CashFlowRE
Sign in Sign up
38334 St Thomas Ct
D+ Composite 49.97
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).

  • ARV discount +14.9/15.0
  • Cash flow +13.6/30.0
  • Schools +4.7/10.0
  • DSCR +4.1/10.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

38334 St Thomas Ct · Prairieville, LA 70737
3 bd · 2.0 ba · 1,394 sqft · SingleFamily · 208 Days on market
Built 2012 0.29 ac lot $176/sqft · 16% below area Est $293k · 16% under $17/mo HOA · 1% of rent

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

Listing remarks MLS

Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

Key facts

  • Open floor plan
  • No flood zone
  • 0.29 acre lot

Tags

NO FLOOD ZONEUTILITIES UNDERGROUNDNO NEIGHBORS ON THE LEFT SIDETANKLESS WATER HEATERPRIVACY FENCED BACK YARDOPEN FLOOR PLAN

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/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $14 ($168/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 $206k (15.8% below list).
  • Recommended offer: $206k (15.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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 (+3.3%/yr); 571 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 208 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y ago; this cycle's ask has dropped $35k (12%) 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,214 (15.8% below list)

Questions for the listing agent

  1. It's been on market 208 days. Have you received any prior offers? Is the seller open to a 16% 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. 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. 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
0.84%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
9.9

CMA / ARV

ARV (median comp)
$292,934
List price
$245,000
Delta
-16.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
38330 Duplessis Rd 0.11mi 3/2.0 1,541 (+10%) 1mo $289,000 $188 76
14391 Ridgewood Ave 0.50mi 3/2.0 1,387 (-0%) 4mo $250,000 $180 73
37446 E Hillside Dr 0.69mi 3/1.5 1,400 (+0%) 2mo $191,000 $136 63
37548 Parkbrook Dr 0.57mi 3/2.0 1,332 (-4%) 4mo $246,500 $185 63
15005 Beau Jon Ave 0.45mi 3/2.0 1,300 (-7%) 5mo $199,000 $153 63
15059 Ridgewood Ave 0.53mi 3/2.0 1,262 (-10%) 1mo $230,000 $182 58
37506 Parkbrook Dr 0.59mi 3/2.0 1,283 (-8%) 4mo $234,000 $182 55
14212 Parkridge Dr 0.66mi 3/2.0 1,265 (-9%) 1mo $249,000 $197 53
14211 Parkridge Dr 0.67mi 3/2.0 1,267 (-9%) 1mo $239,999 $189 52
14453 Ridgewood Ave 0.51mi 3/2.0 1,223 (-12%) 5mo $227,000 $186 52
14338 Parkmeadow Dr 0.62mi 3/2.0 1,575 (+13%) 5mo $289,900 $184 45
14224 Parkview Dr 0.67mi 3/2.0 1,600 (+15%) 5mo $230,000 $144 40

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.44×
Total profit
$-38,286
Equity at exit
$36,530
10-year hold
IRR
-6.8%
Equity multiple
0.56×
Total profit
$-30,029
Equity at exit
$21,183

Cash invested: $68,600 (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 70737

Rents YoY
3.3%
Active inventory
571
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,062 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$211 /mo · $2,535/yr
Insurance
$102
HOA
$17
Vacancy / Maint / Mgmt
$433
Net cashflow
$14

Break-even live

Break-even rent $2,044
Max offer price $245,000
Occupancy floor 94%

Sensitivity live

Price -10% $153 -5% $83 +0% $14 +5% $-55 +10% $-125
Rent -10% $-149 -5% $-67 +0% $14 +5% $95 +10% $177
Rate -1.0pp $137 -0.5pp $76 base $14 +0.5pp $-50 +1.0pp $-114

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
$61,250
Closing costs
$7,350
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
38035 Post Office Rd Unit 4B Prairieville, LA 3.0 2.0 1430 $2,000 $1.40 44d 1 1.17mi
15279 Oak Heritage Ave Prairieville, LA 1.0–3.0 1.0–2.5 1331 $2,243 $1.69 15d 7 1.18mi
14086 Airline Hwy Gonzales, LA 1.0–3.0 1.0–2.0 1171 $1,779 $1.52 15d 1 1.42mi

HOA detail

Monthly dues
$17 · $204/yr
Likely covers
water

Listing history 41 events

  1. 2026-06-15
    days on market $245,000 Active 208 DOM
  2. 2026-06-14
    days on market $245,000 Active 206 DOM
  3. 2026-06-10
    days on market $245,000 Active 203 DOM
  4. 2026-06-09
    days on market $245,000 Active 202 DOM
  5. 2026-06-08
    days on market $245,000 Active 201 DOM
  6. 2026-06-07
    days on market $245,000 Active 200 DOM
  7. 2026-06-05
    days on market $245,000 Active 197 DOM
  8. 2026-06-03
    days on market $245,000 Active 196 DOM
  9. 2026-06-02
    days on market $245,000 Active 195 DOM
  10. 2026-06-01
    days on market $245,000 Active 194 DOM
  11. 2026-05-31
    days on market $245,000 Active 193 DOM
  12. 2026-05-31
    days on market $245,000 Active 192 DOM
  13. 2026-04-25
    price $245,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  14. 2026-04-25
    price $245,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  15. 2026-03-22
    price $250,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  16. 2026-03-22
    price $250,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  17. 2026-01-20
    price $260,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  18. 2026-01-20
    price $260,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  19. 2025-12-05
    price $270,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  20. 2025-12-05
    price $270,000 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  21. 2025-11-19
    listed $280,000 Active 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  22. 2025-11-19
    listed $280,000 Active 469-char remark
    Show marketing remark (469 chars)

    Live in this beautiful home with open floor plan. Spacious for entertaining. Located at the end of the Cul de Sac with no neighbors on the left. Oak cabinets in kitchen with eat in bar. Lots of natural lighting. Granite counters in both bathrooms. Ensuite in primary bath has shower/garden tub combination. Tankless water heater, privacy fenced back yard. Sellers are motivated. Virtual tour available, be sure to click the person on the bottom left to change the view.

  23. 2023-04-28
    soldstatus Sold
  24. 2023-04-28
    soldstatus $235,000
  25. 2023-04-02
    status Pending
  26. 2023-03-31
    listed $238,000 Active
  27. 2023-03-31
    listed $238,000
  28. 2020-04-27
    soldstatus $187,900
  29. 2020-04-24
    soldstatus Sold
  30. 2020-03-21
    historical
  31. 2020-03-17
    status Active
  32. 2020-02-28
    status Pending
  33. 2020-02-28
    status Active
  34. 2019-12-26
    status Pending
  35. 2019-12-04
    price $189,900
  36. 2019-10-01
    price $194,500
  37. 2019-09-27
    price $196,000
  38. 2019-09-25
    price $197,900
  39. 2019-08-24
    listed $199,000 Active
  40. 2019-08-24
    listed $189,900
  41. 2012-08-10
    soldstatus $1,840,000

ⓘ 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
$2,535 · $211/mo
Projected year-2 tax
$2,535 · $211/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 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 · 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
$24,746
− Mortgage interest
−$13,724
− Property taxes
−$2,535
− Insurance
−$1,225
− Repairs & maintenance
−$1,980
− Management
−$1,980
− HOA
−$204
− Depreciation
−$7,127
Taxable loss
−$4,028
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$967
After-tax cash flow
$1,135/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

County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,084
Household income
$82,521
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
863.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% 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
▼ -89.49%
Current HPI
145.3384
Rent YoY
▲ 3.26%
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

-86.7% since first listed
29 events — show timeline
  • 2026-04-25 Price Changed $245,000 AcadianaMLS
  • 2026-04-25 Price Changed $245,000 GSREIN
  • 2026-03-22 Price Changed $250,000 AcadianaMLS
  • 2026-03-22 Price Changed $250,000 GSREIN
  • 2026-01-20 Price Changed $260,000 AcadianaMLS
  • 2026-01-20 Price Changed $260,000 GSREIN
  • 2025-12-05 Price Changed $270,000 AcadianaMLS
  • 2025-12-05 Price Changed $270,000 GSREIN
  • 2025-11-19 Listed $280,000 GSREIN
  • 2025-11-19 Listed $280,000 AcadianaMLS
  • 2023-04-28 Sold (Public Records) $235,000 Public Records
  • 2023-04-28 Sold (MLS) GBRMLS
  • 2023-04-02 Pending GBRMLS
  • 2023-03-31 Listed $238,000 AcadianaMLS
  • 2023-03-31 Listed $238,000 GBRMLS
  • 2020-04-27 Sold (Public Records) $187,900 Public Records
  • 2020-04-24 Sold (MLS) GBRMLS
  • 2020-03-21 Delisted GBRMLS
  • 2020-03-17 Relisted GBRMLS
  • 2020-02-28 Pending GBRMLS
  • 2020-02-28 Relisted GBRMLS
  • 2019-12-26 Pending GBRMLS
  • 2019-12-04 Price Changed $189,900 GBRMLS
  • 2019-10-01 Price Changed $194,500 GBRMLS
  • 2019-09-27 Price Changed $196,000 GBRMLS
  • 2019-09-25 Price Changed $197,900 GBRMLS
  • 2019-08-24 Listed $189,900 AcadianaMLS
  • 2019-08-24 Listed $199,000 GBRMLS
  • 2012-08-10 Sold (Public Records) $1,840,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $2,535 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…