CashFlowRE
Sign in Sign up
116 Rougeau Rd
B+ Composite 76.5
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,500

116 Rougeau Rd · Milton, LA 70508
3 bd · 2.0 ba · 1,833 sqft · SingleFamily public records · 247 Days on market
Built 1948 0.27 ac lot Est $258k · 48% under

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

Listing remarks MLS

Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

Key facts

  • Unrestricted lot
  • 0.27 acre lot
  • 2 parking spots

Tags

MILTON SCHOOL DISTRICTUNRESTRICTED LOTBUTCHER BLOCK COUNTERS

Property features AI

Exterior

  • Parking: Carport with 2 spaces; 2 total parking spaces (2 covered)
  • Utilities: Septic tank; Electric service: Entergy
  • Home design: Single family residence; Private road frontage
  • Construction: Metal roof; Vinyl siding with frame construction
  • Exterior features: Exterior lighting; Covered porch

Interior

  • Kitchen: Dishwasher; Electric range
  • Flooring: Wood laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air; Multi-unit cooling
  • Interior features: Separate shower; Special bath; Butcher block counters; Window treatments
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $134k.

Deal economics

  • At list price, monthly cash flow is $566 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $118k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.9% vs local median 4.6% in Milton — 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 68/100 on livability (#89 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety 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: Milton Elementary School (math 49% / reading 64%, grade C+, #86 of 646 statewide, top 13%, 1,332 students, 39% FRL); Southside High School (math 52% / reading 53%, grade C-, #30 of 265 statewide, top 12%, 1,910 students, 39% FRL) — zoned schools average 39% FRL vs 56% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 54% at this address vs 42% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Lafayette Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.2%/yr); 464 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $930 of loan paydown is wiped out by about $4k 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 + 1.2% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 247 days — a 12% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 21y ago; this cycle's ask has dropped $26k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe 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 $118,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 247 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 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.42%
Cap rate
11.94%
Cash-on-cash
20.15%
DSCR
1.90
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$258,453
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 Rougeau Rd 0.00mi 3/2.0 1,746 (-5%) 0mo $118,500 $68 92
100 Country Morning Ct 0.23mi 3/2.0 1,787 (-2%) 9mo $240,000 $134 78
102 Briar Leaf Way 0.56mi 3/2.0 1,892 (+3%) 0mo $248,000 $131 68
114 Sandhill Crane Dr 0.46mi 3/2.0 1,896 (+3%) 9mo $249,900 $132 66
106 Country Morning Ct 0.22mi 4/2.5 (+1) 1,952 (+6%) 10mo $256,000 $131 64
314 Wetgrass Dr 0.65mi 3/2.0 1,744 (-5%) 0mo $295,000 $169 61
300 Sleepy Brook Rd 0.75mi 4/2.0 (+1) 1,754 (-4%) 3mo $292,800 $167 51
105 Grazing Trce 0.43mi 3/2.0 1,565 (-15%) 7mo $271,000 $173 50
101 Grassland Ave 0.57mi 4/2.0 (+1) 1,676 (-9%) 6mo $283,000 $169 50
113 Swoon Dr 0.67mi 3/2.5 1,977 (+8%) 10mo $278,000 $141 46
102 Sunflower Dr 0.74mi 3/2.0 1,637 (-11%) 8mo $225,000 $137 40
502 River Woods Dr 0.72mi 4/3.0 (+1) 2,093 (+14%) 11mo $315,000 $151 25

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 · 1.23% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.29×
Total profit
$10,952
Equity at exit
$20,054
10-year hold
IRR
15.3%
Equity multiple
2.14×
Total profit
$42,886
Equity at exit
$11,629

Cash invested: $37,660 (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 70508

Home prices YoY
-34.7%
Rents YoY
1.2%
Active inventory
464
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,906 high interval (Pro) →
Mortgage (P&I)
$705
Tax from tax record
$112 /mo · $1,345/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$566

Break-even live

Break-even rent $1,190
Max offer price $134,500
Occupancy floor 65%

Sensitivity live

Price -10% $642 -5% $604 +0% $566 +5% $528 +10% $490
Rent -10% $415 -5% $491 +0% $566 +5% $641 +10% $717
Rate -1.0pp $634 -0.5pp $600 base $566 +0.5pp $531 +1.0pp $496

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
$33,625
Closing costs
$4,035
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
204 Crenshaw Dr Lafayette, LA 3.0 2.0 1337 $2,150 $1.61 22d 1 0.82mi
3606 Kaliste Saloom Rd Unit 201 Lafayette, LA 3.0 2.0 1402 $1,450 $1.03 22d 1 1.10mi
103 Bijou Dr Lafayette, LA 3.0 2.0 1522 $2,100 $1.38 44d 1 1.14mi
130 Brightwood Dr Lafayette, LA 3.0 2.0 1250 $1,800 $1.44 22d 1 1.28mi
106 Shadow Springs Dr Lafayette, LA 3.0 2.0 1850 $2,295 $1.24 44d 1 1.43mi

Listing history 32 events

  1. 2026-05-01
    status Pending
  2. 2026-03-23
    status Active
  3. 2026-03-23
    price $134,500
  4. 2026-03-12
    status Pending
  5. 2026-02-12
    price $144,500
  6. 2025-12-11
    price $145,000
  7. 2025-10-14
    price $150,000
  8. 2025-09-17
    price $155,000
  9. 2025-08-22
    status Active
  10. 2025-08-20
    status Pending
  11. 2025-08-14
    listed $160,000 Active
  12. 2023-09-13
    soldstatus $185,000
  13. 2023-09-12
    soldstatus $185,000 Sold 395-char remark
    Show marketing remark (395 chars)

    Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

  14. 2023-08-13
    status Pending 395-char remark
    Show marketing remark (395 chars)

    Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

  15. 2023-07-31
    status Active 395-char remark
    Show marketing remark (395 chars)

    Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

  16. 2023-07-18
    status Pending 395-char remark
    Show marketing remark (395 chars)

    Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

  17. 2023-07-14
    price $189,900 395-char remark
    Show marketing remark (395 chars)

    Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

  18. 2023-05-26
    listed $200,000 Active 395-char remark
    Show marketing remark (395 chars)

    Looking for a 3 bedroom 2 bath remodeled home in Milton School District? Well look no further! This home has a spacious master bedroom with sitting area and a master bathroom that is a must see! The kitchen has butcher block counter tops and updated appliances. This home sits on .27 acres and is unrestricted so you can create your own personal oasis. Contact your realtor today for a showing!

  19. 2022-08-10
    soldstatus $92,500 Sold 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  20. 2022-07-01
    status Pending 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  21. 2022-06-18
    price $99,900 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  22. 2022-05-17
    price $110,000 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  23. 2022-05-14
    status Active 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  24. 2022-05-02
    status Pending 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  25. 2022-04-12
    listed $116,000 Active 365-char remark
    Show marketing remark (365 chars)

    Investor Special in Milton school district! Welcome to 116 Rougeau Road - conveniently located between Lafayette and Maurice. This 3 bed 2 bath home offers a spacious master suite with sitting area. The master bath features a tub and separate shower. The property is unrestricted and will be your own personal oasis. Schedule your showing today to see for yourself!

  26. 2018-08-17
    listed $97,500
  27. 2017-12-12
    listed $118,000
  28. 2008-08-15
    listed $124,900
  29. 2007-11-26
    listed $126,500
  30. 2007-10-12
    listed $146,900
  31. 2006-08-01
    soldstatus $10,000
  32. 2005-08-23
    listed $14,900

ⓘ 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
$1,345 · $112/mo
Projected year-2 tax
$1,345 · $112/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 8/10 Severe FEMA zone X (unshaded) · 99% 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 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
$22,875
− Mortgage interest
−$7,534
− Property taxes
−$1,345
− Insurance
−$1,470
− Repairs & maintenance
−$1,830
− Management
−$1,830
− Depreciation
−$3,913
Taxable income
$4,953
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,189
After-tax cash flow
$5,603/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 — Milton

Score
68/100
State rank
#89
US rank
#9617

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Milton, LA
County
Lafayette Parish · 207,544 people
City population
158,114
Metro
Lafayette, LA
Population (ZIP)
40,592
Household income
$86,005
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
1860.0

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 White (75%)
Race & ethnicity
White 75% Black 13% Two or more races 7% Hispanic / Latino 5% Asian 3%
Common ancestry
Lithuanian 20% Slovak 2% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · Spanish 3% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -76.28%
Current HPI
143.6305
Rent YoY
▲ 1.23%
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

+802.7% since first listed
32 events — show timeline
  • 2026-05-01 Pending AcadianaMLS
  • 2026-03-23 Relisted AcadianaMLS
  • 2026-03-23 Price Changed $134,500 AcadianaMLS
  • 2026-03-12 Pending AcadianaMLS
  • 2026-02-12 Price Changed $144,500 AcadianaMLS
  • 2025-12-11 Price Changed $145,000 AcadianaMLS
  • 2025-10-14 Price Changed $150,000 AcadianaMLS
  • 2025-09-17 Price Changed $155,000 AcadianaMLS
  • 2025-08-22 Relisted AcadianaMLS
  • 2025-08-20 Pending AcadianaMLS
  • 2025-08-14 Listed $160,000 AcadianaMLS
  • 2023-09-13 Sold (Public Records) $185,000 Public Records
  • 2023-09-12 Sold (MLS) $185,000 AcadianaMLS
  • 2023-08-13 Pending AcadianaMLS
  • 2023-07-31 Relisted AcadianaMLS
  • 2023-07-18 Pending AcadianaMLS
  • 2023-07-14 Price Changed $189,900 AcadianaMLS
  • 2023-05-26 Listed $200,000 AcadianaMLS
  • 2022-08-10 Sold (MLS) $92,500 AcadianaMLS
  • 2022-07-01 Pending AcadianaMLS
  • 2022-06-18 Price Changed $99,900 AcadianaMLS
  • 2022-05-17 Price Changed $110,000 AcadianaMLS
  • 2022-05-14 Relisted AcadianaMLS
  • 2022-05-02 Pending AcadianaMLS
  • 2022-04-12 Listed $116,000 AcadianaMLS
  • 2018-08-17 Listed $97,500 AcadianaMLS
  • 2017-12-12 Listed $118,000 AcadianaMLS
  • 2008-08-15 Listed $124,900 AcadianaMLS
  • 2007-11-26 Listed $126,500 AcadianaMLS
  • 2007-10-12 Listed $146,900 AcadianaMLS
  • 2006-08-01 Sold (MLS) $10,000 AcadianaMLS
  • 2005-08-23 Listed $14,900 AcadianaMLS

Property tax history

+31.1%/yr

Latest (2025): $1,345 · +26.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…