CashFlowRE
Sign in Sign up
30700 Blue Wing Cres
C- Composite 54.32
Why this score? — see what drove the C- 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 +14.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.8/15.0
  • DSCR +4.3/10.0
  • Schools +4.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$204,900

30700 Blue Wing Cres · Springfield, LA 70462
2 bd · 2.0 ba · 1,268 sqft · SingleFamily · 4 Days on market
Built 2007 $162/sqft · 5% below area Est $216k · 5% under $83/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked in the sought-after community of Carter Plantation, this beautifully updated home offers serene golf course living with direct views of the 17th hole. Thoughtfully renovated in 2016, the interior features durable wood-look tile flooring throughout, blending style and functionality. The kitchen is outfitted with sleek quartz countertops, providing a modern touch for both everyday living and entertaining. Step outside to a covered back patio to enjoy quiet mornings or relaxing evenings while taking in the picturesque surroundings. Some of the amenities are a championship golf course, fitness center, community pool, pickle ball courts, and on-site dining This property delivers a seamless combination of comfort, quality upgrades, and prime location.

Key facts

  • Quartz countertops
  • Renovated in 2016
  • Covered back patio

Tags

DIRECT VIEWS OF THE 8TH HOLERENOVATED IN 2016WOOD-LOOK TILE FLOORINGQUARTZ COUNTERTOPSCOVERED BACK PATIOCHAMPIONSHIP GOLF COURSE

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $1,000; Community features include golf, golf course community, and pool

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Remodeled after 2016 flood
  • Construction: Brick and stucco exterior; Shingle roof; Slab foundation; Excellent condition
  • Exterior features: Concrete covered patio; Community pool; Property located on a golf course; Outside city limits

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Granite counters; Pantry
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic; Ceiling fan(s); Granite counters; Pantry; Pull-down attic stairs
  • Laundry & utility: Washer; Dryer

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/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $-90 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $189k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $181k (11.5% below list).
  • Recommended offer: $181k (11.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.4% in Springfield — 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 62/100 on livability (#218 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: employment C-, health & safety C-, crime F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 214 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 794 units permitted in Livingston Parish in 2024 (99 in 5+ unit buildings).

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 8y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (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 $181,263 (11.5% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.88%
Cap rate
6.50%
Cash-on-cash
0.74%
DSCR
1.03
GRM
9.4

CMA / ARV

ARV (median comp)
$215,950
List price
$204,900
Delta
-5.12%
Verdict
FAIR
Comps
20 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
30704 Blue Wing Cres 0.01mi 2/2.0 1,258 (-1%) 19mo $173,000 $138 83

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
2.85×
Total profit
$105,959
Equity at exit
$184,590
10-year hold
IRR
20.5%
Equity multiple
6.52×
Total profit
$316,719
Equity at exit
$398,076

Cash invested: $57,372 (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 70462

Active inventory
214
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,813 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$154 /mo · $1,846/yr
Insurance
$85
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$83
Vacancy / Maint / Mgmt
$381
Net cashflow
$-90

Break-even live

Break-even rent $1,926
Max offer price $189,014
Occupancy floor 100%

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
$51,225
Closing costs
$6,147
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
23318 Fairway Gardens Ct Springfield, LA 3.0 2.0 1607 $2,000 $1.24 23d 1 0.29mi
23950 Coats Rd Springfield, LA 2.0 1.0 1154 $1,200 $1.04 14d 1 1.08mi

HOA detail

Monthly dues
$83 · $996/yr
Likely covers
poolgym

Listing history 20 events

  1. 2026-05-07
    status Pending 762-char remark
    Show marketing remark (762 chars)

    Tucked in the sought-after community of Carter Plantation, this beautifully updated home offers serene golf course living with direct views of the 17th hole. Thoughtfully renovated in 2016, the interior features durable wood-look tile flooring throughout, blending style and functionality. The kitchen is outfitted with sleek quartz countertops, providing a modern touch for both everyday living and entertaining. Step outside to a covered back patio to enjoy quiet mornings or relaxing evenings while taking in the picturesque surroundings. Some of the amenities are a championship golf course, fitness center, community pool, pickle ball courts, and on-site dining This property delivers a seamless combination of comfort, quality upgrades, and prime location.

  2. 2026-05-07
    status Pending 763-char remark
    Show marketing remark (762 chars)

    Tucked in the sought-after community of Carter Plantation, this beautifully updated home offers serene golf course living with direct views of the 17th hole. Thoughtfully renovated in 2016, the interior features durable wood-look tile flooring throughout, blending style and functionality. The kitchen is outfitted with sleek quartz countertops, providing a modern touch for both everyday living and entertaining. Step outside to a covered back patio to enjoy quiet mornings or relaxing evenings while taking in the picturesque surroundings. Some of the amenities are a championship golf course, fitness center, community pool, pickle ball courts, and on-site dining This property delivers a seamless combination of comfort, quality upgrades, and prime location.

  3. 2026-05-01
    listed $204,900 Active 762-char remark
    Show marketing remark (762 chars)

    Tucked in the sought-after community of Carter Plantation, this beautifully updated home offers serene golf course living with direct views of the 17th hole. Thoughtfully renovated in 2016, the interior features durable wood-look tile flooring throughout, blending style and functionality. The kitchen is outfitted with sleek quartz countertops, providing a modern touch for both everyday living and entertaining. Step outside to a covered back patio to enjoy quiet mornings or relaxing evenings while taking in the picturesque surroundings. Some of the amenities are a championship golf course, fitness center, community pool, pickle ball courts, and on-site dining This property delivers a seamless combination of comfort, quality upgrades, and prime location.

  4. 2026-05-01
    listed $204,900 Active 763-char remark
    Show marketing remark (762 chars)

    Tucked in the sought-after community of Carter Plantation, this beautifully updated home offers serene golf course living with direct views of the 17th hole. Thoughtfully renovated in 2016, the interior features durable wood-look tile flooring throughout, blending style and functionality. The kitchen is outfitted with sleek quartz countertops, providing a modern touch for both everyday living and entertaining. Step outside to a covered back patio to enjoy quiet mornings or relaxing evenings while taking in the picturesque surroundings. Some of the amenities are a championship golf course, fitness center, community pool, pickle ball courts, and on-site dining This property delivers a seamless combination of comfort, quality upgrades, and prime location.

  5. 2019-11-18
    soldstatus $155,000
  6. 2019-11-15
    soldstatus Sold
  7. 2019-11-15
    soldstatus $155,000 Closed
  8. 2019-10-10
    status Pending
  9. 2019-10-09
    status Pending
  10. 2019-09-03
    price $160,000
  11. 2019-09-03
    listed $160,000
  12. 2019-09-01
    price $160,000
  13. 2019-06-24
    price $165,000
  14. 2019-06-21
    listed $165,000 Active
  15. 2019-06-21
    listed $160,000
  16. 2019-03-03
    listed $160,000
  17. 2019-03-03
    listed $172,500 Active
  18. 2018-10-30
    price $172,500
  19. 2018-08-30
    listed $172,500
  20. 2007-09-24
    soldstatus

ⓘ 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
$1,846 · $154/mo
Projected year-2 tax
$1,846 · $154/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 A · 78% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 22 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
$21,752
− Mortgage interest
−$11,478
− Property taxes
−$1,846
− Insurance
−$2,527
− Repairs & maintenance
−$1,740
− Management
−$1,740
− HOA
−$996
− Depreciation
−$5,961
Taxable loss
−$4,536
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,089
After-tax cash flow
$9/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
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — Springfield

Score
62/100
State rank
#218
US rank
#16782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,428

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 15% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 115.93%
Current HPI
389.85
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

+15.9% since first listed
23 events — show timeline
  • 2026-05-28 Sold (Public Records) $200,000 Public Records
  • 2026-05-28 Sold (MLS) $200,000 GSREIN
  • 2026-05-28 Sold (MLS) $200,000 AcadianaMLS
  • 2026-05-07 Pending AcadianaMLS
  • 2026-05-07 Pending GSREIN
  • 2026-05-01 Listed $204,900 GSREIN
  • 2026-05-01 Listed $204,900 AcadianaMLS
  • 2019-11-18 Sold (Public Records) $155,000 Public Records
  • 2019-11-15 Sold (MLS) $155,000 GSREIN
  • 2019-11-15 Sold (MLS) GBRMLS
  • 2019-10-10 Pending GSREIN
  • 2019-10-09 Pending GBRMLS
  • 2019-09-03 Price Changed $160,000 GBRMLS
  • 2019-09-03 Listed $160,000 AcadianaMLS
  • 2019-09-01 Price Changed $160,000 GSREIN
  • 2019-06-24 Price Changed $165,000 GSREIN
  • 2019-06-21 Listed $160,000 AcadianaMLS
  • 2019-06-21 Listed $165,000 GBRMLS
  • 2019-03-03 Listed $172,500 GSREIN
  • 2019-03-03 Listed $160,000 AcadianaMLS
  • 2018-10-30 Price Changed $172,500 GSREIN
  • 2018-08-30 Listed $172,500 AcadianaMLS
  • 2007-09-24 Sold (Public Records) Public Records

Property tax history

-0.3%/yr

Latest (2024): $1,846 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…