CashFlowRE
Sign in Sign up
316 E Foch St
B- Composite 69.37
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 +7.9/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.3/5.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$78,000

316 E Foch St · Lafayette, LA 70501
2 bd · 1.0 ba · 758 sqft · SingleFamily public records · 163 Days on market
Built 1964 6,098 sqft lot $103/sqft · 99% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

316 East Foch Street is ready for new owners! This income producing property can be purchased as either a primary residence or continuing to be an income producing property! Call today for more information regarding the property's current leases!

Key facts

  • 6,098 sq ft lot
  • Parking
  • Built 1964

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 2-bed/1.0-bath single-family listed at $78k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $78k).
  • Recommended offer: $69k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 4.7% in Lafayette — 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 70/100 on livability (#63 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime F.
  • Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.3%/yr); 246 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($33k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $539 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($69k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $68,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 B-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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.29%
Cap rate
11.52%
Cash-on-cash
18.66%
DSCR
1.83
GRM
6.5

CMA / ARV

ARV (median comp)
$40,564
List price
$78,000
Delta
92.29%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 Clifford Rd 0.22mi 2/1.0 821 (+8%) 1mo $17,000 $21 76
115 Brenda St 0.27mi 2/1.0 800 (+6%) 8mo $48,000 $60 72
913 Plum St 0.69mi 2/1.0 750 (-1%) 11mo $30,000 $40 57
413 S Orange St 0.52mi 2/1.0 800 (+6%) 18mo $104,600 $131 51
382 Sunset Dr 0.75mi 3/1.0 (+1) 857 (+13%) 4mo $76,500 $89 35
616 N Sterling St 0.69mi 2/1.0 650 (-14%) 14mo $53,750 $83 33
1008 E Pinhook Rd 0.67mi 3/1.0 (+1) 854 (+13%) 19mo $60,000 $70 27

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 · 7.35% rent growth · sell at horizon

5-year hold
IRR
14.8%
Equity multiple
1.62×
Total profit
$13,558
Equity at exit
$11,630
10-year hold
IRR
26.3%
Equity multiple
3.76×
Total profit
$60,177
Equity at exit
$6,744

Cash invested: $21,840 (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 70501

Rents YoY
7.3%
Active inventory
246
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,007 high interval (Pro) →
Mortgage (P&I)
$409
Tax from tax record
$15 /mo · $176/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$340

Break-even live

Break-even rent $578
Max offer price $78,000
Occupancy floor 61%

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
$19,500
Closing costs
$2,340
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
125 Nancy Ln Lafayette, LA 2.0 1.0 600 $850 $1.42 21d 1 0.20mi
127 Nancy Ln Lafayette, LA 2.0 1.0 600 $850 $1.42 21d 1 0.20mi
1030 9th St Lafayette, LA 2.0 1.0 800 $800 $1.00 44d 1 0.25mi
319 Tissington St Lafayette, LA 2.0 1.0 956 $775 $0.81 44d 1 0.77mi
610 Sunset Dr Lafayette, LA 2.0 1.0 1000 $800 $0.80 44d 1 0.88mi
313 Hobson St Lafayette, LA 3.0 1.0 1000 $1,100 $1.10 21d 1 0.92mi
114 Choctaw Rd Lafayette, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.95mi
301 Sampson St Lafayette, LA 1.0 1.0 545 $750 $1.38 13d 1 0.96mi
617 E Vermilion St Unit C Lafayette, LA 2.0 1.0 625 $1,199 $1.92 13d 1 0.97mi
402 Lamar St Lafayette, LA 2.0 2.0 770 $825 $1.07 44d 1 1.03mi
405 E Convent St Lafayette, LA 2.0 1.0 847 $1,125 $1.33 44d 1 1.14mi
124 E Main St Lafayette, LA 1.0 1.0 789 $1,380 $1.75 13d 7 1.18mi
406 Voorhies St Unit B Lafayette, LA 1.0 1.0 575 $825 $1.43 21d 1 1.21mi
106 Ash Ln Unit A Lafayette, LA 1.0 1.0 657 $1,595 $2.43 13d 1 1.21mi
801 General Mouton Ave Unit 3 Lafayette, LA 2.0 1.0 800 $850 $1.06 44d 1 1.27mi
908 Lamar St Unit 108 Lafayette, LA 2.0 1.0 1050 $1,025 $0.98 13d 1 1.28mi
327 General Mouton Ave Lafayette, LA 1.0 1.0 580 $800 $1.38 44d 1 1.28mi
305 General Mouton Ave Unit B Lafayette, LA 2.0 1.0 750 $1,250 $1.67 13d 1 1.29mi
300 Roosevelt St Unit A Lafayette, LA 2.0 2.0 1070 $1,750 $1.64 13d 1 1.30mi
206 N Washington St Lafayette, LA 3.0 1.0 900 $900 $1.00 21d 1 1.36mi
241 N Pine St Lafayette, LA 2.0 1.0 864 $950 $1.10 44d 1 1.40mi
600 E University Ave #7 Lafayette, LA 1.0 1.0 600 $995 $1.66 44d 1 1.43mi
1120 S Washington St Unit B Lafayette, LA 3.0 2.0 1030 $2,400 $2.33 13d 1 1.46mi
1120 S Washington St Unit A Lafayette, LA 2.0 2.0 892 $2,200 $2.47 13d 1 1.46mi
317 W University Ave Apt 4 Lafayette, LA 1.0 1.0 1000 $1,100 $1.10 44d 1 1.49mi

Listing history 18 events

  1. 2026-06-18
    days on market $78,000 Active 163 DOM
  2. 2026-06-17
    days on market $78,000 Active 162 DOM
  3. 2026-06-16
    days on market $78,000 Active 161 DOM
  4. 2026-06-15
    days on market $78,000 Active 160 DOM
  5. 2026-06-14
    days on market $78,000 Active 158 DOM
  6. 2026-06-13
    days on market $78,000 Active 157 DOM
  7. 2026-06-10
    days on market $78,000 Active 155 DOM
  8. 2026-06-09
    days on market $78,000 Active 154 DOM
  9. 2026-06-08
    days on market $78,000 Active 153 DOM
  10. 2026-06-07
    days on market $78,000 Active 152 DOM
  11. 2026-06-05
    days on market $78,000 Active 149 DOM
  12. 2026-06-03
    days on market $78,000 Active 148 DOM
  13. 2026-06-02
    days on market $78,000 Active 147 DOM
  14. 2026-06-01
    days on market $78,000 Active 146 DOM
  15. 2026-05-31
    days on market $78,000 Active 145 DOM
  16. 2026-05-30
    days on market $78,000 Active 144 DOM
  17. 2026-01-06
    listed $78,000 Active 246-char remark
    Show marketing remark (246 chars)

    316 East Foch Street is ready for new owners! This income producing property can be purchased as either a primary residence or continuing to be an income producing property! Call today for more information regarding the property's current leases!

  18. 2025-05-06
    soldstatus $400,000

ⓘ 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
$176 · $15/mo
Projected year-2 tax
$429 · $36/mo
Expected delta
+$253/yr (+$21/mo · 143.2%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 0 unhealthy d/yr today · 1 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
$12,089
− Mortgage interest
−$4,369
− Property taxes
−$176
− Insurance
−$390
− Repairs & maintenance
−$967
− Management
−$967
− Depreciation
−$2,269
Taxable income
$2,950
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$708
After-tax cash flow
$3,367/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
Lafayette Parish
NCES district ID
2200870
Math proficiency
38% ▼ -32.00%
Reading proficiency
46% ▼ -24.00%
Median HH income
$50,238
Composite
36.15/100
National rank
#4741
State rank
#19 of 98 in LA

Livability — Lafayette

Score
70/100
State rank
#63
US rank
#8133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafayette, LA
County
Lafayette Parish · 207,544 people
City population
158,114
Metro
Lafayette, LA
Population (ZIP)
26,465
Household income
$33,365
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
2089.0

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
280,930 people
By 2030
301,092 · +7.2%
By 2040
339,456 · +20.8%
By 2050
375,156 · +33.5%
By 2075
451,672 · +60.8%
By 2100
497,203 · +77.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (73%)
Race & ethnicity
Black 73% White 18% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Lithuanian 4%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 2%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+31.4) · D 33.5% · R 64.8% · Other 1.7%
2008→2024 swing
-0.1pp no change · 2008: -31.3pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+28.7 2016: R+33.6 2012: R+33.7 2008: R+31.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.63%
Current HPI
81.2963
Rent YoY
▲ 7.35%
Metro
Lafayette, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-80.5% since first listed
2 events — show timeline
  • 2026-01-06 Listed $78,000 AcadianaMLS
  • 2025-05-06 Sold (Public Records) $400,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $176 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…