CashFlowRE
Sign in Sign up
268 Leone St
C- Composite 51.39
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 +17.8/30.0
  • ARV discount +14.2/15.0
  • DSCR +5.6/10.0
  • 1% rule +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$135,000

268 Leone St · Ville Platte, LA 70586
3 bd · 1.0 ba · 1,600 sqft · SingleFamily · 44 Days on market
$84/sqft · 15% below area Est $159k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 268 Leone Street in Theophile Subdivision -- a beautifully updated 3-bedroom, 1-bath home with character you don't see every day.Inside, you'll find an open-concept living and kitchen area with a bold, color-drenched design that brings warmth and personality to the space. The home features all new flooring, fresh paint, updated fixtures, and new doors throughout.Major improvements include a serviced and up-to-code AC system, a durable metal roof, and new carport beams for added stability.Step outside to a spacious, fenced-in backyard -- perfect for pets, kids, or entertaining -- and enjoy the convenience of a covered carport for parking.If you're looking for something move-in ready with style and personality that stands out from the typical, this one is worth a look. Schedule your showing today!

Key facts

  • Parking
  • Listed 43 days

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $112 ($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 $114k (15.4% below list).
  • Recommended offer: $114k (15.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#287 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+; Watch: housing D+, crime F, amenities F.
  • Evangeline Parish (rural): math 23% / reading 36% proficiency, ranked #48 of 98 in LA (top 49%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 75 active listings in the ZIP; 28 units permitted in Evangeline Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Evangeline County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

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 $114,243 (15.4% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
7.29%
Cash-on-cash
3.55%
DSCR
1.16
GRM
9.8

CMA / ARV

ARV (median comp)
$158,673
List price
$135,000
Delta
-14.92%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
254 Leone St 0.03mi 4/1.0 (+1) 1,600 (0%) 23mo $100,000 $63 74

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
-10.8%
Equity multiple
0.61×
Total profit
$-14,814
Equity at exit
$20,129
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-4,003
Equity at exit
$11,672

Cash invested: $37,800 (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 70586

Home prices YoY
-34.2%
Active inventory
75
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,142 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$26 /mo · $316/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$112

Break-even live

Break-even rent $1,001
Max offer price $135,000
Occupancy floor 85%

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
$33,750
Closing costs
$4,050
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 17 events

  1. 2026-06-18
    days on market $135,000 Active 44 DOM
  2. 2026-06-17
    days on market $135,000 Active 43 DOM
  3. 2026-06-16
    days on market $135,000 Active 42 DOM
  4. 2026-06-15
    days on market $135,000 Active 41 DOM
  5. 2026-06-13
    days on market $135,000 Active 39 DOM
  6. 2026-06-12
    days on market $135,000 Active 38 DOM
  7. 2026-06-09
    days on market $135,000 Active 35 DOM
  8. 2026-06-08
    days on market $135,000 Active 34 DOM
  9. 2026-06-07
    days on market $135,000 Active 33 DOM
  10. 2026-06-07
    days on market $135,000 Active 32 DOM
  11. 2026-06-04
    days on market $135,000 Active 29 DOM
  12. 2026-06-02
    days on market $135,000 Active 28 DOM
  13. 2026-06-01
    price $135,000 Active 27 DOM
  14. 2026-06-01
    days on market $140,000 Active 27 DOM
  15. 2026-05-31
    days on market $140,000 Active 26 DOM
  16. 2026-05-31
    days on market $140,000 Active 25 DOM
  17. 2026-05-05
    listed $140,000 Active 817-char remark
    Show marketing remark (817 chars)

    Welcome to 268 Leone Street in Theophile Subdivision -- a beautifully updated 3-bedroom, 1-bath home with character you don't see every day.Inside, you'll find an open-concept living and kitchen area with a bold, color-drenched design that brings warmth and personality to the space. The home features all new flooring, fresh paint, updated fixtures, and new doors throughout.Major improvements include a serviced and up-to-code AC system, a durable metal roof, and new carport beams for added stability.Step outside to a spacious, fenced-in backyard -- perfect for pets, kids, or entertaining -- and enjoy the convenience of a covered carport for parking.If you're looking for something move-in ready with style and personality that stands out from the typical, this one is worth a look. Schedule your showing today!

ⓘ 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
$316 · $26/mo
Projected year-2 tax
$742 · $62/mo
Expected delta
+$426/yr (+$36/mo · 134.9%)

ⓘ 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 ≥111°F today · 20 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
$13,709
− Mortgage interest
−$7,562
− Property taxes
−$316
− Insurance
−$675
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$3,927
Taxable loss
−$965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$232
After-tax cash flow
$1,575/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
Evangeline Parish
NCES district ID
2200630
Math proficiency
23% ▼ -46.00%
Reading proficiency
36% ▼ -37.00%
Median HH income
$31,769
Composite
24.0/100
National rank
#7774
State rank
#48 of 98 in LA

Livability — Ville Platte

Score
58/100
State rank
#287
US rank
#20634

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
18,939

Population outlook (Evangeline County) Hauer SSP2

Today (2025)
33,019 people
By 2030
32,359 · -2.0%
By 2040
30,860 · -6.5%
By 2050
29,125 · -11.8%
By 2075
24,605 · -25.5%
By 2100
18,499 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 32% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 12% Slovak 1%
Foreign-born
1% · Canada
Languages at home
86% English-only · French/Haitian/Cajun 13% Spanish 1%

Political lean MEDSL · Evangeline

2024 margin
Solid R (+49.1) · D 24.9% · R 74.0% · Other 1.2%
2008→2024 swing
-24.4pp toward R · 2008: -24.7pp · 2024: -49.1pp
All cycles
2024: R+49.1 2020: R+44.7 2016: R+41.3 2012: R+30.7 2008: R+24.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.91%
Current HPI
113.4032
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

1 event — show timeline
  • 2026-05-05 Listed $140,000 AcadianaMLS

Property tax history

+1.0%/yr

Latest (2025): $316 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…