CashFlowRE
Sign in Sign up
41156 Hwy 42 Rd
C+ Composite 60.69
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 +26.3/30.0
  • DSCR +8.9/10.0
  • 1% rule +5.8/10.0
  • ARV discount +5.6/15.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

41156 Hwy 42 Rd · Prairieville, LA 70769
4 bd · 2.0 ba · 1,200 sqft · SingleFamily · 112 Days on market
Built 1992 0.58 ac lot $192/sqft · at area comps Est $220k · at est.

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

Listing remarks MLS

?? INVESTOR SPECIAL - PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don't miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 -- selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don't miss your chance to make this one your own!

Key facts

  • 0.58 acre lot
  • Built 1992
  • Listed 111 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 4-bed/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $170 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).
  • Recommended offer: $209k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 4.3% in Prairieville — 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 69/100 on livability (#70 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Ascension Parish (suburban): math 48% / reading 58% proficiency, ranked #7 of 98 in LA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.5%/yr); 492 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).

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.
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $230k implies a 283% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $209,300 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.08%
Cap rate
9.41%
Cash-on-cash
11.12%
DSCR
1.49
GRM
7.7

CMA / ARV

ARV (median comp)
$220,492
List price
$230,000
Delta
4.31%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18152 Woodhaven Dr 0.26mi 3/2.0 (-1) 1,200 (0%) 2mo $189,900 $158 81
18133 Woodhaven Dr 0.25mi 3/2.0 (-1) 1,250 (+4%) 5mo $199,900 $160 73
18100 Woodhaven Dr 0.19mi 3/2.0 (-1) 1,256 (+5%) 12mo $210,000 $167 69
18129 Woodhaven Dr 0.24mi 3/2.0 (-1) 1,169 (-3%) 14mo $215,000 $184 68
41158 2nd Colonial St 0.25mi 3/2.0 (-1) 1,350 (+12%) 7mo $123,375 $91 57
18111 Woodhaven Dr 0.22mi 3/2.0 (-1) 1,329 (+11%) 13mo $195,000 $147 56
18340 Syble Rd 0.60mi 3/2.0 (-1) 1,200 (0%) 16mo $240,000 $200 54
18119 Conthia St 0.32mi 3/2.0 (-1) 1,314 (+10%) 13mo $229,000 $174 53
18054 Little Prairie Rd 0.38mi 3/2.0 (-1) 1,295 (+8%) 14mo $203,500 $157 52
40157 Autumn Breeze Ave 0.63mi 3/2.0 (-1) 1,204 (+0%) 16mo $198,500 $165 52
41331 Cherry Hl 0.38mi 3/2.0 (-1) 1,360 (+13%) 12mo $240,000 $176 45
17347 W Autumn Dr 0.49mi 3/2.0 (-1) 1,350 (+12%) 21mo $250,000 $185 34

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 · 3.47% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.61×
Total profit
$-25,070
Equity at exit
$34,294
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-2,291
Equity at exit
$19,886

Cash invested: $64,400 (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 70769

Rents YoY
3.5%
Active inventory
492
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,488 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$66 /mo · $797/yr
Insurance
$96
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$522
Net cashflow
$170

Break-even live

Break-even rent $2,272
Max offer price $230,000
Occupancy floor 88%

Sensitivity live

Price -10% $301 -5% $236 +0% $170 +5% $105 +10% $40
Rent -10% $-26 -5% $72 +0% $170 +5% $269 +10% $367
Rate -1.0pp $286 -0.5pp $229 base $170 +0.5pp $111 +1.0pp $50

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
$57,500
Closing costs
$6,900
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17455 Berkshire Dr Prairieville, LA 3.0 2.0 1279 $1,850 $1.45 44d 1 0.22mi
17160 Parker Heights Dr Prairieville, LA 3.0 2.0 1274 $2,100 $1.65 44d 1 0.83mi

Listing history 29 events

  1. 2026-06-18
    days on market $230,000 Active 112 DOM
  2. 2026-06-17
    days on market $230,000 Active 111 DOM
  3. 2026-06-16
    days on market $230,000 Active 110 DOM
  4. 2026-06-15
    days on market $230,000 Active 109 DOM
  5. 2026-06-14
    days on market $230,000 Active 107 DOM
  6. 2026-06-10
    days on market $230,000 Active 104 DOM
  7. 2026-06-09
    days on market $230,000 Active 103 DOM
  8. 2026-06-08
    days on market $230,000 Active 102 DOM
  9. 2026-06-07
    days on market $230,000 Active 101 DOM
  10. 2026-06-05
    days on market $230,000 Active 98 DOM
  11. 2026-06-03
    days on market $230,000 Active 97 DOM
  12. 2026-06-02
    days on market $230,000 Active 96 DOM
  13. 2026-06-01
    days on market $230,000 Active 95 DOM
  14. 2026-05-31
    days on market $230,000 Active 94 DOM
  15. 2026-05-31
    days on market $230,000 Active 93 DOM
  16. 2026-05-08
    price $230,000 633-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  17. 2026-05-08
    price $230,000 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  18. 2026-05-01
    status Active 633-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  19. 2026-05-01
    status Active 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  20. 2026-04-14
    historical 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  21. 2026-03-13
    status Active 633-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  22. 2026-03-13
    status Active 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  23. 2026-03-11
    historical 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  24. 2026-02-25
    status Active 633-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  25. 2026-02-25
    status Active 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  26. 2026-02-17
    historical 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  27. 2026-01-24
    listed $250,500 Active 633-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  28. 2026-01-24
    listed $250,500 Active 661-char remark
    Show marketing remark (661 chars)

    ?? INVESTOR SPECIAL – PRICED TO SELL FAST ?? Great opportunity in a desirable location! This property is a must see for investors or buyers looking to customize and add value. Sitting on a spacious lot, the true value is in the land and potential. Sold AS-IS. Serious inquiries only. Don’t miss this opportunity! 18038 Muddy Creek Rd & 41156 Hwy 42 — selling both lots together (7A & 7B). A must-see opportunity! Seller is highly motivated. This property is a true diamond in the rough, offering incredible potential in a convenient location with easy access to major roads. Don’t miss your chance to make this one your own!

  29. 2025-02-10
    soldstatus $60,000

ⓘ 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
$797 · $66/mo
Projected year-2 tax
$1,265 · $105/mo
Expected delta
+$468/yr (+$39/mo · 58.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 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 2/10 Low 2 unhealthy d/yr today · 2 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
$29,853
− Mortgage interest
−$12,884
− Property taxes
−$797
− Insurance
−$6,268
− Repairs & maintenance
−$2,388
− Management
−$2,388
− Depreciation
−$6,691
Taxable loss
−$1,563
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$375
After-tax cash flow
$2,420/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
Ascension Parish
NCES district ID
2200090
Math proficiency
48% ▼ -31.00%
Reading proficiency
58% ▼ -25.00%
Median HH income
$68,423
Composite
47.0/100
National rank
#2347
State rank
#7 of 98 in LA

Livability — Prairieville

Score
69/100
State rank
#70
US rank
#8507

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prairieville, LA
County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,278
Household income
$109,404
Rent vs Own
12.3% rent · 87.7% own
Severe rent burden
91.0

Population outlook (Ascension County) Hauer SSP2

Today (2025)
145,480 people
By 2030
158,329 · +8.8%
By 2040
183,741 · +26.3%
By 2050
207,615 · +42.7%
By 2075
260,244 · +78.9%
By 2100
289,576 · +99.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Ascension

2024 margin
Solid R (+34.0) · D 32.2% · R 66.1% · Other 1.7%
2008→2024 swing
+1.7pp toward D · 2008: -35.7pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+32.5 2016: R+36.0 2012: R+34.3 2008: R+35.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.56%
Current HPI
144.2267
Rent YoY
▲ 3.47%
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+283.3% since first listed
14 events — show timeline
  • 2026-05-08 Price Changed $230,000 AcadianaMLS
  • 2026-05-08 Price Changed $230,000 GSREIN
  • 2026-05-01 Relisted AcadianaMLS
  • 2026-05-01 Relisted GSREIN
  • 2026-04-14 Listing Removed GSREIN
  • 2026-03-13 Relisted AcadianaMLS
  • 2026-03-13 Relisted GSREIN
  • 2026-03-11 Listing Removed GSREIN
  • 2026-02-25 Relisted AcadianaMLS
  • 2026-02-25 Relisted GSREIN
  • 2026-02-17 Listing Removed GSREIN
  • 2026-01-24 Listed $250,500 GSREIN
  • 2026-01-24 Listed $250,500 AcadianaMLS
  • 2025-02-10 Sold (Public Records) $60,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $797 · +67.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…