CashFlowRE
Sign in Sign up
345 Stephanie St
B Composite 72.15
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +14.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • 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

$83,500

345 Stephanie St · Ville Platte, LA 70586
3 bd · 1.0 ba · 1,207 sqft · SingleFamily · 10 Days on market
0.32 ac lot Est $99k · 16% under

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

Listing remarks

This charming 3-bedroom, 1-bathroom home offers comfortable living with plenty of space to enjoy. The kitchen provides ample cabinet and countertop space, making meal preparation and everyday living convenient. The adjoining dining area and living room create a welcoming atmosphere for gathering with family and friends. The home has been well-maintained making this property move-in ready and easy to personalize to your taste. Outside, you'll find an attached 1-car carport that provides covered parking and protection from the elements. A detached storage building offers additional space for tools, lawn equipment, seasonal items, or hobbies. Whether you're a first-time homebuyer, looking to d

Key facts

  • Attached carport
  • Ample cabinet space
  • 0.32 acre lot

Tags

AMPLE CABINET SPACEATTACHED CARPORTDETACHED STORAGE BUILDING

Property features AI

Exterior

  • Parking: Attached carport (1 covered space)
  • Utilities: City gas; Public sewer; Electric service by CLECO
  • Home design: Single family residence
  • Construction: Brick veneer construction; Composition roof
  • Exterior features: Composition roof; Brick veneer exterior; Parish road frontage with paved access; Storage structure on property

Interior

  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Formica counters; Storage

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 $84k.

Deal economics

  • At list price, monthly cash flow is $312 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Cap rate 10.8% vs local median 8.0% in Ville Platte — 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 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 $577 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $23k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $45k; list at $84k implies a 86% gain — meaningful room to come down on a strong offer.

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 $83,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.23%
Cap rate
10.78%
Cash-on-cash
16.01%
DSCR
1.71
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$98,974
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
356 Stephanie St 0.03mi 3/1.5 1,250 (+4%) 8mo $117,000 $94 84
163 Candy Ln 0.14mi 3/1.0 1,274 (+6%) 9mo $79,000 $62 76
355 Stephanie St 0.02mi 3/2.0 1,264 (+5%) 14mo $80,000 $63 75
181 Monique St 0.07mi 3/1.0 1,300 (+8%) 23mo $106,300 $82 65

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
6.9%
Equity multiple
1.27×
Total profit
$6,311
Equity at exit
$12,450
10-year hold
IRR
16.2%
Equity multiple
2.32×
Total profit
$30,957
Equity at exit
$7,220

Cash invested: $23,380 (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
6.8×

Monthly cashflow live

Estimated rent
$1,029 medium interval (Pro) →
Mortgage (P&I)
$438
Tax from tax record
$28 /mo · $335/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$312

Break-even live

Break-even rent $634
Max offer price $83,500
Occupancy floor 65%

Sensitivity live

Price -10% $359 -5% $336 +0% $312 +5% $288 +10% $265
Rent -10% $231 -5% $271 +0% $312 +5% $353 +10% $393
Rate -1.0pp $354 -0.5pp $333 base $312 +0.5pp $290 +1.0pp $268

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
$20,875
Closing costs
$2,505
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 8 events

  1. 2026-06-12
    statusdays on market $83,500 Pending 10 DOM
  2. 2026-06-09
    days on market $83,500 Active 8 DOM
  3. 2026-06-08
    days on market $83,500 Active 7 DOM
  4. 2026-06-07
    days on market $83,500 Active 6 DOM
  5. 2026-06-07
    days on market $83,500 Active 5 DOM
  6. 2026-06-04
    days on market $83,500 Active 2 DOM
  7. 2026-06-02
    remarks 699-char remark
  8. 2026-06-02
    listed $83,500 Active 1 DOM

ⓘ 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
$335 · $28/mo
Projected year-2 tax
$459 · $38/mo
Expected delta
+$124/yr (+$10/mo · 37.1%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$12,344
− Mortgage interest
−$4,677
− Property taxes
−$335
− Insurance
−$418
− Repairs & maintenance
−$987
− Management
−$987
− Depreciation
−$2,429
Taxable income
$2,510
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$602
After-tax cash flow
$3,142/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

+108.7% since first listed
3 events — show timeline
  • 2026-06-01 Listed $83,500 AcadianaMLS
  • 2021-02-24 Sold (Public Records) $45,000 Public Records
  • 2014-08-06 Sold (Public Records) $40,000 Public Records

Property tax history

-0.3%/yr

Latest (2025): $335 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…