St. Michael Plan · Youngsville, LA 70592

$299,500

3 bd · 2.0 ba · 1,636 sqft · SingleFamily · 249 Days on market

Excellent condition

---

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 +8.7/30.0
• ARV discount +7.5/15.0
• Schools +5.5/10.0
• Condition / age +5.0/5.0
• Livability +3.9/5.0
• Rent growth +2.9/5.0
• 1% rule +2.7/10.0
• DSCR +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to the exquisite St. Michael new construction home. Upon entering the formal foyer, you'll be greeted by a spacious main living area with a central kitchen island, ideal for hosting large southern family gatherings. Retreat to the generously sized master suite, offering a perfect getaway after entertaining guests. Experience the charm of Craftsman and Cottage Elevations, making the St. Michael plan truly unique and captivating.

Key facts

• Master suite
• 2 garage spots
• Listed 248 days

Tags

• CENTRAL KITCHEN ISLAND
• MASTER SUITE

🏗️ New construction. The $299,500 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $317,027.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $300k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-269 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $278k (7.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (18.8% below list).
• Recommended offer: $243k (18.8% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 78/100 on livability (#8 in LA, #2,614 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: 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); Youngsville Middle School (math 42% / reading 52%, grade D+, #37 of 218 statewide, top 18%, 646 students, 49% FRL); O. Comeaux High School (math 38% / reading 40%, grade F, #86 of 265 statewide, top 33%, 1,098 students, 56% FRL) — zoned schools at 56% FRL track the district average.
• Market conditions: Rents rising (+1.6%/yr); 1059 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 162d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% 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).
• This rent runs 31% of the median local income ($93k/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 $2k of loan paydown is wiped out by about $10k 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 249 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.

Recommended offer $243,286 (18.8% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
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. 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: 0.77% ✗
• Cap rate: 5.27%
• Cash-on-cash: -3.64%
• DSCR: 0.84
• GRM: 10.9

CMA / ARV

• ARV (median comp): $317,027
• List price: $299,500
• Delta: -5.53%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
107 Rio Dr	0.04mi	3/2.0	1,639 (+0%)	3mo	$294,500	$180	96
200 Central Village Way	0.16mi	3/2.0	1,639 (+0%)	5mo	$294,500	$180	88
114 High Point Way	0.17mi	3/2.0	1,702 (+4%)	5mo	$307,406	$181	81
208 Central Village Way	0.09mi	3/2.0	1,767 (+8%)	4mo	$309,999	$175	79
118 High Point Way	0.14mi	3/2.0	1,759 (+8%)	5mo	$306,636	$174	77
104 Rio Dr	0.16mi	4/2.0 (+1)	1,803 (+10%)	3mo	$314,200	$174	68
100 Rio Dr	0.18mi	3/2.5	1,843 (+13%)	5mo	$321,900	$175	64
204 Central Village Way	0.13mi	4/2.0 (+1)	1,874 (+14%)	5mo	$318,600	$170	60
203 Central Village Way	0.16mi	4/2.0 (+1)	1,873 (+14%)	6mo	$318,500	$170	58
101 Batesburg Way	0.73mi	3/2.0	1,447 (-12%)	1mo	$228,000	$158	46
120 Roxanne Dr	0.60mi	3/2.0	1,863 (+14%)	4mo	$230,000	$123	46
109 Border Ct	0.67mi	4/2.0 (+1)	1,864 (+14%)	2mo	$235,000	$126	39

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 · 1.65% rent growth · sell at horizon

5-year hold

• IRR: -23.9%
• Equity multiple: 0.19×
• Total profit: $-71,725
• Equity at exit: $47,270

10-year hold

• IRR: -23.1%
• Equity multiple: -0.10×
• Total profit: $-97,387
• Equity at exit: $27,411

Cash invested: $88,768 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 46 active · 19 under contract
• Months of supply: 15.3 mo (7%/mo absorbed)
• Median asking: $316,700 ($174/sqft)
• Median days on market: 230 d
• This list price: 22% of active listings are priced below it
• ARV vs active asking: +11.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70592

• Home prices YoY: -23.4%
• Rents YoY: 1.6%
• Active inventory: 1059
• Price-to-rent: 10.3×

Monthly cashflow live

• Estimated rent: $2,433 high
• Mortgage (P&I): −$1,663
• Tax est. 1.5%: −$396 /mo · $4,755/yr
• Insurance: −$132
• HOA: −$0
• Vacancy / Maint / Mgmt: −$511
• Net cashflow: $-269

Break-even live

Break-even rent $2,773

Max offer price $278,111

Occupancy floor —

Sensitivity live

Price	-10% $-50	-5% $-159	+0% $-269	+5% $-378	+10% $-488
Rent	-10% $-461	-5% $-365	+0% $-269	+5% $-173	+10% $-77
Rate	-1.0pp $-109	-0.5pp $-188	base $-269	+0.5pp $-351	+1.0pp $-435

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: $79,257
• Closing costs: $9,511
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
200 High Point Way Youngsville, LA	3.0	2.0	1600	$2,300	$1.44	1d	1	0.14mi
117 San Sebastian Dr Youngsville, LA	4.0	3.0	2239	$3,500	$1.56	154d	1	0.21mi
305 San Sebastian Dr Youngsville, LA	4.0	3.0	2128	$2,800	$1.32	184d	1	0.22mi
106 Royal Oak St Youngsville, LA	3.0	2.0	1616	$1,895	$1.17	184d	1	0.54mi
111 Abbeywood Ct Youngsville, LA	3.0	2.0	1616	$1,800	$1.11	162d	1	0.67mi
102 Border Ct Youngsville, LA	4.0	2.0	1786	$2,100	$1.18	154d	1	0.67mi
109 Abbeywood Ct Youngsville, LA	4.0	2.0	1704	$2,000	$1.17	10d	1	0.68mi
110 Canton Ct Youngsville, LA	3.0	2.0	1423	$1,995	$1.40	184d	1	1.49mi

Listing history 50 events

1. 2026-11-08
   days on market $299,500 Active 249 DOM
2. 2026-11-07
   days on market $299,500 Active 248 DOM
3. 2026-11-06
   days on market $299,500 Active 247 DOM
4. 2026-11-05
   pricedays on market $299,500 Active 246 DOM
5. 2026-11-04
   days on market $297,000 Active 245 DOM
6. 2026-11-02
   days on market $297,000 Active 243 DOM
7. 2026-11-01
   days on market $297,000 Active 242 DOM
8. 2026-10-31
   days on market $297,000 Active 241 DOM
9. 2026-10-30
   days on market $297,000 Active 240 DOM
10. 2026-10-29
    days on market $297,000 Active 239 DOM
11. 2026-10-28
    days on market $297,000 Active 238 DOM
12. 2026-10-27
    days on market $297,000 Active 237 DOM
13. 2026-10-26
    days on market $297,000 Active 236 DOM
14. 2026-10-25
    days on market $297,000 Active 235 DOM
15. 2026-10-24
    days on market $297,000 Active 234 DOM
16. 2026-10-23
    days on market $297,000 Active 233 DOM
17. 2026-10-22
    days on market $297,000 Active 232 DOM
18. 2026-10-21
    days on market $297,000 Active 231 DOM
19. 2026-10-20
    days on market $297,000 Active 230 DOM
20. 2026-10-19
    days on market $297,000 Active 229 DOM
21. 2026-10-18
    days on market $297,000 Active 228 DOM
22. 2026-10-17
    days on market $297,000 Active 227 DOM
23. 2026-10-16
    days on market $297,000 Active 226 DOM
24. 2026-10-15
    days on market $297,000 Active 225 DOM
25. 2026-10-14
    days on market $297,000 Active 224 DOM
26. 2026-10-13
    days on market $297,000 Active 223 DOM
27. 2026-10-12
    days on market $297,000 Active 222 DOM
28. 2026-10-11
    days on market $297,000 Active 221 DOM
29. 2026-10-10
    days on market $297,000 Active 220 DOM
30. 2026-10-09
    days on market $297,000 Active 219 DOM
31. 2026-10-08
    days on market $297,000 Active 218 DOM
32. 2026-10-07
    days on market $297,000 Active 217 DOM
33. 2026-10-06
    days on market $297,000 Active 216 DOM
34. 2026-10-05
    days on market $297,000 Active 215 DOM
35. 2026-10-04
    days on market $297,000 Active 214 DOM
36. 2026-10-03
    days on market $297,000 Active 213 DOM
37. 2026-10-03
    days on market $297,000 Active 212 DOM
38. 2026-10-01
    days on market $297,000 Active 211 DOM
39. 2026-09-30
    days on market $297,000 Active 210 DOM
40. 2026-09-29
    days on market $297,000 Active 209 DOM
41. 2026-09-28
    days on market $297,000 Active 208 DOM
42. 2026-09-27
    days on market $297,000 Active 207 DOM
43. 2026-09-26
    days on market $297,000 Active 206 DOM
44. 2026-09-25
    days on market $297,000 Active 205 DOM
45. 2026-09-24
    days on market $297,000 Active 204 DOM
46. 2026-09-24
    days on market $297,000 Active 203 DOM
47. 2026-09-22
    days on market $297,000 Active 202 DOM
48. 2026-09-21
    days on market $297,000 Active 201 DOM
49. 2026-09-20
    days on market $297,000 Active 200 DOM
50. 2026-09-19
    days on market $297,000 Active 199 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $29,194
• − Mortgage interest: −$17,758
• − Property taxes: −$4,755
• − Insurance: −$1,585
• − Repairs & maintenance: −$2,336
• − Management: −$2,336
• − Depreciation: −$9,223
• Taxable loss: −$8,798
• Est. tax savings @ 24.0%: +$2,112
• After-tax cash flow: $-1,116/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.

Condition & rehab AI · 1 photo

Excellent 100/100 None rehab

This new construction home is in pristine condition with no visible repairs or maintenance needed. It is move-in ready and ideal for both resale and rental markets.

D Composite school gradezoned avg 55/100

Zoned Schools

Elementary Green T. Lindon Elementary School B+ LA #37/646 Nat'l #4,921/41,679 Middle Youngsville Middle School D+ LA #37/218 Nat'l #4,159/14,009 High Southside High School C- LA #30/265 Nat'l #4,948/17,239

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

B Composite livability gradescore 78/100

Livability — Youngsville

• Score: 78/100
• State rank: #8
• US rank: #2614

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Lafayette Parish · 280,930 people
• City population: 32,167
• Metro: Lafayette, LA
• Population (ZIP): 32,167
• Household income: $93,204
• Rent vs Own: 12.9% rent · 87.1% own
• Severe rent burden: 6% of renters

---

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 (82%)
• Race & ethnicity: White 82% Black 10% Two or more races 5% Hispanic / Latino 4% Asian 1%
• Languages at home: 94% English-only · French/Haitian/Cajun 3% 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: ▼ -41.24%
• Current HPI: 135.2825
• Rent YoY: ▲ 1.65%
• Metro: Lafayette, LA
• State GDP YoY: ▲ 3.29%
• F500 in state: 10

---

Industry mix (Fortune 500 HQ in LA)

Industry	F500 HQs	Revenue
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

1 event — show timeline

• 2026-03-04 Listed $294,500 Zillow