CashFlowRE
Sign in Sign up
37420 Cypress Trace Ave
D+ Composite 46.93
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).

  • ARV discount +14.5/15.0
  • Cash flow +12.7/30.0
  • Schools +4.7/10.0
  • DSCR +3.8/10.0
  • Livability +3.5/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$319,900

37420 Cypress Trace Ave · Prairieville, LA 70734
4 bd · 2.0 ba · 2,266 sqft · SingleFamily · 143 Days on market
Built 2007 10,454 sqft lot $141/sqft · 16% below area Est $379k · 16% under $25/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities--all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

Key facts

  • Cozy gas fireplace
  • Grand foyer
  • Ample cabinetry

Tags

GRAND FOYEROPEN TRIPLE-SPLIT FLOOR PLANCOZY GAS FIREPLACEGRANITE COUNTERTOPSAMPLE CABINETRYBREAKFAST BAR

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 4-bed/2.0-bath single-family listed at $320k.

Deal economics

  • At list price, monthly cash flow is $-464 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $238k (25.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (21.9% below list).
  • Recommended offer: $238k (25.6% below list) — sets the bar for cash-flow.
  • Cap rate 6.2% vs local median 4.4% 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: employment A+, housing A+, crime B+; 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.
  • Zoned schools: Dutchtown Primary School (math 65% / reading 73%, grade A-, #32 of 646 statewide, top 5%, 603 students, 43% FRL); Dutchtown Middle School (math 56% / reading 70%, grade B+, #10 of 218 statewide, top 5%, 657 students, 36% FRL); Dutchtown High School (math 70% / reading 68%, grade B, #9 of 265 statewide, top 3%, 2,643 students, 30% FRL).
  • Zoned-school proficiency averages 67% at this address vs 53% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Ascension Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 139 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $210k; list at $320k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $237,903 (25.6% 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 143 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.78%
Cap rate
6.15%
Cash-on-cash
-0.50%
DSCR
0.98
GRM
10.7

CMA / ARV

ARV (median comp)
$379,167
List price
$319,900
Delta
-15.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
37406 Cypress Trace Ave 0.03mi 4/2.0 2,250 (-1%) 1mo $319,999 $142 97
37333 Almere Pass 0.18mi 4/2.0 2,175 (-4%) 12mo $430,000 $198 75
12214 Deventer Dr 0.18mi 4/3.0 2,102 (-7%) 8mo $424,900 $202 69
12072 Clare Ct 0.29mi 4/2.0 2,103 (-7%) 8mo $414,463 $197 68
12026 Clare Ct 0.38mi 4/3.0 2,209 (-2%) 9mo $408,150 $185 67
12115 Clare Ct 0.29mi 3/2.5 (-1) 2,325 (+3%) 11mo $409,900 $176 66
12031 Clare Ct 0.37mi 4/2.0 2,103 (-7%) 10mo $364,900 $174 62
12014 Clare Ct 0.37mi 4/3.0 2,340 (+3%) 14mo $442,113 $189 62
37257 Audubon Park Ave 0.32mi 4/3.0 2,533 (+12%) 2mo $360,000 $142 60
12321 Plantation Creek Dr 0.60mi 4/3.0 2,136 (-6%) 12mo $409,900 $192 48
12449 Faucheux Rd 0.59mi 4/2.0 1,930 (-15%) 5mo $230,000 $119 44
11405 Oak Run Dr 0.57mi 4/3.0 1,943 (-14%) 15mo $379,900 $196 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
-26.9%
Equity multiple
0.09×
Total profit
$-81,223
Equity at exit
$47,698
10-year hold
IRR
-24.3%
Equity multiple
-0.21×
Total profit
$-108,071
Equity at exit
$27,659

Cash invested: $89,572 (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 70734

Home prices YoY
-21.6%
Active inventory
139
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$177 /mo · $2,121/yr
Insurance
$133
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$25
Vacancy / Maint / Mgmt
$525
Net cashflow
$-464

Break-even live

Break-even rent $3,088
Max offer price $237,903
Occupancy floor

Sensitivity live

Price -10% $-283 -5% $-374 +0% $-464 +5% $-555 +10% $-645
Rent -10% $-662 -5% $-563 +0% $-464 +5% $-365 +10% $-267
Rate -1.0pp $-303 -0.5pp $-383 base $-464 +0.5pp $-547 +1.0pp $-631

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
$79,975
Closing costs
$9,597
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 16d 2 0.79mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
gas

Listing history 9 events

  1. 2026-05-31
    status $319,900 Pending 143 DOM
  2. 2026-04-23
    price $319,900 1345-char remark
    Show marketing remark (1350 chars)

    Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities—all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

  3. 2026-04-23
    price $319,900 1350-char remark
    Show marketing remark (1350 chars)

    Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities—all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

  4. 2026-02-05
    price $329,900 1345-char remark
    Show marketing remark (1350 chars)

    Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities—all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

  5. 2026-02-05
    price $329,900 1350-char remark
    Show marketing remark (1350 chars)

    Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities—all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

  6. 2026-01-06
    listed $335,000 Active 1345-char remark
    Show marketing remark (1350 chars)

    Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities—all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

  7. 2026-01-06
    listed $335,000 Active 1350-char remark
    Show marketing remark (1350 chars)

    Welcome home to this beautifully designed 4 bed, 2 bath residence offering 2,266 living sq ft with a grand foyer and an open triple-split floor plan that perfectly balances space and privacy. Sun-filled rooms showcase abundant windows and a cozy gas fireplace anchoring the living area. The kitchen is both stylish and functional, featuring granite countertops, ample cabinetry, a breakfast bar, pantry, and refrigerator to remain. Retreat to the spacious primary suite with an en-suite bath boasting dual vanities, a custom walk-in shower, jetted soaking tub, and two walk-in closets. Enjoy real hardwood floors in the living room, ceramic tile in the kitchen and baths, all new bedroom fans, and a guest bath with a brand-new shower/tub combo. The large 2-car garage offers additional storage cabinets that remain. Step outside to a fully fenced backyard with both covered and open patio spaces, perfect for relaxing or entertaining. Also, a spacious 9' double gate provides vehicle access to the backyard. Did NOT flood in 2016! TV and fireplace gas logs will remain. Conveniently located near I-10, this home offers easy access to Baton Rouge, Ascension Parish schools, shopping, dining, and medical facilities—all while being tucked into a quiet, established neighborhood. Call to schedule your private showing today before it is too late!

  8. 2007-05-14
    soldstatus $210,500
  9. 2006-04-19
    soldstatus $35,000

ⓘ 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
$2,121 · $177/mo
Projected year-2 tax
$2,121 · $177/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 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$30,000
− Mortgage interest
−$17,919
− Property taxes
−$2,121
− Insurance
−$6,718
− Repairs & maintenance
−$2,400
− Management
−$2,400
− HOA
−$300
− Depreciation
−$9,306
Taxable loss
−$11,164
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,679
After-tax cash flow
$-2,891/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

City population
49,278
Population (ZIP)
9,880

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 0.59)
Race & ethnicity
White 58% Hispanic / Latino 21% Black 17% Two or more races 14% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 4% Italian 2% Serbian 2%
Foreign-born
5% · Canada, Jamaica, South Korea
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -40.70%
Current HPI
148.0987
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+814.0% since first listed
8 events — show timeline
  • 2026-04-23 Price Changed $319,900 AcadianaMLS
  • 2026-04-23 Price Changed $319,900 GBRMLS
  • 2026-02-05 Price Changed $329,900 AcadianaMLS
  • 2026-02-05 Price Changed $329,900 GBRMLS
  • 2026-01-06 Listed $335,000 GBRMLS
  • 2026-01-06 Listed $335,000 AcadianaMLS
  • 2007-05-14 Sold (Public Records) $210,500 Public Records
  • 2006-04-19 Sold (Public Records) $35,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $2,121 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…