CashFlowRE
Sign in Sign up
204 Bridle Way
D+ Composite 48.11
Why this score? — see what drove the D+ 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 +15.9/30.0
  • ARV discount +11.4/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.8/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

204 Bridle Way · Carencro, LA 70507
4 bd · 2.0 ba · 2,110 sqft · SingleFamily public records · 152 Days on market
Built 2017 6,098 sqft lot $107/sqft · 11% below area Est $246k · 9% under $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 204 Bridle Way, a place that instantly feels right the moment you walk in. This isn't just another house, it's the kind of home where you can picture your life unfolding: morning coffee on the deck, backyard BBQs with friends, and cozy movie nights in a space that just works for everyday living.With 4 bedrooms and 2 bathrooms spread out over about 2,050 sq ft, there's room for everyone from kids and pets to guests and home office days. The layout flows effortlessly, giving you a HUGE open living area that's perfect for gathering, yet plenty of quiet corners for whatever you're doing. You'll love how move-in ready this home feels. Fresh updates throughout! Including brand-new flooring, new carpet, and a fresh coat of paint gives it a clean, modern feel without the hassle of renovations. The kitchen has been refreshed too, with a new range and dishwasher that make everyday cooking feel easier. The primary suite is a peaceful retreat with dual vanities and both a tub/shower combo AND a separate walk-in shower, a layout that works beautifully whether it's busy mornings or relaxing evenings.Step outside and you'll find a fully fenced backyard with an extended wooden deck, the kind of space that begs for morning coffee, summer grilling, or a quiet place to unwind after a long day.Practical touches matter too. This home sits in Flood Zone X (no flood insurance required), a big win for peace of mind and budgeting, and includes perks like a water softener system.Located in a friendly neighborhood with easy access to shopping, dining, parks, and everyday essentials, this home isn't just comfortable; it makes life easier. It's the kind of place where you can see yourself staying a long time and truly living.Welcome to your next chapter at 204 Bridle Way!! Come see it and feel the difference for yourself.

Key facts

  • Open living area
  • New range
  • Extended wooden deck

Tags

OPEN LIVING AREAFULLY FENCED BACKYARDEXTENDED WOODEN DECKNEW RANGENEW DISHWASHERWATER SOFTENER SYSTEM

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/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/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 $197k (12.2% below list).
  • Recommended offer: $197k (12.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 5.3% in Carencro — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 69/100 on livability (#65 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, crime D.
  • Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 324 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($64k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask has dropped $14k (6%) 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $197,448 (12.2% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
6.87%
Cash-on-cash
2.07%
DSCR
1.09
GRM
9.5

CMA / ARV

ARV (median comp)
$246,281
List price
$224,900
Delta
-8.68%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 Marshfield Dr 0.06mi 3/2.0 (-1) 1,858 (-12%) 10mo $185,000 $100 64
421 Walter Dr 0.24mi 4/2.0 1,800 (-15%) 6mo $230,000 $128 59
118 Kate Rd 0.57mi 4/3.0 2,090 (-1%) 15mo $420,000 $201 56
134 Kentwood Dr 0.49mi 3/2.5 (-1) 1,873 (-11%) 8mo $255,000 $136 45

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
-13.0%
Equity multiple
0.53×
Total profit
$-29,558
Equity at exit
$33,533
10-year hold
IRR
-4.1%
Equity multiple
0.73×
Total profit
$-16,966
Equity at exit
$19,445

Cash invested: $62,972 (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 70507

Home prices YoY
-20.6%
Active inventory
324
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,974 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$153 /mo · $1,837/yr
Insurance
$94
HOA
$25
Vacancy / Maint / Mgmt
$415
Net cashflow
$109

Break-even live

Break-even rent $1,837
Max offer price $224,900
Occupancy floor 90%

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
$56,225
Closing costs
$6,747
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
115 Northpointe Dr Carencro, LA 3.0 2.0 1696 $1,650 $0.97 43d 1 1.06mi
315 Springsteen Ln Lafayette, LA 4.0 2.0 2000 $2,100 $1.05 13d 1 1.07mi
219 Oak Path Dr Carencro, LA 3.0 2.0 1615 $1,900 $1.18 43d 1 1.15mi
417 Elwick Dr Lafayette, LA 3.0 2.0 1463 $1,650 $1.13 20d 1 1.23mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
water

Listing history 28 events

  1. 2026-06-18
    days on market $224,900 Active 152 DOM
  2. 2026-06-17
    days on market $224,900 Active 151 DOM
  3. 2026-06-16
    days on market $224,900 Active 150 DOM
  4. 2026-06-15
    days on market $224,900 Active 149 DOM
  5. 2026-06-14
    days on market $224,900 Active 147 DOM
  6. 2026-06-13
    pricedays on market $224,900 Active 146 DOM
  7. 2026-06-10
    days on market $229,500 Active 144 DOM
  8. 2026-06-09
    days on market $229,500 Active 143 DOM
  9. 2026-06-08
    days on market $229,500 Active 142 DOM
  10. 2026-06-07
    days on market $229,500 Active 141 DOM
  11. 2026-06-05
    days on market $229,500 Active 138 DOM
  12. 2026-06-03
    days on market $229,500 Active 137 DOM
  13. 2026-06-02
    days on market $229,500 Active 136 DOM
  14. 2026-06-01
    days on market $229,500 Active 135 DOM
  15. 2026-05-31
    days on market $229,500 Active 134 DOM
  16. 2026-05-30
    days on market $229,500 Active 133 DOM
  17. 2026-03-06
    price $229,500 1840-char remark
    Show marketing remark (1840 chars)

    Welcome home to 204 Bridle Way, a place that instantly feels right the moment you walk in. This isn't just another house, it's the kind of home where you can picture your life unfolding: morning coffee on the deck, backyard BBQs with friends, and cozy movie nights in a space that just works for everyday living.With 4 bedrooms and 2 bathrooms spread out over about 2,050 sq ft, there's room for everyone from kids and pets to guests and home office days. The layout flows effortlessly, giving you a HUGE open living area that's perfect for gathering, yet plenty of quiet corners for whatever you're doing. You'll love how move-in ready this home feels. Fresh updates throughout! Including brand-new flooring, new carpet, and a fresh coat of paint gives it a clean, modern feel without the hassle of renovations. The kitchen has been refreshed too, with a new range and dishwasher that make everyday cooking feel easier. The primary suite is a peaceful retreat with dual vanities and both a tub/shower combo AND a separate walk-in shower, a layout that works beautifully whether it's busy mornings or relaxing evenings.Step outside and you'll find a fully fenced backyard with an extended wooden deck, the kind of space that begs for morning coffee, summer grilling, or a quiet place to unwind after a long day.Practical touches matter too. This home sits in Flood Zone X (no flood insurance required), a big win for peace of mind and budgeting, and includes perks like a water softener system.Located in a friendly neighborhood with easy access to shopping, dining, parks, and everyday essentials, this home isn't just comfortable; it makes life easier. It's the kind of place where you can see yourself staying a long time and truly living.Welcome to your next chapter at 204 Bridle Way!! Come see it and feel the difference for yourself.

  18. 2026-02-19
    price $234,500 1840-char remark
    Show marketing remark (1840 chars)

    Welcome home to 204 Bridle Way, a place that instantly feels right the moment you walk in. This isn't just another house, it's the kind of home where you can picture your life unfolding: morning coffee on the deck, backyard BBQs with friends, and cozy movie nights in a space that just works for everyday living.With 4 bedrooms and 2 bathrooms spread out over about 2,050 sq ft, there's room for everyone from kids and pets to guests and home office days. The layout flows effortlessly, giving you a HUGE open living area that's perfect for gathering, yet plenty of quiet corners for whatever you're doing. You'll love how move-in ready this home feels. Fresh updates throughout! Including brand-new flooring, new carpet, and a fresh coat of paint gives it a clean, modern feel without the hassle of renovations. The kitchen has been refreshed too, with a new range and dishwasher that make everyday cooking feel easier. The primary suite is a peaceful retreat with dual vanities and both a tub/shower combo AND a separate walk-in shower, a layout that works beautifully whether it's busy mornings or relaxing evenings.Step outside and you'll find a fully fenced backyard with an extended wooden deck, the kind of space that begs for morning coffee, summer grilling, or a quiet place to unwind after a long day.Practical touches matter too. This home sits in Flood Zone X (no flood insurance required), a big win for peace of mind and budgeting, and includes perks like a water softener system.Located in a friendly neighborhood with easy access to shopping, dining, parks, and everyday essentials, this home isn't just comfortable; it makes life easier. It's the kind of place where you can see yourself staying a long time and truly living.Welcome to your next chapter at 204 Bridle Way!! Come see it and feel the difference for yourself.

  19. 2026-01-17
    listed $239,000 Active 1840-char remark
    Show marketing remark (1840 chars)

    Welcome home to 204 Bridle Way, a place that instantly feels right the moment you walk in. This isn't just another house, it's the kind of home where you can picture your life unfolding: morning coffee on the deck, backyard BBQs with friends, and cozy movie nights in a space that just works for everyday living.With 4 bedrooms and 2 bathrooms spread out over about 2,050 sq ft, there's room for everyone from kids and pets to guests and home office days. The layout flows effortlessly, giving you a HUGE open living area that's perfect for gathering, yet plenty of quiet corners for whatever you're doing. You'll love how move-in ready this home feels. Fresh updates throughout! Including brand-new flooring, new carpet, and a fresh coat of paint gives it a clean, modern feel without the hassle of renovations. The kitchen has been refreshed too, with a new range and dishwasher that make everyday cooking feel easier. The primary suite is a peaceful retreat with dual vanities and both a tub/shower combo AND a separate walk-in shower, a layout that works beautifully whether it's busy mornings or relaxing evenings.Step outside and you'll find a fully fenced backyard with an extended wooden deck, the kind of space that begs for morning coffee, summer grilling, or a quiet place to unwind after a long day.Practical touches matter too. This home sits in Flood Zone X (no flood insurance required), a big win for peace of mind and budgeting, and includes perks like a water softener system.Located in a friendly neighborhood with easy access to shopping, dining, parks, and everyday essentials, this home isn't just comfortable; it makes life easier. It's the kind of place where you can see yourself staying a long time and truly living.Welcome to your next chapter at 204 Bridle Way!! Come see it and feel the difference for yourself.

  20. 2025-11-08
    price $239,500
  21. 2025-10-20
    price $244,000
  22. 2025-09-03
    price $249,500
  23. 2025-07-21
    listed $255,000 Active
  24. 2019-01-18
    listed $199,900
  25. 2018-05-04
    listed $199,895
  26. 2017-04-03
    soldstatus $196,500
  27. 2016-11-15
    listed $196,500
  28. 2016-05-03
    listed $198,500

ⓘ 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
$1,837 · $153/mo
Projected year-2 tax
$1,837 · $153/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$23,694
− Mortgage interest
−$12,598
− Property taxes
−$1,837
− Insurance
−$1,124
− Repairs & maintenance
−$1,896
− Management
−$1,896
− HOA
−$300
− Depreciation
−$6,543
Taxable loss
−$2,499
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$600
After-tax cash flow
$1,903/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
Lafayette Parish
NCES district ID
2200870
Math proficiency
38% ▼ -32.00%
Reading proficiency
46% ▼ -24.00%
Median HH income
$50,238
Composite
36.15/100
National rank
#4741
State rank
#19 of 98 in LA

Livability — Carencro

Score
69/100
State rank
#65
US rank
#8277

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carencro, LA
County
Lafayette Parish · 207,544 people
City population
20,134
Metro
Lafayette, LA
Population (ZIP)
20,096
Household income
$64,049
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
503.0

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
280,930 people
By 2030
301,092 · +7.2%
By 2040
339,456 · +20.8%
By 2050
375,156 · +33.5%
By 2075
451,672 · +60.8%
By 2100
497,203 · +77.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 47% White 45% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 15%
Foreign-born
2% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 2%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+31.4) · D 33.5% · R 64.8% · Other 1.7%
2008→2024 swing
-0.1pp no change · 2008: -31.3pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+28.7 2016: R+33.6 2012: R+33.7 2008: R+31.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.84%
Current HPI
156.889
Rent YoY
Metro
Lafayette, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+15.6% since first listed
12 events — show timeline
  • 2026-03-06 Price Changed $229,500 AcadianaMLS
  • 2026-02-19 Price Changed $234,500 AcadianaMLS
  • 2026-01-17 Listed $239,000 AcadianaMLS
  • 2025-11-08 Price Changed $239,500 AcadianaMLS
  • 2025-10-20 Price Changed $244,000 AcadianaMLS
  • 2025-09-03 Price Changed $249,500 AcadianaMLS
  • 2025-07-21 Listed $255,000 AcadianaMLS
  • 2019-01-18 Listed $199,900 AcadianaMLS
  • 2018-05-04 Listed $199,895 AcadianaMLS
  • 2017-04-03 Sold (MLS) $196,500 AcadianaMLS
  • 2016-11-15 Listed $196,500 AcadianaMLS
  • 2016-05-03 Listed $198,500 AcadianaMLS

Property tax history

+25.7%/yr

Latest (2025): $1,837 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…