CashFlowRE
Sign in Sign up
40162 Ronda Ave
C+ Composite 63.28
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 +23.0/30.0
  • ARV discount +13.3/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.5/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

40162 Ronda Ave · Prairieville, LA 70769
4 bd · 2.0 ba · 1,974 sqft · SingleFamily · 37 Days on market
Built 1990 0.44 ac lot $119/sqft · 13% below area Est $270k · 13% under

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

Listing remarks MLS

Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled--roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don't want to miss.

Key facts

  • Spacious backyard
  • 0.44 acre lot
  • 2 parking spots

Tags

ROOF LESS THAN 5 YEARS OLDSPACIOUS BACKYARD

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 4-bed/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $235k).
  • Recommended offer: $228k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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: employment A+, housing A+, crime B+; 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.
  • Zoned schools: Prairieville Primary School (math 59% / reading 69%, grade B, #45 of 646 statewide, top 7%, 845 students, 38% FRL); Prairieville Middle School (math 68% / reading 74%, grade A, #4 of 218 statewide, top 1%, 770 students, 34% FRL); Dutchtown High School (math 70% / reading 68%, grade B, #9 of 265 statewide, top 3%, 2,643 students, 30% FRL).
  • Zoned-school proficiency averages 68% at this address vs 53% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Ascension Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.5%/yr); 496 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 37 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 29y 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: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.05%
Cap rate
8.43%
Cash-on-cash
7.63%
DSCR
1.34
GRM
7.9

CMA / ARV

ARV (median comp)
$269,969
List price
$235,000
Delta
-12.95%
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
40182 La Rochelle Rd 0.08mi 3/2.0 (-1) 1,910 (-3%) 4mo $365,000 $191 82
40215 Marie Rd 0.34mi 4/3.0 1,935 (-2%) 6mo $359,000 $186 72
40049 Autumn Hill Ave 0.36mi 4/2.0 1,869 (-5%) 4mo $299,000 $160 71
39471 Waycross Ave 0.48mi 3/2.0 (-1) 1,914 (-3%) 2mo $349,900 $183 66
17170 La Hwy 929 0.32mi 3/2.0 (-1) 1,803 (-9%) 1mo $284,500 $158 65
40206 Maddie Dr 0.58mi 4/2.5 1,881 (-5%) 3mo $339,900 $181 60
40170 Reese Ln 0.63mi 4/2.0 2,078 (+5%) 2mo $324,500 $156 60
40520 Misty Oak Ct 0.68mi 4/2.0 2,042 (+3%) 5mo $310,000 $152 58
40153 Reese Ln 0.66mi 4/2.0 2,078 (+5%) 2mo $354,900 $171 58
39350 Waycross Ave 0.65mi 3/2.0 (-1) 1,917 (-3%) 4mo $375,000 $196 56
39310 Ironwood Ave 0.72mi 4/2.0 2,061 (+4%) 4mo $365,000 $177 56
39477 Old Cornerstone Ct 0.55mi 3/2.0 (-1) 1,711 (-13%) 2mo $305,000 $178 46

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 · 3.47% rent growth · sell at horizon

5-year hold
IRR
-4.2%
Equity multiple
0.84×
Total profit
$-10,275
Equity at exit
$35,039
10-year hold
IRR
6.0%
Equity multiple
1.46×
Total profit
$30,151
Equity at exit
$20,319

Cash invested: $65,800 (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.

ZIP-level market 70769

Rents YoY
3.5%
Active inventory
496
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,468 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$201 /mo · $2,416/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$518
Net cashflow
$418

Break-even live

Break-even rent $1,939
Max offer price $235,000
Occupancy floor 78%

Sensitivity live

Price -10% $551 -5% $485 +0% $418 +5% $352 +10% $285
Rent -10% $223 -5% $321 +0% $418 +5% $516 +10% $613
Rate -1.0pp $537 -0.5pp $478 base $418 +0.5pp $358 +1.0pp $296

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
$58,750
Closing costs
$7,050
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17160 Parker Heights Dr Prairieville, LA 3.0 2.0 1274 $2,100 $1.65 45d 1 0.55mi
17455 Berkshire Dr Prairieville, LA 3.0 2.0 1279 $1,850 $1.45 45d 1 0.98mi
17414 Berkshire Dr Prairieville, LA 3.0 2.0 1575 $1,900 $1.21 25d 1 1.04mi
39106 Harrier St Prairieville, LA 4.0 3.0 1969 $2,350 $1.19 20d 1 1.19mi
39106 Harrier St Prairieville, LA 4.0 3.0 1969 $2,350 $1.19 45d 1 1.19mi
18642 Lake Harbor Ln Prairieville, LA 4.0 2.5 2544 $2,800 $1.10 45d 1 1.25mi

Listing history 27 events

  1. 2026-06-21
    days on market $235,000 Active 37 DOM
  2. 2026-06-18
    days on market $235,000 Active 34 DOM
  3. 2026-06-17
    days on market $235,000 Active 33 DOM
  4. 2026-06-16
    status $235,000 Active 32 DOM
  5. 2026-05-09
    status Active 518-char remark
    Show marketing remark (529 chars)

    Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled—roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don’t want to miss.

  6. 2026-05-09
    status Active 529-char remark
    Show marketing remark (529 chars)

    Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled—roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don’t want to miss.

  7. 2026-05-02
    status Pending 518-char remark
    Show marketing remark (529 chars)

    Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled—roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don’t want to miss.

  8. 2026-05-02
    status Pending 529-char remark
    Show marketing remark (529 chars)

    Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled—roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don’t want to miss.

  9. 2026-04-16
    listed $235,000 Active 529-char remark
    Show marketing remark (518 chars)

    Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled--roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don't want to miss.

  10. 2026-04-16
    listed $235,000 Active 518-char remark
    Show marketing remark (518 chars)

    Investor special in the desirable Prairieville High School district! This property offers strong upside potential with key big-ticket items already handled--roof and HVAC system are both less than 5 years old. The home does need cosmetic updates, making it a great value-add opportunity for a flip, rental, or long-term hold. Spacious backyard adds additional appeal for future resale or tenant demand. With location, fundamentals, and equity potential on your side, this is a solid opportunity you don't want to miss.

  11. 2020-10-02
    soldstatus $225,000
  12. 2020-09-30
    soldstatus Sold
  13. 2020-08-31
    status Pending
  14. 2020-08-11
    price $229,900
  15. 2020-07-16
    listed $237,500 Active
  16. 2020-07-16
    listed $229,900
  17. 2017-10-20
    soldstatus Sold
  18. 2017-09-28
    status Pending
  19. 2017-09-19
    listed $214,900 Active
  20. 2017-09-19
    listed $214,900
  21. 2008-02-11
    soldstatus $170,000
  22. 2008-02-04
    soldstatus
  23. 2007-10-31
    listed $180,000
  24. 2007-10-31
    listed $180,000
  25. 1997-06-20
    soldstatus
  26. 1997-02-17
    listed $95,000
  27. 1997-02-17
    listed $95,000

ⓘ 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
$2,416 · $201/mo
Projected year-2 tax
$2,416 · $201/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$29,622
− Mortgage interest
−$13,164
− Property taxes
−$2,416
− Insurance
−$1,175
− Repairs & maintenance
−$2,370
− Management
−$2,370
− Depreciation
−$6,836
Taxable income
$1,291
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$310
After-tax cash flow
$4,712/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

Census place
Prairieville, LA
County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,278
Household income
$109,404
Rent vs Own
12.3% rent · 87.7% own
Severe rent burden
91.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% 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
▼ -111.56%
Current HPI
144.2267
Rent YoY
▲ 3.47%
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

+147.4% since first listed
23 events — show timeline
  • 2026-05-09 Relisted AcadianaMLS
  • 2026-05-09 Relisted GBRMLS
  • 2026-05-02 Pending AcadianaMLS
  • 2026-05-02 Pending GBRMLS
  • 2026-04-16 Listed $235,000 GBRMLS
  • 2026-04-16 Listed $235,000 AcadianaMLS
  • 2020-10-02 Sold (Public Records) $225,000 Public Records
  • 2020-09-30 Sold (MLS) GBRMLS
  • 2020-08-31 Pending GBRMLS
  • 2020-08-11 Price Changed $229,900 GBRMLS
  • 2020-07-16 Listed $229,900 AcadianaMLS
  • 2020-07-16 Listed $237,500 GBRMLS
  • 2017-10-20 Sold (MLS) GBRMLS
  • 2017-09-28 Pending GBRMLS
  • 2017-09-19 Listed $214,900 GBRMLS
  • 2017-09-19 Listed $214,900 AcadianaMLS
  • 2008-02-11 Sold (Public Records) $170,000 Public Records
  • 2008-02-04 Sold (MLS) GBRMLS
  • 2007-10-31 Listed $180,000 GBRMLS
  • 2007-10-31 Listed $180,000 AcadianaMLS
  • 1997-06-20 Sold (MLS) GBRMLS
  • 1997-02-17 Listed $95,000 GBRMLS
  • 1997-02-17 Listed $95,000 AcadianaMLS

Property tax history

+4.2%/yr

Latest (2025): $2,416 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…