CashFlowRE
Sign in Sign up
14927 S Guegnon St
B- Composite 68.94
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
  • Schools +3.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$62,320

14927 S Guegnon St · Perry, LA 70510
3 bd · 2.0 ba · 1,300 sqft · SingleFamily public records · 255 Days on market
2.00 ac lot $48/sqft · 55% below area ↓ 50% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

Key facts

  • 2 acre lot
  • 2 parking spots
  • Listed 255 days

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 $62k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $62k).
  • Recommended offer: $55k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Market conditions: 180 active listings in the ZIP; 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 $431 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 255 days — a 12% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 13y ago; this cycle's ask has dropped $20k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $54,841 (12.0% below list)

Questions for the listing agent

  1. It's been on market 255 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.49%
Cap rate
21.70%
Cash-on-cash
55.04%
DSCR
3.45
GRM
3.4

CMA / ARV

ARV (median comp)
$131,559
List price
$62,320
Delta
-52.63%
Verdict
UNDERPRICED
Comps
12 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14931 S Guegnon St 0.04mi 2/1.5 (-1) 1,200 (-8%) 7mo $134,500 $112 73

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
19.6%
Equity multiple
1.80×
Total profit
$13,989
Equity at exit
$9,292
10-year hold
IRR
28.1%
Equity multiple
3.52×
Total profit
$43,979
Equity at exit
$5,388

Cash invested: $17,450 (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 70510

Active inventory
180
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,550 medium interval (Pro) →
Mortgage (P&I)
$327
Tax from tax record
$72 /mo · $858/yr
Insurance
$26
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$374

Break-even live

Break-even rent $1,077
Max offer price $62,320
Occupancy floor 71%

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
$15,580
Closing costs
$1,870
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 14 events

  1. 2026-05-20
    status Pending 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  2. 2026-01-17
    price $62,320 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  3. 2025-12-16
    price $68,880 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  4. 2025-11-25
    status Active 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  5. 2025-10-06
    status Pending 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  6. 2025-09-24
    price $75,440 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  7. 2025-08-14
    status Active 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  8. 2025-07-14
    status Pending 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  9. 2025-06-18
    listed $82,000 Active 225-char remark
    Show marketing remark (225 chars)

    3-bedroom 2 bath home with over 1200 living area. Kitchen with dining area, spacious living room with ceiling fan.bedrooms with ceiling fans. Home sits on a little over 2 acres of land.Measurements not warranted by realtor.

  10. 2016-12-27
    soldstatus $125,000
  11. 2016-12-22
    soldstatus $122,735 628-char remark
    Show marketing remark (628 chars)

    AWESOME DEAL!!! Sitting on a gorgeous TWO ACRES, this place packs quite a punch for the price! The wonderful home is an open/split floor plan with 3 bedrooms, 2 baths, a very nice kitchen with an island and dining area, and tons of charm and character!!! BUT...the best part of this property is the MASSIVE yard, a 12' x 24' storage building/workshop, an 18' x 45' camper shed with extra storage room attached, and the large covered patio with a screened in back porch!!! It's the ultimate package!!! ***This home may qualify for 100% financing with the RD (Rural Development) loan program.*** DID NOT FLOOD! COME AND GET IT!!!

  12. 2016-07-23
    listed $129,900 628-char remark
    Show marketing remark (628 chars)

    AWESOME DEAL!!! Sitting on a gorgeous TWO ACRES, this place packs quite a punch for the price! The wonderful home is an open/split floor plan with 3 bedrooms, 2 baths, a very nice kitchen with an island and dining area, and tons of charm and character!!! BUT...the best part of this property is the MASSIVE yard, a 12' x 24' storage building/workshop, an 18' x 45' camper shed with extra storage room attached, and the large covered patio with a screened in back porch!!! It's the ultimate package!!! ***This home may qualify for 100% financing with the RD (Rural Development) loan program.*** DID NOT FLOOD! COME AND GET IT!!!

  13. 2014-02-28
    soldstatus $107,000
  14. 2013-11-13
    listed $124,900

ⓘ 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
$858 · $72/mo
Projected year-2 tax
$858 · $72/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 9/10 Extreme FEMA zone AE · 98% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 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
$18,602
− Mortgage interest
−$3,491
− Property taxes
−$858
− Insurance
−$5,430
− Repairs & maintenance
−$1,488
− Management
−$1,488
− Depreciation
−$1,813
Taxable income
$4,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$968
After-tax cash flow
$3,517/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
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

Livability — Perry

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
59
Population (ZIP)
23,909

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
Majority White (65%)
Race & ethnicity
White 65% Black 24% Two or more races 4% Hispanic / Latino 4% Asian 4%
Common ancestry
Lithuanian 15% Italian 1%
Foreign-born
5% · Vietnam, Canada
Languages at home
87% English-only · French/Haitian/Cajun 6% Vietnamese 3% Spanish 2%

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
▼ -70.44%
Current HPI
97.6131
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

-50.1% since first listed
14 events — show timeline
  • 2026-05-20 Pending AcadianaMLS
  • 2026-01-17 Price Changed $62,320 AcadianaMLS
  • 2025-12-16 Price Changed $68,880 AcadianaMLS
  • 2025-11-25 Relisted AcadianaMLS
  • 2025-10-06 Pending AcadianaMLS
  • 2025-09-24 Price Changed $75,440 AcadianaMLS
  • 2025-08-14 Relisted AcadianaMLS
  • 2025-07-14 Pending AcadianaMLS
  • 2025-06-18 Listed $82,000 AcadianaMLS
  • 2016-12-27 Sold (Public Records) $125,000 Public Records
  • 2016-12-22 Sold (MLS) $122,735 AcadianaMLS
  • 2016-07-23 Listed $129,900 AcadianaMLS
  • 2014-02-28 Sold (MLS) $107,000 AcadianaMLS
  • 2013-11-13 Listed $124,900 AcadianaMLS

Property tax history

+0.3%/yr

Latest (2024): $858 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…