp $588

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
$22,500
Closing costs
$2,700
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Property features AI

Exterior

Parking
4 parking spaces
Utilities
Septic tank sewer
Home design
Detached single-family residenceResidential property
Construction
Vinyl sidingPier and block foundation
Exterior features
Lot approximately 0.42 acresLot dimensions about 115 x 160Large lot (approximately 18,295 sq ft)

Interior

Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Central heatingCentral air conditioning

Listing history 46 events

  1. 2026-07-31
    days on market $90,000 Active 83 DOM
  2. 2026-07-29
    days on market $90,000 Active 81 DOM
  3. 2026-07-27
    days on market $90,000 Active 79 DOM
  4. 2026-07-25
    days on market $90,000 Active 77 DOM
  5. 2026-07-23
    days on market $90,000 Active 75 DOM
  6. 2026-07-22
    days on market $90,000 Active 74 DOM
  7. 2026-07-21
    days on market $90,000 Active 73 DOM
  8. 2026-07-18
    days on market $90,000 Active 70 DOM
  9. 2026-07-16
    days on market $90,000 Active 68 DOM
  10. 2026-07-16
    days on market $90,000 Active 67 DOM
  11. 2026-07-14
    days on market $90,000 Active 66 DOM
  12. 2026-07-13
    days on market $90,000 Active 65 DOM
  13. 2026-07-12
    days on market $90,000 Active 64 DOM
  14. 2026-07-11
    days on market $90,000 Active 63 DOM
  15. 2026-07-10
    days on market $90,000 Active 62 DOM
  16. 2026-07-09
    days on market $90,000 Active 61 DOM
  17. 2026-07-08
    days on market $90,000 Active 60 DOM
  18. 2026-07-07
    days on market $90,000 Active 59 DOM
  19. 2026-07-06
    days on market $90,000 Active 58 DOM
  20. 2026-07-05
    days on market $90,000 Active 57 DOM
  21. 2026-07-04
    days on market $90,000 Active 56 DOM
  22. 2026-07-03
    days on market $90,000 Active 55 DOM
  23. 2026-07-03
    price $90,000 Active 54 DOM
  24. 2026-07-02
    days on market $115,000 Active 54 DOM
  25. 2026-07-01
    days on market $115,000 Active 53 DOM
  26. 2026-06-30
    days on market $115,000 Active 52 DOM
  27. 2026-06-29
    days on market $115,000 Active 51 DOM
  28. 2026-06-28
    days on market $115,000 Active 50 DOM
  29. 2026-06-28
    days on market $115,000 Active 49 DOM
  30. 2026-06-27
    days on market $115,000 Active 48 DOM
  31. 2026-06-26
    days on market $115,000 Active 47 DOM
  32. 2026-06-23
    days on market $115,000 Active 44 DOM
  33. 2026-06-22
    days on market $115,000 Active 43 DOM
  34. 2026-06-19
    days on market $115,000 Active 41 DOM
  35. 2026-06-18
    days on market $115,000 Active 40 DOM
  36. 2026-06-17
    days on market $115,000 Active 39 DOM
  37. 2026-06-16
    days on market $115,000 Active 38 DOM
  38. 2026-06-15
    statusdays on market $115,000 Active 37 DOM
    Show marketing remark (560 chars)

    Charming 3-bedroom, 1-bath home situated on a large highway-front lot with plenty of potential! Surrounded by beautiful mature oak trees, this property offers great curb appeal and endless possibilities for the right buyer. Whether you are looking for a starter home, investment property, or a place to customize and make your own, this home is full of opportunity. Spacious outdoor area with room to expand, entertain, or enjoy the peaceful setting. Convenient location with easy access to nearby amenities. Ready for new owners to bring their vision to life!

  39. 2026-06-05
    statusdays on market $115,000 Pending 36 DOM
    Show marketing remark (560 chars)

    Charming 3-bedroom, 1-bath home situated on a large highway-front lot with plenty of potential! Surrounded by beautiful mature oak trees, this property offers great curb appeal and endless possibilities for the right buyer. Whether you are looking for a starter home, investment property, or a place to customize and make your own, this home is full of opportunity. Spacious outdoor area with room to expand, entertain, or enjoy the peaceful setting. Convenient location with easy access to nearby amenities. Ready for new owners to bring their vision to life!

  40. 2026-06-03
    days on market $115,000 Active 35 DOM
  41. 2026-06-02
    days on market $115,000 Active 34 DOM
  42. 2026-06-01
    days on market $115,000 Active 33 DOM
  43. 2026-05-31
    days on market $115,000 Active 32 DOM
  44. 2026-05-30
    days on market $115,000 Active 31 DOM
  45. 2026-04-29
    listed $115,000 Active 560-char remark
    Show marketing remark (560 chars)

    Charming 3-bedroom, 1-bath home situated on a large highway-front lot with plenty of potential! Surrounded by beautiful mature oak trees, this property offers great curb appeal and endless possibilities for the right buyer. Whether you are looking for a starter home, investment property, or a place to customize and make your own, this home is full of opportunity. Spacious outdoor area with room to expand, entertain, or enjoy the peaceful setting. Convenient location with easy access to nearby amenities. Ready for new owners to bring their vision to life!

  46. 2026-04-29
    listed $115,000 Active 560-char remark
    Show marketing remark (560 chars)

    Charming 3-bedroom, 1-bath home situated on a large highway-front lot with plenty of potential! Surrounded by beautiful mature oak trees, this property offers great curb appeal and endless possibilities for the right buyer. Whether you are looking for a starter home, investment property, or a place to customize and make your own, this home is full of opportunity. Spacious outdoor area with room to expand, entertain, or enjoy the peaceful setting. Convenient location with easy access to nearby amenities. Ready for new owners to bring their vision to life!

ⓘ 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
$915 · $76/mo
Projected year-2 tax
$915 · $76/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 · 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
$18,543
− Mortgage interest
−$5,041
− Property taxes
−$915
− Insurance
−$450
− Repairs & maintenance
−$1,483
− Management
−$1,483
− Depreciation
−$2,618
Taxable income
$6,552
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,572
After-tax cash flow
$6,048/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab Est. rehab $26,400–$47,520 screening

The home is in fair condition with some minor repairs and maintenance needed. Upgrading the interior walls, flooring, and HVAC system can significantly increase its resale and rental value.

Components & finishes AI

Roof metal · good Flooring tile

Deferred maintenance Est. $10,000–$30,000 screening

  • Major Roof (roof|hvac|water heater|windows|electrical|plumbing|exterior|other) — visible rust and corrosion on roof

Repairs flagged

  • Minor Exterior siding — There is some discoloration and minor wear on the exterior siding.
  • Minor Kitchen flooring — The kitchen flooring appears to have some wear and tear.
  • Minor Bathroom flooring — The bathroom flooring also appears to have some wear and tear.

Value-add opportunities

  • Resale Paint interior walls — Fresh paint can make a significant difference in the home's appearance and appeal to potential buyers.
  • Resale Replace kitchen flooring — New flooring can improve the home's overall appearance and make it more appealing to potential buyers.
  • Resale Replace bathroom flooring — New flooring can improve the home's overall appearance and make it more appealing to potential buyers.
  • Rental Upgrade HVAC system — A new HVAC system can improve energy efficiency and comfort, making the home more attractive to renters.

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary W.s. Lafargue Elementary School F LA #384/646 Nat'l #30,133/41,679 Middle West Thibodaux Middle School F LA #141/218 Nat'l #10,474/14,009 High Thibodaux High School F LA #104/265 Nat'l #9,497/17,239

Schools (NCES district)

District
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA
A Composite livability gradescore 84/100

Livability — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lafourche Parish · 102,122 people
City population
50,095
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
7% of renters

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Price history

+0.0% since first listed
6 events — show timeline
  • 2026-06-15 Relisted AcadianaMLS
  • 2026-06-15 Relisted GBRMLS
  • 2026-06-05 Pending AcadianaMLS
  • 2026-06-05 Pending GBRMLS
  • 2026-04-29 Listed $115,000 GBRMLS
  • 2026-04-29 Listed $115,000 AcadianaMLS

Property tax history

+11.2%/yr

Latest (2024): $915 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…