CashFlowRE
Sign in Sign up
219 Blue Bonnet Dr
B- Composite 67.62
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 +26.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.2/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$98,000

219 Blue Bonnet Dr · Crowley, LA 70526
3 bd · 1.5 ba · 1,565 sqft · SingleFamily · 7 Days on market
Built 1973 7,840 sqft lot Est $164k · 40% under

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

Listing remarks MLS

Back on the market due to buyers inability to get financing. Priced below appraisal value. Spacious family home in a quiet neighborhood with a large open floor plan that includes living, dining, kitchen, office, and a bonus space making this home perfect for entertaining. This well maintained 3 bedroom 1 and 1/2 bath home has a shaded fenced in back yard with room to play and 2 storage buildings. Flood insurance is not required! Schedule your showing today!

Key facts

  • 7,840 sq ft lot
  • 2 parking spots
  • Built 1973

Property features AI

Exterior

  • Parking: Carport with 2 covered spaces (2 total parking spaces)
  • Utilities: Public sewer; Electric service: CLECO
  • Home design: Single family residence
  • Construction: Brick veneer and vinyl siding over frame construction; Composition roof
  • Exterior features: Chain link fencing; Covered patio/porch; Shed(s)

Interior

  • Kitchen: Dishwasher; Gas cooktop; Gas stove
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Built-in features; Other countertops
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/1.5-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Cap rate 9.3% vs local median 3.5% in Crowley — 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 65/100 on livability (#145 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Acadia Parish (rural): math 32% / reading 44% proficiency, ranked #28 of 98 in LA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Ross Elementary School (math 8% / reading 17%, grade F, #550 of 646 statewide, top 88%, 259 students, 90% FRL); Crowley Middle School (math 9% / reading 17%, grade F, #189 of 218 statewide, top 87%, 449 students, 83% FRL); Crowley High School (math 22% / reading 27%, grade F, #153 of 265 statewide, top 62%, 536 students, 76% FRL) — zoned schools average 83% FRL vs 62% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 17% at this address vs 38% district-wide (-21 pts) — the specific schools serving this property underperform the Acadia Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 96 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 137 units permitted in Acadia Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $98,000

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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?
  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
1.12%
Cap rate
9.34%
Cash-on-cash
10.87%
DSCR
1.48
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$164,325
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
908 Standard Mill Rd 0.14mi 3/2.5 1,564 (-0%) 2mo $175,000 $112 88
148 Blue Bonnet Dr 0.07mi 3/2.0 1,624 (+4%) 4mo $152,200 $94 85
204 Blue Bonnet Dr 0.04mi 3/2.0 1,462 (-7%) 6mo $154,000 $105 80
204 Blue Rose Dr 0.04mi 3/1.5 1,492 (-5%) 19mo $108,000 $72 74
243 Blue Bonnet Dr 0.04mi 3/2.0 1,402 (-10%) 10mo $156,000 $111 71
558 Josey St 0.48mi 3/1.5 1,350 (-14%) 2mo $48,000 $36 53
112 N Avenue M 0.66mi 3/2.0 1,515 (-3%) 18mo $167,000 $110 47
1002 E Oak St 0.64mi 2/2.0 (-1) 1,400 (-10%) 24mo $92,000 $66 26

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
-0.1%
Equity multiple
1.00×
Total profit
$-74
Equity at exit
$14,612
10-year hold
IRR
9.6%
Equity multiple
1.74×
Total profit
$20,238
Equity at exit
$8,473

Cash invested: $27,440 (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 70526

Active inventory
96
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,100 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$66 /mo · $789/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$248

Break-even live

Break-even rent $785
Max offer price $98,000
Occupancy floor 72%

Sensitivity live

Price -10% $304 -5% $276 +0% $248 +5% $221 +10% $193
Rent -10% $162 -5% $205 +0% $248 +5% $292 +10% $335
Rate -1.0pp $298 -0.5pp $273 base $248 +0.5pp $223 +1.0pp $197

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
$24,500
Closing costs
$2,940
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
616 E 11th St Crowley, LA 2.0 1.0 1200 $1,100 $0.92 21d 1 1.35mi

Listing history 7 events

  1. 2026-06-21
    days on market $98,000 Active 7 DOM
  2. 2026-06-18
    days on market $98,000 Active 5 DOM
  3. 2026-06-17
    days on market $98,000 Active 4 DOM
  4. 2026-06-16
    days on market $98,000 Active 3 DOM
  5. 2026-06-15
    days on market $98,000 Active 2 DOM
  6. 2026-06-14
    remarks 554-char remark
  7. 2026-06-14
    listed $98,000 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
$789 · $66/mo
Projected year-2 tax
$789 · $66/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 6/10 Major FEMA zone X (shaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°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
$13,200
− Mortgage interest
−$5,490
− Property taxes
−$789
− Insurance
−$490
− Repairs & maintenance
−$1,056
− Management
−$1,056
− Depreciation
−$2,851
Taxable income
$1,468
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$352
After-tax cash flow
$2,629/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
Acadia Parish
NCES district ID
2200030
Math proficiency
32% ▼ -39.00%
Reading proficiency
44% ▼ -32.00%
Median HH income
$38,012
Composite
31.65/100
National rank
#5929
State rank
#28 of 98 in LA

Livability — Crowley

Score
65/100
State rank
#145
US rank
#12669

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Crowley, LA
City population
16,740
Population (ZIP)
16,740

Population outlook (Acadia County) Hauer SSP2

Today (2025)
63,846 people
By 2030
64,141 · +0.5%
By 2040
63,922 · +0.1%
By 2050
62,263 · -2.5%
By 2075
56,507 · -11.5%
By 2100
46,316 · -27.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 20% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Lithuanian 14% Italian 2%
Foreign-born
1% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 4% Spanish 1%

Political lean MEDSL · Acadia

2024 margin
Solid R (+64.0) · D 17.6% · R 81.5%
2008→2024 swing
-18.3pp toward R · 2008: -45.7pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+60.3 2016: R+56.7 2012: R+49.8 2008: R+45.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.11%
Current HPI
88.3686
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

+50.8% since first listed
6 events — show timeline
  • 2026-06-13 Listed $98,000 AcadianaMLS
  • 2019-08-19 Sold (Public Records) $89,000 Public Records
  • 2019-08-16 Sold (MLS) $89,000 AcadianaMLS
  • 2019-02-05 Listed $89,900 AcadianaMLS
  • 2014-06-11 Sold (Public Records) $73,000 Public Records
  • 2008-11-17 Sold (Public Records) $65,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $789 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…