CashFlowRE
Sign in Sign up
18705 Ducros Rd
B Composite 71.52
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

18705 Ducros Rd · Prairieville, LA 70769
2 bd · 2.0 ba · 868 sqft · Manufactured · 197 Days on market
Built 1990 0.30 ac lot $98/sqft · 53% below area

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

Listing remarks MLS

A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

Key facts

  • 0.3 acre lot
  • 4 parking spots
  • Built 1990

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 manufactured listed at $85k.

Deal economics

  • At list price, monthly cash flow is $547 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.8% 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: Lakeside Primary School (math 52% / reading 59%, grade C, #89 of 646 statewide, top 14%, 853 students, 58% FRL); Galvez Middle School (math 36% / reading 56%, grade D+, #44 of 218 statewide, top 20%, 804 students, 54% FRL); St. Amant High School (math 63% / reading 67%, grade B, #12 of 265 statewide, top 4%, 2,411 students, 46% FRL).
  • Market conditions: Rents rising (+3.5%/yr); 496 active listings in the ZIP; solid renter incomes; 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 $588 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 197 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 20y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $64k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
1.80%
Cap rate
15.79%
Cash-on-cash
33.91%
DSCR
2.51
GRM
4.6

CMA / ARV

ARV (median comp)
$180,000
List price
$85,000
Delta
-52.78%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18588 Blythe Rd 0.21mi 2/2.0 896 (+3%) 20mo $139,500 $156 68

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 · 3.47% rent growth · sell at horizon

5-year hold
IRR
22.3%
Equity multiple
1.92×
Total profit
$21,881
Equity at exit
$12,674
10-year hold
IRR
30.7%
Equity multiple
3.82×
Total profit
$67,227
Equity at exit
$7,349

Cash invested: $23,800 (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 70769

Rents YoY
3.5%
Active inventory
496
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,529 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$54 /mo · $646/yr
Insurance
$35
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$547

Break-even live

Break-even rent $836
Max offer price $85,000
Occupancy floor 59%

Sensitivity live

Price -10% $595 -5% $571 +0% $547 +5% $523 +10% $499
Rent -10% $427 -5% $487 +0% $547 +5% $608 +10% $668
Rate -1.0pp $590 -0.5pp $569 base $547 +0.5pp $525 +1.0pp $503

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
$21,250
Closing costs
$2,550
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 50 events

  1. 2026-06-21
    days on market $85,000 Active 197 DOM
  2. 2026-06-18
    days on market $85,000 Active 194 DOM
  3. 2026-06-17
    days on market $85,000 Active 193 DOM
  4. 2026-06-16
    days on market $85,000 Active 192 DOM
  5. 2026-06-15
    days on market $85,000 Active 191 DOM
  6. 2026-06-14
    days on market $85,000 Active 189 DOM
  7. 2026-06-10
    days on market $85,000 Active 186 DOM
  8. 2026-06-09
    days on market $85,000 Active 185 DOM
  9. 2026-06-08
    days on market $85,000 Active 184 DOM
  10. 2026-06-07
    days on market $85,000 Active 183 DOM
  11. 2026-06-05
    days on market $85,000 Active 180 DOM
  12. 2026-06-03
    days on market $85,000 Active 179 DOM
  13. 2026-06-02
    days on market $85,000 Active 178 DOM
  14. 2026-06-01
    days on market $85,000 Active 177 DOM
  15. 2026-05-31
    days on market $85,000 Active 176 DOM
  16. 2026-05-31
    days on market $85,000 Active 175 DOM
  17. 2026-01-30
    price $85,000 666-char remark
    Show marketing remark (666 chars)

    A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

  18. 2026-01-30
    price $85,000 666-char remark
    Show marketing remark (666 chars)

    A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

  19. 2026-01-12
    status Active 666-char remark
    Show marketing remark (666 chars)

    A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

  20. 2025-11-13
    status Pending 666-char remark
    Show marketing remark (666 chars)

    A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

  21. 2025-09-26
    listed $95,000 Active 666-char remark
    Show marketing remark (666 chars)

    A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

  22. 2025-09-26
    listed $95,000 Active 666-char remark
    Show marketing remark (666 chars)

    A spacious 0.30 acre lot features a mobile home, a large lot with a picket fence, a storage shed, and decks front and back for enjoyment. This fully renovated mobile home is located on a quiet cul-de-sac with boat slip access. The kitchen features all appliances, new cabinetry, a large, deep single-bowl sink, and French doors leading to the deck overlooking the backyard. A laminate wood accent wall in the master bedroom and in suite bathroom features a jetted tub and rainfall shower, plus French doors lead to a private deck with a gazebo. An ideal retreat for viewing the wildlife surrounding the area. Requests for a home tour will take 24 hours for approval.

  23. 2025-05-25
    historical $1,100
  24. 2025-05-07
    listed $1,100
  25. 2025-03-16
    historical $1,100
  26. 2024-12-11
    listed $114,900 Active
  27. 2024-12-11
    historical
  28. 2024-11-06
    price $114,900
  29. 2024-11-06
    price $114,900
  30. 2024-10-12
    price $119,900
  31. 2024-09-18
    listed $119,900 Active
  32. 2024-09-18
    listed $124,900 Active
  33. 2024-08-27
    price $1,100
  34. 2024-07-24
    price $1,175
  35. 2024-07-14
    price $1,300
  36. 2024-07-02
    listed $1,450
  37. 2022-12-01
    historical
  38. 2022-09-30
    listed $93,000 Active
  39. 2022-09-30
    listed $93,000
  40. 2022-03-11
    soldstatus $64,500
  41. 2022-03-09
    soldstatus Sold
  42. 2022-02-04
    status Pending
  43. 2022-01-31
    price $77,500
  44. 2022-01-25
    price $78,500
  45. 2022-01-18
    price $80,000
  46. 2021-12-03
    listed $85,000 Active
  47. 2021-12-03
    listed $77,500
  48. 2021-02-01
    soldstatus $85,000
  49. 2021-01-28
    soldstatus Sold
  50. 2021-01-18
    status Pending

ⓘ 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
$646 · $54/mo
Projected year-2 tax
$646 · $54/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 A · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$18,342
− Mortgage interest
−$4,761
− Property taxes
−$646
− Insurance
−$1,928
− Repairs & maintenance
−$1,467
− Management
−$1,467
− Depreciation
−$2,473
Taxable income
$5,600
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,344
After-tax cash flow
$5,224/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

Census place
Prairieville, LA
County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,278
Household income
$109,404
Rent vs Own
12.3% rent · 87.7% own
Severe rent burden
91.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Other Indo-European 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
▼ -111.56%
Current HPI
144.2267
Rent YoY
▲ 3.47%
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+70.3% since first listed
46 events — show timeline
  • 2026-01-30 Price Changed $85,000 AcadianaMLS
  • 2026-01-30 Price Changed $85,000 GBRMLS
  • 2026-01-12 Relisted GBRMLS
  • 2025-11-13 Pending GBRMLS
  • 2025-09-26 Listed $95,000 GBRMLS
  • 2025-09-26 Listed $95,000 AcadianaMLS
  • 2025-05-25 Rental Removed $1,100 APPFOLIO
  • 2025-05-07 Listed for Rent $1,100 APPFOLIO
  • 2025-03-16 Rental Removed $1,100 APPFOLIO
  • 2024-12-11 Listed $114,900 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-11-06 Price Changed $114,900 GBRMLS
  • 2024-11-06 Price Changed $114,900 AcadianaMLS
  • 2024-10-12 Price Changed $119,900 GBRMLS
  • 2024-09-18 Listed $124,900 GBRMLS
  • 2024-09-18 Listed $119,900 AcadianaMLS
  • 2024-08-27 Price Changed $1,100 APPFOLIO
  • 2024-07-24 Price Changed $1,175 APPFOLIO
  • 2024-07-14 Price Changed $1,300 APPFOLIO
  • 2024-07-02 Listed for Rent $1,450 APPFOLIO
  • 2022-12-01 Delisted GBRMLS
  • 2022-09-30 Listed $93,000 AcadianaMLS
  • 2022-09-30 Listed $93,000 GBRMLS
  • 2022-03-11 Sold (Public Records) $64,500 Public Records
  • 2022-03-09 Sold (MLS) GBRMLS
  • 2022-02-04 Pending GBRMLS
  • 2022-01-31 Price Changed $77,500 GBRMLS
  • 2022-01-25 Price Changed $78,500 GBRMLS
  • 2022-01-18 Price Changed $80,000 GBRMLS
  • 2021-12-03 Listed $77,500 AcadianaMLS
  • 2021-12-03 Listed $85,000 GBRMLS
  • 2021-02-01 Sold (Public Records) $85,000 Public Records
  • 2021-01-28 Sold (MLS) GBRMLS
  • 2021-01-18 Pending GBRMLS
  • 2021-01-01 Relisted GBRMLS
  • 2021-01-01 Delisted GBRMLS
  • 2020-09-11 Price Changed $92,500 GBRMLS
  • 2020-09-11 Price Changed $92,500 GSREIN
  • 2020-07-25 Price Changed $99,900 GBRMLS
  • 2020-06-24 Listed $92,500 AcadianaMLS
  • 2020-06-24 Listed $92,500 AcadianaMLS
  • 2020-06-24 Listed $110,000 GBRMLS
  • 2007-03-14 Sold (Public Records) $47,000 Public Records
  • 2007-02-08 Listed $49,900 AcadianaMLS
  • 2006-07-20 Listed $49,900 AcadianaMLS
  • 2006-07-20 Listed $49,900 GBRMLS

Property tax history

+17.5%/yr

Latest (2025): $646 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…