CashFlowRE
Sign in Sign up
692 Tom Schexnayder Rd
D+ Composite 45.94
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 +17.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$160,000

692 Tom Schexnayder Rd · Leonville, LA 70570
5 bd · 3.0 ba · 2,128 sqft · Manufactured · 168 Days on market
Built 2021 Good condition 0.50 ac lot ↓ 11% since listing

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

Listing remarks MLS

This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

Key facts

  • Large living room
  • Move in ready
  • Modern kitchen

Tags

MOVE IN READYLARGE LIVING ROOMMODERN KITCHENOVERSIZED ISLANDGENEROUS CABINET SPACELARGE WALK IN CLOSET

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 5-bed/3.0-bath manufactured listed at $160k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (14.2% below list).
  • Recommended offer: $137k (14.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#126 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment C-, amenities F, commute 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: Leonville Elementary School (math 29% / reading 49%, grade F, #238 of 646 statewide, top 37%, 636 students, 62% FRL); Beau Chene High School (math 22% / reading 29%, grade F, #149 of 265 statewide, top 56%, 891 students, 58% FRL).
  • 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 $1k of loan paydown is wiped out by about $5k 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 168 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $137,276 (14.2% below list)

Questions for the listing agent

  1. It's been on market 168 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.86%
Cap rate
7.20%
Cash-on-cash
3.26%
DSCR
1.14
GRM
9.7

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
-11.2%
Equity multiple
0.59×
Total profit
$-18,249
Equity at exit
$23,857
10-year hold
IRR
-2.0%
Equity multiple
0.86×
Total profit
$-6,190
Equity at exit
$13,834

Cash invested: $44,800 (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
9.7×

Monthly cashflow live

Estimated rent
$1,373 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$57 /mo · $686/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$122

Break-even live

Break-even rent $1,219
Max offer price $160,000
Occupancy floor 86%

Sensitivity live

Price -10% $212 -5% $167 +0% $122 +5% $76 +10% $31
Rent -10% $13 -5% $67 +0% $122 +5% $176 +10% $230
Rate -1.0pp $202 -0.5pp $162 base $122 +0.5pp $80 +1.0pp $38

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
$40,000
Closing costs
$4,800
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 6 events

  1. 2026-04-29
    status Active 1507-char remark
    Show marketing remark (1507 chars)

    This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

  2. 2026-04-17
    status Pending 1507-char remark
    Show marketing remark (1507 chars)

    This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

  3. 2026-04-06
    price $160,000 1507-char remark
    Show marketing remark (1507 chars)

    This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

  4. 2026-02-24
    price $164,900 1507-char remark
    Show marketing remark (1507 chars)

    This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

  5. 2026-01-05
    price $169,900 1507-char remark
    Show marketing remark (1507 chars)

    This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

  6. 2025-11-28
    listed $179,900 Active 1507-char remark
    Show marketing remark (1507 chars)

    This home is back on the market due to the borrower's financing. While it's a bummer, it's your second chance to snag a great home! This is the one that almost got away. Located in flood zone x, 692 Tom Schexnayder Road -- a move-in ready 2021 Southern Energy home offering five bedrooms, three full bathrooms, and 2,128 square feet of living space on a peaceful half-acre lot in Bridgewood Village.Step inside to a bright, airy floor plan featuring a large living room with vinyl-plank flooring, amodern kitchen with an oversized island, generous cabinet space, and all-electric appliances. The primary suite includes a large walk-in closet and private bath.Enjoy the convenience of a gravel driveway, open parking, and a level yard with plenty of room for outdoor activities. Utilities are serviced by LAWCO water, Entergy, with a private septic.Located just 10 minutes from Walmart and 8 minutes from I-49, this property combines quiet rural surroundings with easy access to shopping, dining, and major roadways.Whether you're seeking your first home, a place with room to grow, or an investment opportunity, this property delivers the perfect blend of space, value, and location -- all in move-in-ready condition.This property qualifies for multiple financing programs -- including FHA, Rural Development (USDA), Conventional, and VA loans (subject to buyer eligibility). Ask for details on low down payment and flexible loan options. Additionally, the home is in flood zone X, confirmed by a survey!

ⓘ 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
$686 · $57/mo
Projected year-2 tax
$880 · $73/mo
Expected delta
+$194/yr (+$16/mo · 28.3%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,473
− Mortgage interest
−$8,962
− Property taxes
−$686
− Insurance
−$800
− Repairs & maintenance
−$1,318
− Management
−$1,318
− Depreciation
−$4,655
Taxable loss
−$1,265
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$304
After-tax cash flow
$1,763/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 · 12 photos

Good 80/100 None rehab

This move-in ready 2021 Southern Energy home offers a bright, airy floor plan with modern amenities and a peaceful half-acre lot in Bridgewood Village.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value
  • Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers
  • Both Adding smart home features — Smart home features can increase property value and attract tech-savvy buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value
  • Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers
  • Both Adding smart home features — Smart home features can increase property value and attract tech-savvy buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Leonville

Score
66/100
State rank
#126
US rank
#11747

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,030
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

-11.1% since first listed
6 events — show timeline
  • 2026-04-29 Relisted AcadianaMLS
  • 2026-04-17 Pending AcadianaMLS
  • 2026-04-06 Price Changed $160,000 AcadianaMLS
  • 2026-02-24 Price Changed $164,900 AcadianaMLS
  • 2026-01-05 Price Changed $169,900 AcadianaMLS
  • 2025-11-28 Listed $179,900 AcadianaMLS

Property tax history

+0.1%/yr

Latest (2025): $686 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…