CashFlowRE
Sign in Sign up
2030 Saint Landry Hwy
C Composite 59.68
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 +19.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$134,900

2030 Saint Landry Hwy · Bunkie, LA 71367
3 bd · 2.0 ba · 1,712 sqft · SingleFamily · 237 Days on market
0.62 ac lot $79/sqft · 23% below area Est $175k · 23% under ↓ 7% since listing

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

Listing remarks MLS

Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style. Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment. This property combines country living with convenient access to major routes -- great for anyone looking to settle in a peaceful yet accessible community of St. Landry.

Key facts

  • Tile countertops
  • Separate dining room
  • Breakfast area

Tags

ELECTRIC GLASS COOKTOPBUILT-IN ELECTRIC WALL OVENTILE COUNTERTOPSGENEROUS SIZED LIVING ROOMBREAKFAST AREASEPARATE DINING ROOM

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 $135k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/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 $121k (10.5% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#267 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, amenities F, commute 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.
  • Zoned schools: Bayou Chicot Elementary School (math 26% / reading 43%, grade F, #284 of 646 statewide, top 46%, 661 students, 57% FRL).
  • Market conditions: 4 active listings in the ZIP; 28 units permitted in Evangeline Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($933 loan paydown + $4k appreciation (3.0% local appreciation)).
  • 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 $38k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $118,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 12% 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. 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.
  5. 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.
  6. 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
0.90%
Cap rate
7.61%
Cash-on-cash
4.70%
DSCR
1.21
GRM
9.3

CMA / ARV

ARV (median comp)
$175,059
List price
$134,900
Delta
-22.94%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
11.9%
Equity multiple
1.68×
Total profit
$25,608
Equity at exit
$60,657
10-year hold
IRR
13.9%
Equity multiple
3.06×
Total profit
$77,906
Equity at exit
$93,479

Cash invested: $37,772 (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 71367

Active inventory
4
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,208 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$43 /mo · $514/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$148

Break-even live

Break-even rent $1,021
Max offer price $134,900
Occupancy floor 83%

Sensitivity live

Price -10% $224 -5% $186 +0% $148 +5% $110 +10% $71
Rent -10% $52 -5% $100 +0% $148 +5% $196 +10% $243
Rate -1.0pp $216 -0.5pp $182 base $148 +0.5pp $113 +1.0pp $77

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
$33,725
Closing costs
$4,047
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 23 events

  1. 2026-06-21
    days on market $134,900 Active 237 DOM
  2. 2026-06-21
    days on market $134,900 Active 236 DOM
  3. 2026-06-18
    days on market $134,900 Active 234 DOM
  4. 2026-06-17
    days on market $134,900 Active 233 DOM
  5. 2026-06-16
    days on market $134,900 Active 232 DOM
  6. 2026-06-15
    days on market $134,900 Active 231 DOM
  7. 2026-06-13
    days on market $134,900 Active 229 DOM
  8. 2026-06-12
    days on market $134,900 Active 228 DOM
  9. 2026-06-09
    days on market $134,900 Active 225 DOM
  10. 2026-06-08
    days on market $134,900 Active 224 DOM
  11. 2026-06-07
    days on market $134,900 Active 223 DOM
  12. 2026-06-07
    days on market $134,900 Active 222 DOM
  13. 2026-06-04
    days on market $134,900 Active 219 DOM
  14. 2026-06-02
    days on market $134,900 Active 218 DOM
  15. 2026-06-01
    days on market $134,900 Active 217 DOM
  16. 2026-05-31
    days on market $134,900 Active 216 DOM
  17. 2026-05-31
    days on market $134,900 Active 215 DOM
  18. 2026-03-24
    price $134,900 1205-char remark
    Show marketing remark (1206 chars)

    Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style.Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment.This property combines country living with convenient access to major routes -- ideal for anyone looking to settle in a peaceful yet accessible community of St. Landry.

  19. 2026-03-24
    price $134,900 1206-char remark
    Show marketing remark (1206 chars)

    Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style.Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment.This property combines country living with convenient access to major routes -- ideal for anyone looking to settle in a peaceful yet accessible community of St. Landry.

  20. 2026-01-14
    price $139,000 1205-char remark
    Show marketing remark (1206 chars)

    Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style.Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment.This property combines country living with convenient access to major routes -- ideal for anyone looking to settle in a peaceful yet accessible community of St. Landry.

  21. 2026-01-14
    price $139,000 1206-char remark
    Show marketing remark (1206 chars)

    Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style.Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment.This property combines country living with convenient access to major routes -- ideal for anyone looking to settle in a peaceful yet accessible community of St. Landry.

  22. 2025-10-27
    listed $145,000 Active 1205-char remark
    Show marketing remark (1206 chars)

    Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style.Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment.This property combines country living with convenient access to major routes -- ideal for anyone looking to settle in a peaceful yet accessible community of St. Landry.

  23. 2025-10-27
    listed $145,000 Active 1206-char remark
    Show marketing remark (1206 chars)

    Conveniently located just 2.6 miles from Interstate 49, this well-maintained home is situated within the sought-after Bayou Chicot and Pine Prairie High School districts. The kitchen features an electric glass cooktop, built-in electric wall oven, and tile countertops, offering both functionality and timeless style.Boasting a generous sized living room, a breakfast area and a separate dining room providing the perfect space for family meals or entertaining guests. This home offers three comfortable bedrooms, each designed with comfort and functionality in mind. The primary bedroom provides a relaxing retreat with ample space for larger furniture and an ensuite bathroom. Additionally there are two bedrooms that have closets for convenient storage and windows that bring in plenty of natural light, creating bright and welcoming spaces throughout. Just off down the hallway you find a guest bathroom. Outside, you'll find a 2-car carport and a storage building, providing ample space for vehicles, tools, and outdoor equipment.This property combines country living with convenient access to major routes -- ideal for anyone looking to settle in a peaceful yet accessible community of St. Landry.

ⓘ 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
$514 · $43/mo
Projected year-2 tax
$742 · $62/mo
Expected delta
+$228/yr (+$19/mo · 44.4%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,496
− Mortgage interest
−$7,556
− Property taxes
−$514
− Insurance
−$674
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$3,924
Taxable loss
−$493
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$118
After-tax cash flow
$1,892/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 — Bunkie

Score
59/100
State rank
#267
US rank
#19665

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,007

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
Predominantly White (92%)
Race & ethnicity
White 92% Black 6% Two or more races 2%
Common ancestry
Lithuanian 25% Italian 2%
Foreign-born
1% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 5% 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
Current HPI
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

-7.0% since first listed
6 events — show timeline
  • 2026-03-24 Price Changed $134,900 AcadianaMLS
  • 2026-03-24 Price Changed $134,900 AcadianaMLS
  • 2026-01-14 Price Changed $139,000 AcadianaMLS
  • 2026-01-14 Price Changed $139,000 AcadianaMLS
  • 2025-10-27 Listed $145,000 AcadianaMLS
  • 2025-10-27 Listed $145,000 AcadianaMLS

Property tax history

+2.7%/yr

Latest (2025): $514 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…