CashFlowRE
Sign in Sign up
15120 Ridgewood Ave
C Composite 55.68
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 +24.9/30.0
  • DSCR +8.1/10.0
  • 1% rule +5.7/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • ARV discount +2.9/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,999

15120 Ridgewood Ave · Prairieville, LA 70769
3 bd · 1.5 ba · 1,128 sqft · SingleFamily · 37 Days on market
Built 1994 7,623 sqft lot $195/sqft · 10% above area Est $199k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

!!MOTIVATED SELLERS!!Welcome home to this adorable 3-bedroom, 1.5-bath gem nestled in the charming Southwood Village subdivision in the heart of Prairieville! From the moment you arrive, you'll love the inviting curb appeal and cozy feel this home has to offer. Inside, you'll find a bright and functional layout with comfortable living spaces, spacious bedrooms, and plenty of natural light throughout. The kitchen offers ample cabinet space and flows seamlessly into the dining and living areas -- perfect for everyday living or entertaining family and friends. Step outside to enjoy the backyard space ideal for relaxing evenings, pets, or weekend gatherings. Conveniently located near shopping, dining, excellent schools (Bluff Ridge Primary & Middle; Dutchtown High School) Only 3 minutes to I-10!! *NO FLOOD REQUIRED* 2 YEAR OLD ROOF* NEW HVAC SYSTEM*

Key facts

  • 2 year old roof
  • Ample cabinet space
  • Backyard space

Tags

SOUTHWOOD VILLAGE SUBDIVISIONAMPLE CABINET SPACEBACKYARD SPACE2 YEAR OLD ROOFNEW HVAC SYSTEM

Property features AI

Exterior

  • Parking: Carport (3 spaces total)
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; One-story
  • Construction: Wood siding and brick exterior; Slab foundation
  • Exterior features: Corner lot; Lot dimensions approximately 87' x 120' x 38' x 130' (about 0.175 acres); Located in the Southwood Village subdivision

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s)

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 3-bed/1.5-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $476 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $213k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.3% 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: schools A+, employment A+, housing A+; 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.
  • Market conditions: Rents rising (+3.5%/yr); 492 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k 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 37 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 28y 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 $160k; 37% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,399 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.89%
Cash-on-cash
9.27%
DSCR
1.41
GRM
7.8

CMA / ARV

ARV (median comp)
$199,438
List price
$219,999
Delta
10.31%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14442 Beau Jon Ave 0.27mi 3/2.0 1,133 (+0%) 14mo $200,000 $177 72
15059 Ridgewood Ave 0.11mi 3/2.0 1,262 (+12%) 1mo $230,000 $182 72
37456 W Hillside Dr 0.44mi 3/1.0 1,136 (+1%) 6mo $178,000 $157 71
37461 E Hillside Dr 0.49mi 3/1.5 1,132 (+0%) 7mo $191,000 $169 70
14453 Ridgewood Ave 0.24mi 3/2.0 1,223 (+8%) 5mo $227,000 $186 69
15203 Melrose Dr 0.56mi 3/2.0 1,140 (+1%) 3mo $93,000 $82 68
14417 Ridgewood Ave 0.30mi 3/2.0 1,235 (+10%) 9mo $214,000 $173 61
37450 W Hillside Dr 0.44mi 2/1.5 (-1) 1,030 (-9%) 5mo $184,900 $180 55
37506 Parkbrook Dr 0.70mi 3/2.0 1,283 (+14%) 4mo $234,000 $182 39
37542 Parkbrook Dr 0.74mi 3/2.0 1,266 (+12%) 15mo $227,000 $179 31

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
-1.8%
Equity multiple
0.93×
Total profit
$-4,280
Equity at exit
$32,803
10-year hold
IRR
8.3%
Equity multiple
1.65×
Total profit
$39,742
Equity at exit
$19,021

Cash invested: $61,600 (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
492
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,360 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$143 /mo · $1,720/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$476

Break-even live

Break-even rent $1,758
Max offer price $219,999
Occupancy floor 75%

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
$55,000
Closing costs
$6,600
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
15279 Oak Heritage Ave Prairieville, LA 1.0–3.0 1.0–2.5 1331 $2,243 $1.69 14d 7 0.64mi
38035 Post Office Rd Unit 4B Prairieville, LA 3.0 2.0 1430 $2,000 $1.40 44d 1 0.71mi

Listing history 31 events

  1. 2026-06-18
    days on market $219,999 Active 37 DOM
  2. 2026-06-17
    days on market $219,999 Active 36 DOM
  3. 2026-06-16
    days on market $219,999 Active 35 DOM
  4. 2026-06-15
    days on market $219,999 Active 34 DOM
  5. 2026-06-14
    days on market $219,999 Active 32 DOM
  6. 2026-06-10
    days on market $219,999 Active 29 DOM
  7. 2026-06-09
    days on market $219,999 Active 28 DOM
  8. 2026-06-08
    days on market $219,999 Active 27 DOM
  9. 2026-06-07
    pricedays on market $219,999 Active 26 DOM
  10. 2026-06-05
    days on market $226,600 Active 23 DOM
    Show marketing remark (861 chars)

    !!MOTIVATED SELLERS!!Welcome home to this adorable 3-bedroom, 1.5-bath gem nestled in the charming Southwood Village subdivision in the heart of Prairieville! From the moment you arrive, you'll love the inviting curb appeal and cozy feel this home has to offer. Inside, you'll find a bright and functional layout with comfortable living spaces, spacious bedrooms, and plenty of natural light throughout. The kitchen offers ample cabinet space and flows seamlessly into the dining and living areas -- perfect for everyday living or entertaining family and friends. Step outside to enjoy the backyard space ideal for relaxing evenings, pets, or weekend gatherings. Conveniently located near shopping, dining, excellent schools (Bluff Ridge Primary & Middle; Dutchtown High School) Only 3 minutes to I-10!! *NO FLOOD REQUIRED* 2 YEAR OLD ROOF* NEW HVAC SYSTEM*

  11. 2026-06-03
    days on market $226,600 Active 22 DOM
  12. 2026-06-02
    days on market $226,600 Active 21 DOM
  13. 2026-06-01
    days on market $226,600 Active 20 DOM
  14. 2026-05-31
    days on market $226,600 Active 19 DOM
  15. 2026-05-31
    pricedays on market $226,600 Active 18 DOM
  16. 2026-05-01
    listed $229,900 Active 867-char remark
    Show marketing remark (861 chars)

    !!MOTIVATED SELLERS!!Welcome home to this adorable 3-bedroom, 1.5-bath gem nestled in the charming Southwood Village subdivision in the heart of Prairieville! From the moment you arrive, you'll love the inviting curb appeal and cozy feel this home has to offer. Inside, you'll find a bright and functional layout with comfortable living spaces, spacious bedrooms, and plenty of natural light throughout. The kitchen offers ample cabinet space and flows seamlessly into the dining and living areas -- perfect for everyday living or entertaining family and friends. Step outside to enjoy the backyard space ideal for relaxing evenings, pets, or weekend gatherings. Conveniently located near shopping, dining, excellent schools (Bluff Ridge Primary & Middle; Dutchtown High School) Only 3 minutes to I-10!! *NO FLOOD REQUIRED* 2 YEAR OLD ROOF* NEW HVAC SYSTEM*

  17. 2026-05-01
    listed $229,900 Active 840-char remark
    Show marketing remark (861 chars)

    !!MOTIVATED SELLERS!!Welcome home to this adorable 3-bedroom, 1.5-bath gem nestled in the charming Southwood Village subdivision in the heart of Prairieville! From the moment you arrive, you'll love the inviting curb appeal and cozy feel this home has to offer. Inside, you'll find a bright and functional layout with comfortable living spaces, spacious bedrooms, and plenty of natural light throughout. The kitchen offers ample cabinet space and flows seamlessly into the dining and living areas -- perfect for everyday living or entertaining family and friends. Step outside to enjoy the backyard space ideal for relaxing evenings, pets, or weekend gatherings. Conveniently located near shopping, dining, excellent schools (Bluff Ridge Primary & Middle; Dutchtown High School) Only 3 minutes to I-10!! *NO FLOOD REQUIRED* 2 YEAR OLD ROOF* NEW HVAC SYSTEM*

  18. 2024-05-04
    historical
  19. 2024-04-29
    status Active
  20. 2024-04-22
    historical
  21. 2024-04-19
    listed $197,000 Active
  22. 2024-04-19
    listed $197,000
  23. 2019-06-07
    soldstatus $160,000
  24. 2019-05-31
    soldstatus Sold
  25. 2019-04-22
    status Pending
  26. 2019-04-12
    listed $160,000 Active
  27. 2019-04-12
    listed $160,000
  28. 2010-08-16
    soldstatus $67,000
  29. 1999-02-12
    soldstatus
  30. 1998-10-22
    listed $78,900
  31. 1998-10-22
    listed $78,900

ⓘ 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
$1,720 · $143/mo
Projected year-2 tax
$1,720 · $143/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 X · 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 1 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
$28,318
− Mortgage interest
−$12,323
− Property taxes
−$1,720
− Insurance
−$1,100
− Repairs & maintenance
−$2,265
− Management
−$2,265
− Depreciation
−$6,400
Taxable income
$2,245
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$539
After-tax cash flow
$5,169/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

+178.8% since first listed
20 events — show timeline
  • 2026-06-05 Price Changed $219,999 AcadianaMLS
  • 2026-06-05 Price Changed $219,999 GBRMLS
  • 2026-05-29 Price Changed $226,600 AcadianaMLS
  • 2026-05-29 Price Changed $226,600 GBRMLS
  • 2026-05-01 Listed $229,900 GBRMLS
  • 2026-05-01 Listed $229,900 AcadianaMLS
  • 2024-05-04 Delisted GBRMLS
  • 2024-04-29 Relisted GBRMLS
  • 2024-04-22 Delisted GBRMLS
  • 2024-04-19 Listed $197,000 AcadianaMLS
  • 2024-04-19 Listed $197,000 GBRMLS
  • 2019-06-07 Sold (Public Records) $160,000 Public Records
  • 2019-05-31 Sold (MLS) GBRMLS
  • 2019-04-22 Pending GBRMLS
  • 2019-04-12 Listed $160,000 AcadianaMLS
  • 2019-04-12 Listed $160,000 GBRMLS
  • 2010-08-16 Sold (Public Records) $67,000 Public Records
  • 1999-02-12 Sold (MLS) GBRMLS
  • 1998-10-22 Listed $78,900 GBRMLS
  • 1998-10-22 Listed $78,900 AcadianaMLS

Property tax history

+6.1%/yr

Latest (2025): $1,720 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…