CashFlowRE
Sign in Sign up
208 Gouaux Rd
D Composite 43.51
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).

  • Cash flow +18.7/30.0
  • DSCR +5.9/10.0
  • 1% rule +4.1/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • ARV discount +2.9/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

208 Gouaux Rd · Scott, LA 70507
3 bd · 2.0 ba · 1,430 sqft · SingleFamily public records · 41 Days on market
Built 2005 0.57 ac lot $147/sqft · at area comps Est $191k · 10% over

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

Listing remarks MLS

Welcome home to this charming 3-bedroom, 2-bath gem nestled on a spacious lot in a quiet neighborhood! This well-maintained home features an open living area with vaulted ceilings, crown molding, and luxury vinyl flooring throughout. The attached carport offers covered parking with easy access, while the massive backyard is an entertainer's dream. Plenty of room to add a pool, playground, or garden. Don't miss this one!

Key facts

  • Attached carport
  • Massive backyard
  • Open living area

Tags

OPEN LIVING AREAVAULTED CEILINGSCROWN MOLDINGLUXURY VINYL FLOORINGATTACHED CARPORTMASSIVE 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 3-bed/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $142 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (9.5% below list).
  • Recommended offer: $190k (9.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.7% in Scott — 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 66/100 on livability (#116 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, amenities F, commute 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.
  • Zoned schools: J. Wallace James Elementary School (math 46% / reading 49%, grade D, #147 of 646 statewide, top 23%, 939 students, 64% FRL); Carencro Middle School (math 18% / reading 28%, grade F, #145 of 218 statewide, top 69%, 665 students, 75% FRL); Carencro High School (math 30% / reading 29%, grade F, #127 of 265 statewide, top 49%, 1,096 students, 69% FRL).
  • Market conditions: 330 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y 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.
  • Current owner paid $159k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,141 (9.5% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 9% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
0.91%
Cap rate
7.48%
Cash-on-cash
4.25%
DSCR
1.19
GRM
9.2

CMA / ARV

ARV (median comp)
$190,684
List price
$210,000
Delta
10.13%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
113 Country Living Dr 0.21mi 3/2.0 1,362 (-5%) 3mo $200,000 $147 80
216 Royalton Pkwy 0.45mi 3/2.0 1,300 (-9%) 1mo $205,000 $158 63
220 Country Living Dr 0.10mi 3/2.0 1,230 (-14%) 20mo $187,500 $152 56
111 Belcourt Dr 0.36mi 3/2.0 1,220 (-15%) 12mo $173,000 $142 49
406 Common Pointes Dr 0.40mi 3/2.0 1,219 (-15%) 14mo $184,900 $152 45
1522 W Gloria Switch Rd 0.72mi 3/2.0 1,553 (+9%) 9mo $269,500 $174 44
213 Mango Dr 0.33mi 3/2.0 1,230 (-14%) 22mo $179,000 $146 43
307 Wexford St 0.71mi 3/2.0 1,274 (-11%) 12mo $194,999 $153 39
105 Belcourt Dr 0.38mi 3/2.0 1,215 (-15%) 23mo $172,900 $142 38
303 Wexford St 0.69mi 3/2.0 1,293 (-10%) 18mo $210,000 $162 36
311 Wexford St 0.72mi 3/2.0 1,274 (-11%) 18mo $190,000 $149 33

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
-11.8%
Equity multiple
0.57×
Total profit
$-25,039
Equity at exit
$31,312
10-year hold
IRR
-2.6%
Equity multiple
0.82×
Total profit
$-10,303
Equity at exit
$18,157

Cash invested: $58,800 (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 70507

Home prices YoY
-20.6%
Active inventory
330
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,901 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$105 /mo · $1,264/yr
Insurance
$88
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$142

Break-even live

Break-even rent $1,722
Max offer price $210,000
Occupancy floor 88%

Sensitivity live

Price -10% $260 -5% $201 +0% $142 +5% $82 +10% $23
Rent -10% $-9 -5% $66 +0% $142 +5% $217 +10% $292
Rate -1.0pp $247 -0.5pp $195 base $142 +0.5pp $87 +1.0pp $32

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
$52,500
Closing costs
$6,300
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
122 SANTIAGO Ct Lafayette, LA 3.0 2.0 1613 $1,890 $1.17 23d 1 0.18mi
109 Santiago Ct Lafayette, LA 4.0 2.0 1786 $1,965 $1.10 15d 1 0.19mi
417 Mango Dr Lafayette, LA 3.0 2.0 1613 $2,015 $1.25 15d 1 0.19mi
117 ORTHELLO Ct Lafayette, LA 3.0 2.0 1613 $1,890 $1.17 23d 1 0.19mi
117 ORTHELLO Ct Lafayette, LA 3.0 2.0 1613 $1,890 $1.17 45d 1 0.19mi
108 Santiago Ct Lafayette, LA 3.0 2.0 1613 $1,890 $1.17 45d 1 0.21mi
108 Santiago Ct Lafayette, LA 3.0 2.0 1613 $1,890 $1.17 23d 1 0.21mi
121 Yardley Ct Lafayette, LA 4.0 2.0 1786 $1,965 $1.10 15d 1 0.26mi
124 Yardley Ct Lafayette, LA 4.0 2.0 1786 $1,945 $1.09 23d 1 0.29mi
116 Yardley Ct Lafayette, LA 3.0 2.0 1613 $1,890 $1.17 45d 1 0.30mi
102 Yardley Ct Lafayette, LA 3.0 2.0 1298 $1,645 $1.27 45d 1 0.32mi
2308 W Gloria Switch Rd Carencro, LA 3.0 2.0 1567 $1,600 $1.02 45d 1 1.14mi

Listing history 6 events

  1. 2026-05-17
    status Pending 426-char remark
    Show marketing remark (426 chars)

    Welcome home to this charming 3-bedroom, 2-bath gem nestled on a spacious lot in a quiet neighborhood! This well-maintained home features an open living area with vaulted ceilings, crown molding, and luxury vinyl flooring throughout. The attached carport offers covered parking with easy access, while the massive backyard is an entertainer's dream. Plenty of room to add a pool, playground, or garden. Don't miss this one!

  2. 2026-04-06
    listed $210,000 Active 426-char remark
    Show marketing remark (426 chars)

    Welcome home to this charming 3-bedroom, 2-bath gem nestled on a spacious lot in a quiet neighborhood! This well-maintained home features an open living area with vaulted ceilings, crown molding, and luxury vinyl flooring throughout. The attached carport offers covered parking with easy access, while the massive backyard is an entertainer's dream. Plenty of room to add a pool, playground, or garden. Don't miss this one!

  3. 2017-09-01
    soldstatus $159,000 501-char remark
    Show marketing remark (501 chars)

    PRICE TO SELL !Country living, close to shopping areas and minutes away from town. House has been freshly painted, with new porcelain tiles, new granite counter tops, new cabinets, split floor plan and a beautiful kitchen. This home also comes with three TVs, located in the master bedroom, guest bedroom and kitchen. Huge sized yard, perfect for animals and outdoor activities. BRAND NEW ROOF, replaced in 2016. This house is a must see! With preferred lender, all buyer's closing costs are paid for.

  4. 2017-06-19
    listed $159,000 501-char remark
    Show marketing remark (501 chars)

    PRICE TO SELL !Country living, close to shopping areas and minutes away from town. House has been freshly painted, with new porcelain tiles, new granite counter tops, new cabinets, split floor plan and a beautiful kitchen. This home also comes with three TVs, located in the master bedroom, guest bedroom and kitchen. Huge sized yard, perfect for animals and outdoor activities. BRAND NEW ROOF, replaced in 2016. This house is a must see! With preferred lender, all buyer's closing costs are paid for.

  5. 2005-08-25
    soldstatus $139,000
  6. 2005-03-28
    listed $131,000

ⓘ 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
$1,264 · $105/mo
Projected year-2 tax
$1,264 · $105/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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 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 · 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
$22,817
− Mortgage interest
−$11,763
− Property taxes
−$1,264
− Insurance
−$1,847
− Repairs & maintenance
−$1,825
− Management
−$1,825
− Depreciation
−$6,109
Taxable loss
−$1,817
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$436
After-tax cash flow
$2,135/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 — Scott

Score
66/100
State rank
#116
US rank
#11265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lafayette Parish · 207,544 people
City population
8,670
Metro
Lafayette, LA
Population (ZIP)
20,096
Household income
$64,049
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
503.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 47% White 45% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 15%
Foreign-born
2% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 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
▼ -40.84%
Current HPI
156.889
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

Price history

+60.3% since first listed
6 events — show timeline
  • 2026-05-17 Pending AcadianaMLS
  • 2026-04-06 Listed $210,000 AcadianaMLS
  • 2017-09-01 Sold (MLS) $159,000 AcadianaMLS
  • 2017-06-19 Listed $159,000 AcadianaMLS
  • 2005-08-25 Sold (MLS) $139,000 AcadianaMLS
  • 2005-03-28 Listed $131,000 AcadianaMLS

Property tax history

+8.0%/yr

Latest (2025): $1,264 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…