CashFlowRE
Sign in Sign up
334 Carver St
B Composite 70.49
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.3/5.0
  • Livability +3.5/5.0
  • Schools +2.9/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$85,000

334 Carver St · Lafayette, LA 70501
4 bd · 3.0 ba · 2,116 sqft · SingleFamily public records · 16 Days on market
Built 1958 Fair condition 5,227 sqft lot $40/sqft · 49% below area

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

Listing remarks MLS

Spacious 4-bedroom, 3-bath home situated on a corner lot in an established Lafayette subdivision! Conveniently located near the Martin Luther King, Jr. Center, with a playground, recreation center, and public transportation all within walking distance. Offering plenty of space for a large family, this home has great potential with just a little TLC. Excellent opportunity for homeowners or investors alike!

Key facts

  • Walking distance
  • Corner lot
  • 5,227 sq ft lot

Tags

CORNER LOTESTABLISHED SUBDIVISIONWALKING DISTANCE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $85k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $641 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#63 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime F.
  • Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ossun Elementary School (math 35% / reading 38%, grade F, #269 of 646 statewide, top 42%, 519 students, 76% FRL); Lafayette Middle School (math 12% / reading 29%, grade F, #161 of 218 statewide, top 76%, 369 students, 83% FRL); Acadiana High School (math 31% / reading 29%, grade F, #125 of 265 statewide, top 47%, 1,813 students, 56% FRL) — zoned schools average 72% FRL vs 56% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 42% district-wide (-13 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+7.3%/yr); 406 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 50d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 20y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $48k; list at $85k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $83,725 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.75% ✓
Cap rate
15.34%
Cash-on-cash
32.33%
DSCR
2.44
GRM
4.8

CMA / ARV

ARV (median comp)
$171,144
List price
$85,000
Delta
-50.33%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
217 Staten St 0.16mi 4/2.0 1,721 (-19%) 5mo $50,000 $29 59
104 Fairway Dr 0.44mi 3/1.5 (-1) 2,150 (+2%) 13mo $164,000 $76 55
204 Manor House Ln 0.42mi 3/2.0 (-1) 1,942 (-8%) 9mo $382,066 $197 50
510 Monarch Dr 1.07mi 3/2.5 (-1) 2,140 (+1%) 12mo $210,000 $98 46
101 Portland Ave 0.84mi 3/2.5 (-1) 2,140 (+1%) 16mo $269,000 $126 42
211 Stone Ave 0.60mi 3/2.0 (-1) 1,800 (-15%) 1mo $210,000 $117 37
209 Portland Ave 0.65mi 3/2.0 (-1) 2,434 (+15%) 24mo $160,000 $66 16

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 · 7.35% rent growth · sell at horizon

5-year hold
IRR
32.0%
Equity multiple
2.42×
Total profit
$33,840
Equity at exit
$12,674
10-year hold
IRR
41.3%
Equity multiple
5.73×
Total profit
$112,491
Equity at exit
$7,349

Cash invested: $23,800 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 2 under contract
Months of supply
15.0 mo (7%/mo absorbed)
Median asking
$195,000 ($112/sqft)
Median days on market
16 d
This list price
lowest-priced of the active set
ARV vs active asking
-27.5% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70501

Rents YoY
7.3%
Active inventory
406
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,486 high interval (Pro) →
Mortgage (P&I)
−$446
Tax from tax record
−$52 /mo · $624/yr
Insurance
−$35
HOA
−$0
Vacancy / Maint / Mgmt
−$312
Net cashflow
$641

Break-even live

Break-even rent $675
Max offer price $85,000
Occupancy floor 52%

Sensitivity live

Price -10% $689 -5% $665 +0% $641 +5% $617 +10% $593
Rent -10% $524 -5% $582 +0% $641 +5% $700 +10% $759
Rate -1.0pp $684 -0.5pp $663 base $641 +0.5pp $619 +1.0pp $597

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
$21,250
Closing costs
$2,550
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
816 Martin Luther King Jr Dr Lafayette, LA 4.0 2.0 1453 $1,450 $1.00 22d 1 0.32mi
816 Martin Luther King Junior Dr Unit 5-1 Lafayette, LA 4.0 2.0 1453 $1,450 $1.00 44d 1 0.32mi
506 Adrienne St Lafayette, LA 3.0 2.5 1600 $1,650 $1.03 50d 1 1.18mi
524 Cedar Crest Ct Lafayette, LA 3.0 2.0 1450 $1,500 $1.03 12d 1 1.24mi
524 Cedar Crest Ct Lafayette, LA 3.0 2.0 1450 $1,500 $1.03 51d 1 1.24mi
423 Sampson St Lafayette, LA 4.0 2.0 1400 $950 $0.68 184d 1 1.29mi
321 Elizabeth Ave Lafayette, LA 3.0 2.0 1876 $1,750 $0.93 51d 1 1.39mi

Property features AI

Finance

HOA & community
PlaygroundClose to public transportation

Exterior

Parking
Open parking
Utilities
Public waterPublic sewerCable available
Home design
Single-family residenceRanch styleOne story
Construction
Pillar/post/pier foundationAsbestos shingle roof
Exterior features
Exterior lightingChain-link fencingPartial fencingCorner lotLevel lotBackyard

Interior

Kitchen
Electric rangeRefrigeratorGas stove connection
Flooring
TileVinyl
Bathrooms
3 full bathrooms
Heating & cooling
Central electric heatingCeiling fans
Interior features
Walk-in closet
Laundry & utility
Electric dryer hookupWasher hookup

Listing history 50 events

  1. 2026-11-08
    days on market $85,000 Active 16 DOM
  2. 2026-11-07
    days on market $85,000 Active 15 DOM
  3. 2026-11-06
    days on market $85,000 Active 14 DOM
  4. 2026-11-05
    days on market $85,000 Active 13 DOM
  5. 2026-11-04
    days on market $85,000 Active 12 DOM
  6. 2026-11-02
    days on market $85,000 Active 10 DOM
  7. 2026-11-01
    days on market $85,000 Active 9 DOM
  8. 2026-10-31
    days on market $85,000 Active 8 DOM
  9. 2026-10-30
    days on market $85,000 Active 7 DOM
  10. 2026-10-29
    days on market $85,000 Active 6 DOM
  11. 2026-10-28
    days on market $85,000 Active 5 DOM
  12. 2026-10-27
    days on market $85,000 Active 4 DOM
  13. 2026-10-26
    days on market $85,000 Active 3 DOM
  14. 2026-10-25
    days on market $85,000 Active 2 DOM
  15. 2026-10-24
    days on marketlisting id $85,000 Active 1 DOM
  16. 2026-10-23
    days on market $85,000 Active 152 DOM
  17. 2026-10-22
    days on market $85,000 Active 151 DOM
  18. 2026-10-21
    days on market $85,000 Active 150 DOM
  19. 2026-10-20
    days on market $85,000 Active 149 DOM
  20. 2026-10-19
    days on market $85,000 Active 148 DOM
  21. 2026-10-18
    days on market $85,000 Active 147 DOM
  22. 2026-10-17
    days on market $85,000 Active 146 DOM
  23. 2026-10-16
    price $85,000 Active 145 DOM
    Show marketing remark (408 chars)

    Spacious 4-bedroom, 3-bath home situated on a corner lot in an established Lafayette subdivision! Conveniently located near the Martin Luther King, Jr. Center, with a playground, recreation center, and public transportation all within walking distance. Offering plenty of space for a large family, this home has great potential with just a little TLC. Excellent opportunity for homeowners or investors alike!

  24. 2026-10-16
    days on market $90,000 Active 145 DOM
    Show marketing remark (408 chars)

    Spacious 4-bedroom, 3-bath home situated on a corner lot in an established Lafayette subdivision! Conveniently located near the Martin Luther King, Jr. Center, with a playground, recreation center, and public transportation all within walking distance. Offering plenty of space for a large family, this home has great potential with just a little TLC. Excellent opportunity for homeowners or investors alike!

  25. 2026-10-15
    days on market $90,000 Active 144 DOM
  26. 2026-10-14
    days on market $90,000 Active 143 DOM
  27. 2026-10-13
    days on market $90,000 Active 142 DOM
  28. 2026-10-12
    days on market $90,000 Active 141 DOM
  29. 2026-10-11
    days on market $90,000 Active 140 DOM
  30. 2026-10-10
    days on market $90,000 Active 139 DOM
  31. 2026-10-09
    days on market $90,000 Active 138 DOM
  32. 2026-10-08
    days on market $90,000 Active 137 DOM
  33. 2026-10-07
    days on market $90,000 Active 136 DOM
  34. 2026-10-06
    days on market $90,000 Active 135 DOM
  35. 2026-10-05
    days on market $90,000 Active 134 DOM
  36. 2026-10-04
    days on market $90,000 Active 133 DOM
  37. 2026-10-03
    days on market $90,000 Active 132 DOM
  38. 2026-10-03
    days on market $90,000 Active 131 DOM
  39. 2026-10-01
    days on market $90,000 Active 130 DOM
  40. 2026-09-30
    days on market $90,000 Active 129 DOM
  41. 2026-09-29
    days on market $90,000 Active 128 DOM
  42. 2026-09-28
    days on market $90,000 Active 127 DOM
  43. 2026-09-27
    days on market $90,000 Active 126 DOM
  44. 2026-09-26
    days on market $90,000 Active 125 DOM
  45. 2026-09-25
    days on market $90,000 Active 124 DOM
  46. 2026-09-24
    days on market $90,000 Active 123 DOM
  47. 2026-09-24
    days on market $90,000 Active 122 DOM
  48. 2026-09-22
    days on market $90,000 Active 121 DOM
  49. 2026-09-21
    days on market $90,000 Active 120 DOM
  50. 2026-09-20
    days on market $90,000 Active 119 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
$624 · $52/mo
Projected year-2 tax
$624 · $52/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 2/10 Low 0 unhealthy d/yr today · 1 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
$17,838
− Mortgage interest
−$4,761
− Property taxes
−$624
− Insurance
−$425
− Repairs & maintenance
−$1,427
− Management
−$1,427
− Depreciation
−$2,473
Taxable income
$6,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,608
After-tax cash flow
$6,085/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab Est. rehab $52,900–$95,220 screening

This home is in fair condition with moderate repairs and maintenance needed. Upgrading the kitchen and bathrooms, along with improving the landscaping, would significantly increase its resale and rental value.

Components & finishes AI

Roof asphalt shingle · good Flooring tile Counters laminate

Deferred maintenance Est. $2,000–$8,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear on the roof.
  • Minor Windows (windows) — No visible signs of damage or wear on the windows.
  • Minor Electrical (electrical) — No visible signs of damage or wear on the electrical components.
  • Minor Plumbing (plumbing) — No visible signs of damage or wear on the plumbing.

Repairs flagged

  • Moderate Kitchen cabinets — The cabinets are dated and could be replaced for a fresh look.
  • Moderate Bathroom fixtures — The fixtures are standard and could be upgraded for a more modern look.
  • Moderate Exterior paint — The exterior paint is showing signs of wear and could be refreshed.
  • Moderate Landscaping — The landscaping is basic and could be improved to enhance curb appeal.

Value-add opportunities

  • Resale Replace kitchen cabinets and fixtures — Updating the kitchen will make the home more appealing to potential buyers. ↑
  • Resale Upgrade bathroom fixtures — Modernizing the bathrooms will enhance the home's appeal and functionality. ↑
  • Both Improve landscaping — Enhanced landscaping will improve curb appeal and add value to the home. ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 29/100

Zoned Schools

Elementary Ossun Elementary School F LA #269/646 Nat'l #22,441/41,679 Middle Lafayette Middle School F LA #161/218 Nat'l #11,564/14,009 High Acadiana High School F LA #125/265 Nat'l #10,947/17,239

Schools (NCES district)

District
Lafayette Parish
NCES district ID
2200870
Math proficiency
38% ▼ -32.00%
Reading proficiency
46% ▼ -24.00%
Median HH income
$50,238
Composite
36.15/100
National rank
#4741
State rank
#19 of 98 in LA
B Composite livability gradescore 70/100

Livability — Lafayette

Score
70/100
State rank
#63
US rank
#8133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafayette, LA
County
Lafayette Parish · 280,930 people
City population
158,114
Metro
Lafayette, LA
Population (ZIP)
26,465
Household income
$33,365
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
18% of renters

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
280,930 people
By 2030
301,092 · +7.2%
By 2040
339,456 · +20.8%
By 2050
375,156 · +33.5%
By 2075
451,672 · +60.8%
By 2100
497,203 · +77.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (73%)
Race & ethnicity
Black 73% White 18% Two or more races 6% Hispanic / Latino 4%
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 2%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+31.4) · D 33.5% · R 64.8% · Other 1.7%
2008→2024 swing
-0.1pp no change · 2008: -31.3pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+28.7 2016: R+33.6 2012: R+33.7 2008: R+31.3

Not yet ingested

Civics
—

Price history

+0.0% since first listed
20 events — show timeline
  • 2026-10-16 Price Changed $85,000 AcadianaMLS
  • 2026-05-29 Relisted — AcadianaMLS
  • 2026-05-20 Pending — AcadianaMLS
  • 2026-05-15 Listed $90,000 AcadianaMLS
  • 2026-05-13 Coming Soon $90,000 AcadianaMLS
  • 2026-05-13 Listed $85,000 ROAM MLS
  • 2025-09-23 Rental Removed $900 RAAMLS
  • 2025-08-01 Listed for Rent $900 RAAMLS
  • 2025-08-01 Rental Removed $900 APPFOLIO
  • 2025-07-31 Listed for Rent $900 APPFOLIO
  • 2023-06-25 Rental Removed — APPFOLIO
  • 2020-05-19 Listed $65,000 AcadianaMLS
  • 2018-01-12 Sold (MLS) $48,000 AcadianaMLS
  • 2017-06-29 Listed $55,000 AcadianaMLS
  • 2014-05-08 Sold (MLS) $15,000 AcadianaMLS
  • 2014-01-09 Listed $27,900 AcadianaMLS
  • 2013-04-18 Listed $28,000 AcadianaMLS
  • 2013-01-07 Listed $50,000 AcadianaMLS
  • 2007-08-02 Sold (Public Records) — Public Records
  • 2006-09-08 Listed $85,000 AcadianaMLS

Property tax history

-1.8%/yr

Latest (2025): $624 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…