CashFlowRE
Sign in Sign up
1519 Jasmine Dr
C- Composite 53.28
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 +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$159,900

1519 Jasmine Dr · Opelousas, LA 70570
4 bd · 2.0 ba · 2,400 sqft · SingleFamily · 613 Days on market
$67/sqft · 17% below area Est $193k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

Key facts

  • Covered patio
  • Private retreat
  • Corner lot

Tags

COVERED PATIOCORNER LOTPRIVATE RETREAT

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 $160k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/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 $138k (13.9% below list).
  • Recommended offer: $138k (13.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 4.0% in Opelousas — 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 63/100 on livability (#187 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.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 309 active listings in the ZIP; 142 units permitted in St. Landry 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 $5k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 613 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $85k (35%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $125k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $137,723 (13.9% below list)

Questions for the listing agent

  1. It's been on market 613 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.86%
Cap rate
7.44%
Cash-on-cash
4.11%
DSCR
1.18
GRM
9.7

CMA / ARV

ARV (median comp)
$193,004
List price
$159,900
Delta
-17.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2116 George Dr 0.45mi 4/2.0 2,576 (+7%) 1mo $243,000 $94 66
906 Eddins Ave 0.34mi 3/2.0 (-1) 2,200 (-8%) 18mo $184,500 $84 50
2424 Vista Dr 0.68mi 3/2.5 (-1) 2,532 (+6%) 3mo $270,000 $107 50
1203 Noah Ln 0.33mi 3/3.5 (-1) 2,098 (-13%) 12mo $210,000 $100 42
709 Sand Piper Ln 0.55mi 3/2.5 (-1) 2,132 (-11%) 16mo $277,000 $130 36
108 W Smiley St 0.53mi 3/3.5 (-1) 2,221 (-8%) 20mo $220,000 $99 35
227 W Tennis St 0.70mi 3/2.0 (-1) 2,045 (-15%) 9mo $139,000 $68 30
201 W Eleanor St 0.73mi 3/2.0 (-1) 2,745 (+14%) 10mo $305,000 $111 28

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
-9.9%
Equity multiple
0.64×
Total profit
$-16,239
Equity at exit
$23,842
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-1,920
Equity at exit
$13,825

Cash invested: $44,772 (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 70570

Home prices YoY
-34.7%
Active inventory
309
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,377 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$30 /mo · $356/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$153

Break-even live

Break-even rent $1,183
Max offer price $159,900
Occupancy floor 84%

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
$39,975
Closing costs
$4,797
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 30 events

  1. 2026-06-18
    days on market $159,900 Active 613 DOM
  2. 2026-06-17
    days on market $159,900 Active 612 DOM
  3. 2026-06-16
    days on market $159,900 Active 611 DOM
  4. 2026-06-15
    days on market $159,900 Active 610 DOM
  5. 2026-06-12
    days on market $159,900 Active 608 DOM
  6. 2026-06-09
    days on market $159,900 Active 605 DOM
  7. 2026-06-08
    days on market $159,900 Active 604 DOM
  8. 2026-06-07
    days on market $159,900 Active 603 DOM
  9. 2026-06-07
    days on market $159,900 Active 602 DOM
  10. 2026-06-04
    days on market $159,900 Active 599 DOM
  11. 2026-06-02
    days on market $159,900 Active 598 DOM
  12. 2026-06-01
    days on market $159,900 Active 597 DOM
  13. 2026-05-31
    days on market $159,900 Active 596 DOM
  14. 2026-05-31
    days on market $159,900 Active 595 DOM
  15. 2026-04-01
    price $159,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  16. 2026-03-12
    price $174,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  17. 2026-01-27
    price $184,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  18. 2025-11-08
    price $199,750 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  19. 2025-09-27
    price $205,000 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  20. 2025-09-27
    price $20,500 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  21. 2025-08-19
    price $214,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  22. 2025-06-18
    price $219,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  23. 2025-05-08
    price $224,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  24. 2025-03-09
    price $229,000 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  25. 2025-01-26
    price $239,900 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  26. 2024-12-09
    price $239,950 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  27. 2024-10-11
    listed $245,000 Active 591-char remark
    Show marketing remark (591 chars)

    Charm meets convenience in this delightful single-family abode! Step into a world of warmth and comfort as you enter this 2400 sq ft, two-story - 4-bedroom 2.5 bath house that is perfect for creating lasting memories with loved ones. Embrace the tranquility of the dual fireplace and outside covered patio. Your own private retreat after a long day. This home offers the ideal blend of suburban living and accessibility, located on a corner lot in the Park Vista subdivision. Home has a 7 year old roof with a transferable warranty!! Schedule your private showing today. Seller is motivated!

  28. 2016-02-17
    soldstatus $125,000
  29. 2016-02-12
    soldstatus $125,000 530-char remark
    Show marketing remark (530 chars)

    Attractive home on a corner lot with a 2-year old C/H/A. Brick on slab with tall columns from ground floor to second floor, 4 bedrooms, 2.5 baths, formal living and dining combo with beautiful wood floors and a fireplace. The den also has a fireplace with wooden floors, all bedrooms are large, new floors installed in all 3 bedrooms downstairs, upstairs bedrooms has carpet, no carpet downstairs, large covered patio and storage room attached, double garage with remote, private wood fence with access to backyard with 2 gates.

  30. 2015-06-23
    listed $138,000 530-char remark
    Show marketing remark (530 chars)

    Attractive home on a corner lot with a 2-year old C/H/A. Brick on slab with tall columns from ground floor to second floor, 4 bedrooms, 2.5 baths, formal living and dining combo with beautiful wood floors and a fireplace. The den also has a fireplace with wooden floors, all bedrooms are large, new floors installed in all 3 bedrooms downstairs, upstairs bedrooms has carpet, no carpet downstairs, large covered patio and storage room attached, double garage with remote, private wood fence with access to backyard with 2 gates.

ⓘ 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
$356 · $30/mo
Projected year-2 tax
$879 · $73/mo
Expected delta
+$523/yr (+$44/mo · 146.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°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
$16,527
− Mortgage interest
−$8,957
− Property taxes
−$356
− Insurance
−$800
− Repairs & maintenance
−$1,322
− Management
−$1,322
− Depreciation
−$4,652
Taxable loss
−$882
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$212
After-tax cash flow
$2,050/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Opelousas

Score
63/100
State rank
#187
US rank
#14928

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Opelousas, LA
Population (ZIP)
37,188

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 37% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 8%
Foreign-born
1% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 3%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.38%
Current HPI
98.4256
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

+15.9% since first listed
16 events — show timeline
  • 2026-04-01 Price Changed $159,900 AcadianaMLS
  • 2026-03-12 Price Changed $174,900 AcadianaMLS
  • 2026-01-27 Price Changed $184,900 AcadianaMLS
  • 2025-11-08 Price Changed $199,750 AcadianaMLS
  • 2025-09-27 Price Changed $205,000 AcadianaMLS
  • 2025-09-27 Price Changed $20,500 AcadianaMLS
  • 2025-08-19 Price Changed $214,900 AcadianaMLS
  • 2025-06-18 Price Changed $219,900 AcadianaMLS
  • 2025-05-08 Price Changed $224,900 AcadianaMLS
  • 2025-03-09 Price Changed $229,000 AcadianaMLS
  • 2025-01-26 Price Changed $239,900 AcadianaMLS
  • 2024-12-09 Price Changed $239,950 AcadianaMLS
  • 2024-10-11 Listed $245,000 AcadianaMLS
  • 2016-02-17 Sold (Public Records) $125,000 Public Records
  • 2016-02-12 Sold (MLS) $125,000 AcadianaMLS
  • 2015-06-23 Listed $138,000 AcadianaMLS

Property tax history

-5.1%/yr

Latest (2025): $356 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…