CashFlowRE
Sign in Sign up
530 E Laurent St
C- Composite 50.0
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 +16.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$150,000

530 E Laurent St · Opelousas, LA 70570
3 bd · 1.0 ba · 2,100 sqft · Other · 281 Days on market
1.00 ac lot $71/sqft · 27% below area Est $205k · 27% under ↓ 14% since listing

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

Listing remarks MLS

This expansive, classic-style residence beautifully balances timeless charm with modern flexibility. Designed with a dual purpose--whether for a thriving business or a welcoming family environment--the home boasts a full front porch that invites relaxation and conversation. Its layout emphasizes both communal space and private retreat, making it an ideal choice for diverse needs.The heart of the home features a generous gathering room, perfect for hosting guests or family movie nights. Adjacent to this, a streamlined galley kitchen offers efficiency and style, complemented by a formal dining room that fosters memorable meals and celebrations. A sunroom adds a touch of brightness, providing a versatile space for work, leisure, or plants.There are three spacious bedrooms, each designed to provide comfort and privacy. Two half baths serve guests and residents alike, ensuring convenience without sacrificing style. An office or storage room offers flexibility--whether for remote work, hobby space, or extra organization.Step outside to the covered patio, ideal for outdoor entertaining or quiet mornings. This home's architecture and layout emphasize adaptability, allowing easy modifications to suit changing needs over time. Whether as a business hub, a family sanctuary, or a blend of both, this traditional home offers endless potential--combining functionality with timeless elegance.

Key facts

  • Gathering room
  • Formal dining room
  • Full front porch

Tags

FULL FRONT PORCHGATHERING ROOMGALLEY KITCHENFORMAL DINING ROOMSUNROOMCOVERED PATIO

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 other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $87 ($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 $122k (18.7% below list).
  • Recommended offer: $122k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 4.0% in Opelousas — 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 63/100 on livability (#187 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 312 active listings in the ZIP; 142 units permitted in St. Landry Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($132k) 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 $121,893 (18.7% below list)

Questions for the listing agent

  1. It's been on market 281 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.81%
Cap rate
6.99%
Cash-on-cash
2.48%
DSCR
1.11
GRM
10.3

CMA / ARV

ARV (median comp)
$204,740
List price
$150,000
Delta
-26.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.4%
Equity multiple
0.55×
Total profit
$-18,852
Equity at exit
$22,365
10-year hold
IRR
-3.4%
Equity multiple
0.77×
Total profit
$-9,616
Equity at exit
$12,969

Cash invested: $42,000 (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 70570

Home prices YoY
-34.7%
Active inventory
312
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,219 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$27 /mo · $323/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$87

Break-even live

Break-even rent $1,109
Max offer price $150,000
Occupancy floor 88%

Sensitivity live

Price -10% $172 -5% $129 +0% $87 +5% $44 +10% $-177
Rent -10% $-9 -5% $39 +0% $87 +5% $135 +10% $183
Rate -1.0pp $162 -0.5pp $125 base $87 +0.5pp $48 +1.0pp $8

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
$37,500
Closing costs
$4,500
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 18 events

  1. 2026-06-18
    days on market $150,000 Active 281 DOM
  2. 2026-06-17
    days on market $150,000 Active 280 DOM
  3. 2026-06-16
    days on market $150,000 Active 279 DOM
  4. 2026-06-15
    days on market $150,000 Active 278 DOM
  5. 2026-06-13
    days on market $150,000 Active 276 DOM
  6. 2026-06-12
    days on market $150,000 Active 275 DOM
  7. 2026-06-09
    days on market $150,000 Active 272 DOM
  8. 2026-06-08
    days on market $150,000 Active 271 DOM
  9. 2026-06-07
    days on market $150,000 Active 270 DOM
  10. 2026-06-07
    days on market $150,000 Active 269 DOM
  11. 2026-06-04
    days on market $150,000 Active 266 DOM
  12. 2026-06-02
    days on market $150,000 Active 265 DOM
  13. 2026-06-01
    days on market $150,000 Active 264 DOM
  14. 2026-05-31
    days on market $150,000 Active 263 DOM
  15. 2026-05-31
    days on market $150,000 Active 262 DOM
  16. 2026-02-19
    price $150,000 1399-char remark
    Show marketing remark (1399 chars)

    This expansive, classic-style residence beautifully balances timeless charm with modern flexibility. Designed with a dual purpose--whether for a thriving business or a welcoming family environment--the home boasts a full front porch that invites relaxation and conversation. Its layout emphasizes both communal space and private retreat, making it an ideal choice for diverse needs.The heart of the home features a generous gathering room, perfect for hosting guests or family movie nights. Adjacent to this, a streamlined galley kitchen offers efficiency and style, complemented by a formal dining room that fosters memorable meals and celebrations. A sunroom adds a touch of brightness, providing a versatile space for work, leisure, or plants.There are three spacious bedrooms, each designed to provide comfort and privacy. Two half baths serve guests and residents alike, ensuring convenience without sacrificing style. An office or storage room offers flexibility--whether for remote work, hobby space, or extra organization.Step outside to the covered patio, ideal for outdoor entertaining or quiet mornings. This home's architecture and layout emphasize adaptability, allowing easy modifications to suit changing needs over time. Whether as a business hub, a family sanctuary, or a blend of both, this traditional home offers endless potential--combining functionality with timeless elegance.

  17. 2025-11-07
    price $169,000 1399-char remark
    Show marketing remark (1399 chars)

    This expansive, classic-style residence beautifully balances timeless charm with modern flexibility. Designed with a dual purpose--whether for a thriving business or a welcoming family environment--the home boasts a full front porch that invites relaxation and conversation. Its layout emphasizes both communal space and private retreat, making it an ideal choice for diverse needs.The heart of the home features a generous gathering room, perfect for hosting guests or family movie nights. Adjacent to this, a streamlined galley kitchen offers efficiency and style, complemented by a formal dining room that fosters memorable meals and celebrations. A sunroom adds a touch of brightness, providing a versatile space for work, leisure, or plants.There are three spacious bedrooms, each designed to provide comfort and privacy. Two half baths serve guests and residents alike, ensuring convenience without sacrificing style. An office or storage room offers flexibility--whether for remote work, hobby space, or extra organization.Step outside to the covered patio, ideal for outdoor entertaining or quiet mornings. This home's architecture and layout emphasize adaptability, allowing easy modifications to suit changing needs over time. Whether as a business hub, a family sanctuary, or a blend of both, this traditional home offers endless potential--combining functionality with timeless elegance.

  18. 2025-09-08
    listed $175,000 Active 1399-char remark
    Show marketing remark (1399 chars)

    This expansive, classic-style residence beautifully balances timeless charm with modern flexibility. Designed with a dual purpose--whether for a thriving business or a welcoming family environment--the home boasts a full front porch that invites relaxation and conversation. Its layout emphasizes both communal space and private retreat, making it an ideal choice for diverse needs.The heart of the home features a generous gathering room, perfect for hosting guests or family movie nights. Adjacent to this, a streamlined galley kitchen offers efficiency and style, complemented by a formal dining room that fosters memorable meals and celebrations. A sunroom adds a touch of brightness, providing a versatile space for work, leisure, or plants.There are three spacious bedrooms, each designed to provide comfort and privacy. Two half baths serve guests and residents alike, ensuring convenience without sacrificing style. An office or storage room offers flexibility--whether for remote work, hobby space, or extra organization.Step outside to the covered patio, ideal for outdoor entertaining or quiet mornings. This home's architecture and layout emphasize adaptability, allowing easy modifications to suit changing needs over time. Whether as a business hub, a family sanctuary, or a blend of both, this traditional home offers endless potential--combining functionality with timeless elegance.

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$825 · $69/mo
Expected delta
+$502/yr (+$42/mo · 155.2%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°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
$14,627
− Mortgage interest
−$8,402
− Property taxes
−$323
− Insurance
−$750
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$4,364
Taxable loss
−$1,552
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$373
After-tax cash flow
$1,415/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Opelousas

Score
63/100
State rank
#187
US rank
#14928

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Opelousas, LA
Population (ZIP)
37,188

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 37% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 8%
Foreign-born
1% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 3%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.38%
Current HPI
98.4256
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

-14.3% since first listed
3 events — show timeline
  • 2026-02-19 Price Changed $150,000 AcadianaMLS
  • 2025-11-07 Price Changed $169,000 AcadianaMLS
  • 2025-09-08 Listed $175,000 AcadianaMLS

Property tax history

+0.0%/yr

Latest (2025): $323 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…