CashFlowRE
Sign in Sign up
14396 Oak Meadow St
B- Composite 66.28
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • ARV discount +3.2/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

14396 Oak Meadow St · Prairieville, LA 70737
3 bd · 2.0 ba · 1,049 sqft · Manufactured · 70 Days on market
Built 1994 0.59 ac lot $138/sqft · 10% above area Est $132k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Situated on two lots totaling . 59 acres, this property offers space, functionality, and plenty of potential. Enjoy no carpet throughout, along with the added benefit of a roof that is approximately 5 years old. The kitchen comes equipped with a range and stainless steel refrigerator and includes a breakfast area, opening to the main living space. The split floor plan provides privacy, with the primary suite on one side of the home and the additional two bedrooms on the opposite side. The primary suite features a walk-in closet, dual vanities, a large soaking/garden tub, and a separate shower, creating a comfortable layout with room to personalize. Conveniently located near shopping, restaurants, and with easy access to Airline Hwy and I-10, this property offers everyday convenience. With two lots and nearly . 6 acres, there’s plenty of room to enjoy the outdoor space or expand your vision. This home has been primarily used as a rental property for many years and offers a great opportunity for an investor or a buyer looking to make it their own with custom touches.

Key facts

  • Two lots
  • No carpet
  • Split floor plan

Tags

TWO LOTSNO CARPETROOF APPROXIMATELY 5 YEARS OLDSTAINLESS STEEL REFRIGERATORBREAKFAST AREASPLIT FLOOR PLAN

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 manufactured listed at $145k.

Deal economics

  • At list price, monthly cash flow is $613 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% 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: schools A+, employment A+, housing A+; 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.
  • Market conditions: Rents rising (+3.3%/yr); 567 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $41k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (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 $136,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% 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. 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?
  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
1.41%
Cap rate
12.40%
Cash-on-cash
21.81%
DSCR
1.97
GRM
5.9

CMA / ARV

ARV (median comp)
$132,366
List price
$145,000
Delta
9.54%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14454 Oak Meadow St 0.11mi 3/2.0 1,050 (+0%) 11mo $129,900 $124 86
14195 Oak Meadow St 0.38mi 3/2.0 1,167 (+11%) 1mo $129,900 $111 62

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.40×
Total profit
$16,088
Equity at exit
$21,620
10-year hold
IRR
19.3%
Equity multiple
2.64×
Total profit
$66,590
Equity at exit
$12,537

Cash invested: $40,600 (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 70737

Rents YoY
3.3%
Active inventory
567
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,045 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$57 /mo · $686/yr
Insurance
$60
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$613

Break-even live

Break-even rent $1,270
Max offer price $145,000
Occupancy floor 65%

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
$36,250
Closing costs
$4,350
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15279 Oak Heritage Ave Prairieville, LA 1.0–3.0 1.0–2.5 1331 $2,243 $1.69 14d 7 1.27mi
38035 Post Office Rd Unit 4B Prairieville, LA 3.0 2.0 1430 $2,000 $1.40 44d 1 1.33mi
14086 Airline Hwy Gonzales, LA 1.0–3.0 1.0–2.0 1171 $1,779 $1.52 14d 1 1.40mi

Listing history 19 events

  1. 2026-06-18
    days on market $145,000 Active 70 DOM
  2. 2026-06-17
    days on market $145,000 Active 69 DOM
  3. 2026-06-16
    days on market $145,000 Active 68 DOM
  4. 2026-06-15
    days on market $145,000 Active 67 DOM
  5. 2026-06-14
    days on market $145,000 Active 65 DOM
  6. 2026-06-10
    days on market $145,000 Active 62 DOM
  7. 2026-06-09
    days on market $145,000 Active 61 DOM
  8. 2026-06-08
    days on market $145,000 Active 60 DOM
  9. 2026-06-07
    days on market $145,000 Active 59 DOM
  10. 2026-06-05
    days on market $145,000 Active 56 DOM
  11. 2026-06-03
    days on market $145,000 Active 55 DOM
  12. 2026-06-02
    days on market $145,000 Active 54 DOM
  13. 2026-06-01
    days on market $145,000 Active 53 DOM
  14. 2026-05-31
    days on market $145,000 Active 52 DOM
  15. 2026-05-31
    days on market $145,000 Active 51 DOM
  16. 2026-04-10
    listed $145,000 Active 1087-char remark
    Show marketing remark (1087 chars)

    Situated on two lots totaling . 59 acres, this property offers space, functionality, and plenty of potential. Enjoy no carpet throughout, along with the added benefit of a roof that is approximately 5 years old. The kitchen comes equipped with a range and stainless steel refrigerator and includes a breakfast area, opening to the main living space. The split floor plan provides privacy, with the primary suite on one side of the home and the additional two bedrooms on the opposite side. The primary suite features a walk-in closet, dual vanities, a large soaking/garden tub, and a separate shower, creating a comfortable layout with room to personalize. Conveniently located near shopping, restaurants, and with easy access to Airline Hwy and I-10, this property offers everyday convenience. With two lots and nearly . 6 acres, there’s plenty of room to enjoy the outdoor space or expand your vision. This home has been primarily used as a rental property for many years and offers a great opportunity for an investor or a buyer looking to make it their own with custom touches.

  17. 2026-04-09
    listed $145,000 Active 1079-char remark
    Show marketing remark (1079 chars)

    Situated on two lots totaling .59 acres, this property offers space, functionality, and plenty of potential. Enjoy no carpet throughout, along with the added benefit of a roof that is approximately 5 years old. The kitchen comes equipped with a range and stainless steel refrigerator and includes a breakfast area, opening to the main living space. The split floor plan provides privacy, with the primary suite on one side of the home and the additional two bedrooms on the opposite side. The primary suite features a walk-in closet, dual vanities, a large soaking/garden tub, and a separate shower, creating a comfortable layout with room to personalize. Conveniently located near shopping, restaurants, and with easy access to Airline Hwy and I-10, this property offers everyday convenience. With two lots and nearly .6 acres, there's plenty of room to enjoy the outdoor space or expand your vision. This home has been primarily used as a rental property for many years and offers a great opportunity for an investor or a buyer looking to make it their own with custom touches.

  18. 2007-02-01
    listed $65,000
  19. 2007-02-01
    listed $65,000

ⓘ 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
$686 · $57/mo
Projected year-2 tax
$798 · $66/mo
Expected delta
+$111/yr (+$9/mo · 16.2%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone A · 99% 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 1 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
$24,544
− Mortgage interest
−$8,122
− Property taxes
−$686
− Insurance
−$2,228
− Repairs & maintenance
−$1,963
− Management
−$1,963
− Depreciation
−$4,218
Taxable income
$5,363
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,287
After-tax cash flow
$6,064/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

County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,084
Household income
$82,521
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
863.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% 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
▼ -89.49%
Current HPI
145.3384
Rent YoY
▲ 3.26%
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

+123.1% since first listed
4 events — show timeline
  • 2026-04-10 Listed $145,000 GBRMLS
  • 2026-04-09 Listed $145,000 AcadianaMLS
  • 2007-02-01 Listed $65,000 AcadianaMLS
  • 2007-02-01 Listed $65,000 GBRMLS

Property tax history

+1.9%/yr

Latest (2025): $686 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…