CashFlowRE
Sign in Sign up
1937 Prairie Ronde Hwy
C- Composite 54.87
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 +24.3/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.1/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$90,000

1937 Prairie Ronde Hwy · Lawtell, LA 70570
2 bd · 1.0 ba · 1,000 sqft · Other · 18 Days on market
5.00 ac lot

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

Listing remarks MLS

Check out this fixer-upper sitting on 4.25 acres, perfect for anyone looking to invest! This property is full of potential and waiting for your ideas.You'll find several fruit trees, including orange, apple, banana, fig, grape, pecan, and persimmon, making it a lovely spot for fresh fruit right at home. The entire property is fenced in and would work great for someone with farm animals. There is also a pond located in the back of the property.Whether you want to renovate the current house or start fresh, there's so much you can do here. Don't miss out on this great opportunity! Schedule a visit today and see for yourself!

Key facts

  • Pond
  • Fenced in
  • 5 acre lot

Tags

FENCED INPOND

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: Septic tank; Electric service by CLECO
  • Home design: Single family residence; Fixer condition; Parish road frontage, paved
  • Construction: Wood siding / frame construction; Metal roof
  • Exterior features: Full chain link and barbed wire fencing; Porch; Barn(s)

Interior

  • Kitchen: Gas stove
  • Bedrooms: Bedroom 1; Bedroom 2
  • Flooring: Vinyl; Other
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Space heater; Window unit(s)
  • Interior features: Family room; Kitchen; Formica counters; Other counters
  • Laundry & utility: Gas 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 2-bed/1.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $181 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($908 rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#248 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment C-, crime F, amenities F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lawtell Elementary School (math 12% / reading 32%, grade F, #415 of 646 statewide, top 67%, 646 students, 73% FRL); Northwest High School (math 12% / reading 22%, grade F, #203 of 265 statewide, top 80%, 582 students, 68% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: 313 active listings in the ZIP; 142 units permitted in St. Landry Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 $72k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: 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 $88,650 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.01%
Cap rate
8.71%
Cash-on-cash
8.62%
DSCR
1.38
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-3.3%
Equity multiple
0.88×
Total profit
$-3,095
Equity at exit
$13,419
10-year hold
IRR
6.4%
Equity multiple
1.48×
Total profit
$11,990
Equity at exit
$7,782

Cash invested: $25,200 (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 70570

Home prices YoY
-34.7%
Active inventory
313
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$908 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$27 /mo · $321/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$191
Net cashflow
$181

Break-even live

Break-even rent $679
Max offer price $90,000
Occupancy floor 75%

Sensitivity live

Price -10% $232 -5% $206 +0% $181 +5% $156 +10% $130
Rent -10% $109 -5% $145 +0% $181 +5% $217 +10% $253
Rate -1.0pp $226 -0.5pp $204 base $181 +0.5pp $158 +1.0pp $134

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
$22,500
Closing costs
$2,700
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.

Listing history 14 events

  1. 2026-06-21
    days on market $90,000 Active 18 DOM
  2. 2026-06-21
    days on market $90,000 Active 17 DOM
  3. 2026-06-18
    days on market $90,000 Active 15 DOM
  4. 2026-06-17
    days on market $90,000 Active 14 DOM
  5. 2026-06-16
    days on market $90,000 Active 13 DOM
  6. 2026-06-15
    days on market $90,000 Active 12 DOM
  7. 2026-06-13
    days on market $90,000 Active 10 DOM
  8. 2026-06-12
    days on market $90,000 Active 9 DOM
  9. 2026-06-09
    days on market $90,000 Active 6 DOM
  10. 2026-06-08
    days on market $90,000 Active 5 DOM
  11. 2026-06-07
    days on market $90,000 Active 4 DOM
  12. 2026-06-07
    days on market $90,000 Active 3 DOM
  13. 2026-06-04
    remarks 534-char remark
  14. 2026-06-04
    listed $90,000 Active 1 DOM

ⓘ 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
$321 · $27/mo
Projected year-2 tax
$495 · $41/mo
Expected delta
+$174/yr (+$14/mo · 54.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 20 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
$10,895
− Mortgage interest
−$5,041
− Property taxes
−$321
− Insurance
−$450
− Repairs & maintenance
−$872
− Management
−$872
− Depreciation
−$2,618
Taxable income
$721
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$173
After-tax cash flow
$1,999/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Lawtell

Score
60/100
State rank
#248
US rank
#18803

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
37,188

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 37% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 8%
Foreign-born
1% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 3%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.38%
Current HPI
98.4256
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

+5.9% since first listed
5 events — show timeline
  • 2026-06-01 Listed $90,000 AcadianaMLS
  • 2025-02-24 Sold (Public Records) $72,000 Public Records
  • 2025-02-21 Sold (MLS) $72,000 AcadianaMLS
  • 2025-01-24 Pending AcadianaMLS
  • 2024-09-19 Listed $85,000 AcadianaMLS

Property tax history

+2.7%/yr

Latest (2025): $321 · +38.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…