109 Lilian Ln · Maurice, LA 70555

$247,999

3 bd · 2.0 ba · 1,385 sqft · SingleFamily · 348 Days on market

Excellent condition $179/sqft · 12% below area Est $283k · 12% under $35/mo HOA · 2% of rent

---

Why this score? — see what drove the D 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).

• ARV discount +13.0/15.0
• Cash flow +8.0/30.0
• Schools +5.8/10.0
• Condition / age +5.0/5.0
• Livability +3.8/5.0
• 1% rule +2.7/10.0
• Rent growth +2.5/5.0
• DSCR +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

* Receive up to $7,465 in incentives on this new construction home! New Construction Energy Star Home in Prairie Cove Phase II Under $255K! Welcome to Prairie Cove Phase II, where modern design meets small-town charm in Maurice. This beautifully crafted Jacques Heritage I floorplan offers 3 bedrooms, 2 baths, providing the perfect blend of functionality and style. The spacious living room features a striking 10-foot ceiling, creating an open and airy feel, The chef-inspired kitchen boasts a freestanding gas range, stainless steel appliances, 3cm granite countertops, an undermount sink, and custom-built cabinets with hardware. Luxury vinyl plank flooring runs throughout the home, with tile in wet areas and plush carpet in the secondary bedrooms. The primary suite is a private retreat, offering a garden tub, separate shower stand up shower, dual vanities. Exterior features include a tankless water heater, architectural high-definition shingles, up to 10 pallets of sod, and professionally designed front landscaping, enhancing the home's curb appeal. Don't miss this opportunity to own a brand-new, energy-efficient home in Prairie Cove! Schedule your private showing today!

Key facts

• Energy star home
• Undermount sink
• 2 garage spots

Tags

• ENERGY STAR HOME
• FREESTANDING GAS RANGE
• STAINLESS STEEL APPLIANCES
• 3CM GRANITE COUNTERTOPS
• UNDERMOUNT SINK
• CUSTOM-BUILT CABINETS

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $248k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-249 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $212k (14.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (23.4% below list).
• Recommended offer: $190k (23.4% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 76/100 on livability (#15 in LA, #3,333 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
• Vermilion Parish (town): math 40% / reading 53% proficiency, ranked #15 of 98 in LA (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Cecil Picard Elementary School At Maurice (math 61% / reading 68%, grade B, #40 of 646 statewide, top 7%, 845 students, 42% FRL); North Vermilion Middle School (math 47% / reading 53%, grade C, #26 of 218 statewide, top 12%, 656 students, 45% FRL); North Vermilion High School (math 57% / reading 63%, grade C+, #20 of 265 statewide, top 7%, 854 students, 44% FRL).
• Market conditions: 300 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 228 units permitted in Vermilion 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.
• Vermilion County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 348 days — a 12% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts 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.

Recommended offer $189,868 (23.4% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 348 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
8. 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.
9. 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.
10. 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: 0.77% ✗
• Cap rate: 5.09%
• Cash-on-cash: -4.30%
• DSCR: 0.81
• GRM: 10.9

CMA / ARV

• ARV (median comp): $282,825
• List price: $247,999
• Delta: -12.31%
• 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
101 Harvest View Ln	0.10mi	3/2.0	1,385 (0%)	2mo	$254,200	$184	94
108 Carreras Ln	0.07mi	3/2.0	1,521 (+10%)	5mo	$256,300	$169	76
106 Carreras Ln	0.08mi	3/2.0	1,531 (+10%)	4mo	$256,999	$168	76
9394 Garrett Rd	0.38mi	3/2.0	1,444 (+4%)	2mo	$224,500	$155	74
204 Carreras Ln	0.09mi	3/2.0	1,216 (-12%)	2mo	$233,500	$192	74
9382 Garrett Rd	0.39mi	3/2.0	1,444 (+4%)	6mo	$228,000	$158	70
128 Rue Village Rd	0.54mi	3/2.0	1,365 (-1%)	3mo	$227,000	$166	70
154 Cottage Cove Dr	0.50mi	3/2.0	1,447 (+4%)	4mo	$217,000	$150	66
131 Rue Village Rd	0.50mi	3/2.0	1,456 (+5%)	4mo	$235,000	$161	65
9410 Garrett Rd	0.55mi	3/2.0	1,456 (+5%)	3mo	$210,000	$144	63
202 Crest Cove Dr	0.62mi	3/2.0	1,298 (-6%)	0mo	$210,000	$162	61
134 Rue Des Cannes	0.64mi	3/2.0	1,545 (+12%)	5mo	$232,500	$150	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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -23.5%
• Equity multiple: 0.19×
• Total profit: $-55,989
• Equity at exit: $36,977

10-year hold

• IRR: -18.3%
• Equity multiple: 0.01×
• Total profit: $-68,964
• Equity at exit: $21,442

Cash invested: $69,440 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 31 active · 10 under contract
• Months of supply: 9.3 mo (11%/mo absorbed)
• Median asking: $238,500 ($169/sqft)
• Median days on market: 157 d
• This list price: 52% of active listings are priced below it
• ARV vs active asking: +20.7% above current asking $/sqft

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

ZIP-level market 70555

• Home prices YoY: -29.4%
• Active inventory: 300
• Price-to-rent: 10.9×

Monthly cashflow live

• Estimated rent: $1,899 medium
• Mortgage (P&I): −$1,301
• Tax est. 1.5%: −$310 /mo · $3,720/yr
• Insurance: −$103
• HOA: −$35
• Vacancy / Maint / Mgmt: −$399
• Net cashflow: $-249

Break-even live

Break-even rent $2,214

Max offer price $211,982

Occupancy floor —

Sensitivity live

Price	-10% $-78	-5% $-163	+0% $-249	+5% $-335	+10% $-420
Rent	-10% $-399	-5% $-324	+0% $-249	+5% $-174	+10% $-99
Rate	-1.0pp $-124	-0.5pp $-186	base $-249	+0.5pp $-313	+1.0pp $-379

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: $62,000
• Closing costs: $7,440
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
222 Weaver Way Maurice, LA	3.0	2.0	1538	$1,850	$1.20	62d	1	1.42mi

HOA detail $35/mo · $420/yr

• Likely covers: watergaslandscaping

Listing history 50 events

1. 2026-08-08
   days on market $247,999 Active 348 DOM
2. 2026-08-07
   days on market $247,999 Active 347 DOM
3. 2026-08-06
   days on market $247,999 Active 346 DOM
4. 2026-08-05
   days on market $247,999 Active 345 DOM
5. 2026-08-04
   days on market $247,999 Active 344 DOM
6. 2026-08-03
   days on market $247,999 Active 343 DOM
7. 2026-07-31
   days on market $247,999 Active 340 DOM
8. 2026-07-30
   price $247,999 Active 338 DOM
9. 2026-07-29
   days on market $249,999 Active 338 DOM
10. 2026-07-27
    days on market $249,999 Active 336 DOM
11. 2026-07-25
    days on market $249,999 Active 334 DOM
12. 2026-07-24
    days on market $249,999 Active 333 DOM
13. 2026-07-23
    days on market $249,999 Active 332 DOM
14. 2026-07-22
    days on market $249,999 Active 331 DOM
15. 2026-07-21
    days on market $249,999 Active 330 DOM
16. 2026-07-18
    days on market $249,999 Active 327 DOM
17. 2026-07-16
    days on market $249,999 Active 325 DOM
18. 2026-07-16
    days on market $249,999 Active 324 DOM
19. 2026-07-14
    days on market $249,999 Active 323 DOM
20. 2026-07-13
    days on market $249,999 Active 322 DOM
21. 2026-07-12
    days on market $249,999 Active 321 DOM
22. 2026-07-11
    days on market $249,999 Active 320 DOM
23. 2026-07-10
    days on market $249,999 Active 319 DOM
24. 2026-07-09
    days on market $249,999 Active 318 DOM
25. 2026-07-08
    days on market $249,999 Active 317 DOM
26. 2026-07-07
    days on market $249,999 Active 316 DOM
27. 2026-07-06
    days on market $249,999 Active 315 DOM
28. 2026-07-05
    days on market $249,999 Active 314 DOM
29. 2026-07-04
    days on market $249,999 Active 313 DOM
30. 2026-07-03
    days on market $249,999 Active 312 DOM
31. 2026-07-02
    days on market $249,999 Active 311 DOM
32. 2026-07-01
    days on market $249,999 Active 310 DOM
33. 2026-06-30
    days on market $249,999 Active 309 DOM
34. 2026-06-29
    days on market $249,999 Active 308 DOM
35. 2026-06-28
    days on market $249,999 Active 307 DOM
36. 2026-06-28
    days on market $249,999 Active 306 DOM
37. 2026-06-27
    pricedays on market $249,999 Active 305 DOM
38. 2026-06-25
    days on market $250,400 Active 303 DOM
39. 2026-06-23
    days on market $250,400 Active 301 DOM
40. 2026-06-22
    days on market $250,400 Active 300 DOM
41. 2026-06-18
    days on market $250,400 Active 297 DOM
42. 2026-06-17
    days on market $250,400 Active 296 DOM
43. 2026-06-16
    days on market $250,400 Active 295 DOM
44. 2026-06-15
    days on market $250,400 Active 294 DOM
45. 2026-06-14
    days on market $250,400 Active 292 DOM
46. 2026-06-13
    days on market $250,400 Active 291 DOM
47. 2026-06-10
    days on market $250,400 Active 289 DOM
48. 2026-06-09
    days on market $250,400 Active 288 DOM
49. 2026-06-08
    days on market $250,400 Active 287 DOM
50. 2026-06-07
    days on market $250,400 Active 286 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $22,784
• − Mortgage interest: −$13,892
• − Property taxes: −$3,720
• − Insurance: −$1,240
• − Repairs & maintenance: −$1,823
• − Management: −$1,823
• − HOA: −$420
• − Depreciation: −$7,215
• Taxable loss: −$7,348
• Est. tax savings @ 24.0%: +$1,763
• After-tax cash flow: $-1,223/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 · 6 photos

Excellent 100/100 None rehab

This new construction home in Prairie Cove Phase II is move-in ready with modern design and energy-efficient features.

Value-add opportunities

• Both Landscaping — Enhances curb appeal and adds value ↑
• Resale Interior paint touch-ups — Maintains fresh appearance ↑

D Composite school gradezoned avg 58/100

Zoned Schools

Elementary Cecil Picard Elementary School At Maurice B LA #40/646 Nat'l #5,189/41,679 Middle North Vermilion Middle School C LA #26/218 Nat'l #3,460/14,009 High North Vermilion High School C+ LA #20/265 Nat'l #3,545/17,239

Schools (NCES district)

• District: Vermilion Parish
• NCES district ID: 2201800
• Math proficiency: 40% ▼ -38.00%
• Reading proficiency: 53% ▼ -32.00%
• Median HH income: $45,115
• Composite: 39.37/100
• National rank: #3974
• State rank: #15 of 98 in LA

B Composite livability gradescore 76/100

Livability — Maurice

• Score: 76/100
• State rank: #15
• US rank: #3333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Maurice, LA
• County: Vermilion Parish · 64,095 people
• City population: 8,759
• Metro: Lafayette, LA
• Population (ZIP): 8,759
• Household income: $76,213
• Rent vs Own: 16.5% rent · 83.5% own
• Severe rent burden: 2% of renters

---

Population outlook (Vermilion County) Hauer SSP2

• Today (2025): 64,095 people
• By 2030: 65,915 · +2.8%
• By 2040: 68,985 · +7.6%
• By 2050: 70,804 · +10.5%
• By 2075: 73,897 · +15.3%
• By 2100: 71,793 · +12.0%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (82%)
• Race & ethnicity: White 82% Black 8% Two or more races 5% Hispanic / Latino 4% Asian 3%
• Common ancestry: Lithuanian 25% Romanian 3% Italian 1%
• Foreign-born: 2% · Vietnam
• Languages at home: 93% English-only · French/Haitian/Cajun 4% Vietnamese 2% Spanish 1%

---

Political lean MEDSL · Vermilion

• 2024 margin: Solid R (+63.8) · D 17.6% · R 81.4% · Other 1.1%
• 2008→2024 swing: -16.3pp toward R · 2008: -47.5pp · 2024: -63.8pp
• All cycles: 2024: R+63.8 2020: R+61.9 2016: R+59.6 2012: R+52.8 2008: R+47.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -55.61%
• Current HPI: 133.7146
• Rent YoY: —
• Metro: Lafayette, LA
• State GDP YoY: ▲ 3.29%
• F500 in state: 10

---

Industry mix (Fortune 500 HQ in LA)

Industry	F500 HQs	Revenue
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

-1.0% since first listed

6 events — show timeline

• 2026-05-02 Price Changed $250,400 Zillow
• 2026-05-01 Price Changed $250,400 AcadianaMLS
• 2026-03-04 Relisted — Zillow
• 2025-09-30 Delisted — Zillow
• 2025-08-25 Listed $252,900 AcadianaMLS
• 2025-08-15 Listed $252,900 Zillow