0out of 100
Excellent

825 South Crocker Street, Sulphur, LA, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location11/25
$
$39,900
%
$7,980 cash at risk up front
86
825 South Crocker Street, Sulphur, LA, USA
2 bd1 ba

Excellent

86/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 85% below area price per sqft
  • $231k potential equity (319%)
  • $2,298/mo positive cash flow
  • 47.31% cap rate
Watch-outs
  • Neighborhood scores 63/100

Price vs. Market

Good
Your offer
$18/sqft
Area avg
$117/sqft
85% below market average
Your offer
$39,900
At market rate
$253,539

ARV Assessment

GoodAI Estimate
ARV Low
$238k
Est. ARV
$271k
ARV High
$295k
Total Investment
$40k
Est. ARV
$271k
Rehab Cost
$5k
Potential Equity
$231k
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $238k and $295k. The subject's 2,167 sqft and 2bd/1ba layout supports a midpoint estimate of $271k.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $5k covers minor refresh and make-ready.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

Moderate confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 1 comps
25th pct
$680
Median /mo
$680
75th pct
$680
Monthly Rent
$680
Annual Rent
$8k
Rental Yield
20.4%
Cap Rate
11.3%
Market Assessment

Median area rent is $680/mo based on 1 comps. Standard deviation $0/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 1 comparable rental within 2.0 miles of similar houses, monthly rents range from $680 (25th percentile) to $680 (75th percentile), with a median of $680.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 2.0 miles. Standard deviation: $0.

Based on 1 rental comp within 2.0 mi
Rental analysis — see the full analysis on Offa

Financing Calculator

FairLive rate · Freddie Mac
Using the current 6.52% 30-yr fixed national average (as of 2026-06-11). Adjust below to match your quote.
Price
$39,900
Loan
$31,920
$7,980
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$202/mo
Estimated Rent$680/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return11.11%
Total Payment
$562/mo
Monthly Cash Flow
+$118/mo
Positive cash flow: $118/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood41/100
Composite socioeconomic score
Median Income
$59k
Median Home
$174k
Median Rent
$914/mo
Homeownership
79.61%
Vacancy
16.71%
Population
29,511
Score Breakdown
Income & Wealth
39
Housing Market
40
Education
23
Employment
49
Stability
64
Infrastructure
55
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Sulphur, LA
10-year population trend
-26.9% / decade
City Population
1,529
Density / sq mi
6,197
Area (sq mi)
127
Within 1 Mile
13,000
1-Mile Density
4,140
Trend Years
2014–2023

Get alerts for deals like this in Sulphur

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby