CashFlowRE
Sign in Sign up
36347 Belle Savanne Ave
D Composite 42.74
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 +13.5/30.0
  • ARV discount +8.7/15.0
  • Schools +4.7/10.0
  • DSCR +4.1/10.0
  • Livability +3.5/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$387,000

36347 Belle Savanne Ave · Prairieville, LA 70734
4 bd · 2.0 ba · 1,988 sqft · SingleFamily · 25 Days on market
Built 2018 0.25 ac lot Est $398k · at est. $60/mo HOA · 2% of rent

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

Listing remarks MLS

Beautiful 4-bedroom, 2-bath home in the desirable Belle Savanne subdivision of Geismar, conveniently located near Dutchtown High School and just minutes from I-10. Built in 2018, this well-maintained home offers approximately 1,988 sq. ft. of living space with a functional layout designed for everyday living and entertaining. The inviting living room offers generous space for relaxing or gathering, while the kitchen and breakfast area provide a comfortable setting for meals and daily routines. The primary suite features a spacious retreat, and the additional bedrooms provide flexibility for guests, a home office, or hobbies. Additional highlights include a covered porch, a garage, granite counters, wood flooring, and a refrigerator that remains with the property. With its convenient location near shopping, dining, and top-rated schools, this home offers comfort, value, and accessibility. *Structure square footage nor lot dimensions warranted by Realtor*

Key facts

  • Covered porch
  • Wood flooring
  • Refrigerator remains

Tags

BELLE SAVANNE SUBDIVISIONNEAR DUTCHTOWN HIGH SCHOOLCOVERED PORCHGRANITE COUNTERSWOOD FLOORINGREFRIGERATOR REMAINS

Property features AI

Finance

  • Other: Rectangular lot (approximately 0.25 acres)
  • HOA & community: Homeowners association with annual fee ($720/year; approx. $60/month); HOA covers grounds maintenance and insurance; Community pool

Exterior

  • Parking: Garage with garage door opener; Driveway; 4 total parking spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Single-family detached residential; Model: Lasalle B
  • Construction: Brick and cement siding exterior; Slab foundation; Built by Level Construction & Development, LLC
  • Exterior features: Rain gutters; Covered patio; Privacy fencing (full); Shingle roof

Interior

  • Kitchen: Gas cooktop; Oven; Range; Cooktop; Dishwasher; Disposal; Microwave; Refrigerator; Range hood; Stainless steel appliances
  • Flooring: Tile; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Beamed ceilings; Crown molding; High ceilings; Screens on windows; Window treatments; Gas log fireplace (1)
  • Laundry & utility: Washer hookup inside; Electric dryer hookup; Gas water heater

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 4-bed/2.0-bath single-family listed at $387k.

Deal economics

  • At list price, monthly cash flow is $-53 ($-635/yr) — negative.
  • To cash-flow at today's rent, offer at most $378k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $323k (16.6% below list).
  • Recommended offer: $323k (16.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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: Spanish Lake Primary School (math 62% / reading 62%, grade B, #50 of 646 statewide, top 9%, 540 students, 41% FRL); Dutchtown Middle School (math 56% / reading 70%, grade B+, #10 of 218 statewide, top 5%, 657 students, 36% FRL); Dutchtown High School (math 70% / reading 68%, grade B, #9 of 265 statewide, top 3%, 2,643 students, 30% FRL).
  • Market conditions: 139 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $3k of loan paydown is wiped out by about $12k 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 25 days — a 2% lower offer ($381k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $322,588 (16.6% 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 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. 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?
  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
0.83%
Cap rate
6.33%
Cash-on-cash
0.15%
DSCR
1.01
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$397,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13237 Belle Reine Dr 0.18mi 3/2.0 (-1) 2,019 (+2%) 1mo $404,691 $200 83
36310 Belle Reserve Ave 0.17mi 3/2.0 (-1) 2,039 (+3%) 1mo $350,000 $172 82
13308 Belle Prairie Dr 0.18mi 4/2.0 2,113 (+6%) 2mo $443,000 $210 79
36259 Belle Parc Ave 0.21mi 3/2.0 (-1) 1,834 (-8%) 1mo $374,900 $204 72
36182 Belle Parc Ave 0.36mi 4/2.0 2,139 (+8%) 5mo $417,304 $195 66
36114 Belle Parc Ave 0.45mi 4/2.0 2,139 (+8%) 3mo $394,983 $185 64
36114 Belle Parc Ave 0.45mi 4/2.0 2,139 (+8%) 3mo $394,383 $184 64
36208 Belle Parc Ave 0.31mi 4/3.0 2,213 (+11%) 2mo $453,800 $205 61
36208 Belle Parc Ave 0.31mi 4/3.0 2,213 (+11%) 2mo $453,800 $205 61
13147 Oakbourne Ave 0.74mi 4/2.0 1,825 (-8%) 3mo $435,000 $238 50
13163 Dutchtown Lakes Dr 0.63mi 3/2.0 (-1) 1,704 (-14%) 7mo $325,000 $191 36
37055 John St 0.60mi 3/2.5 (-1) 1,716 (-14%) 7mo $285,000 $166 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.39×
Total profit
$-66,079
Equity at exit
$57,703
10-year hold
IRR
-9.2%
Equity multiple
0.43×
Total profit
$-61,867
Equity at exit
$33,461

Cash invested: $108,360 (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 70734

Home prices YoY
-21.6%
Active inventory
139
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,226 medium interval (Pro) →
Mortgage (P&I)
$2,029
Tax from tax record
$284 /mo · $3,410/yr
Insurance
$161
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$60
Vacancy / Maint / Mgmt
$677
Net cashflow
$-53

Break-even live

Break-even rent $3,293
Max offer price $377,648
Occupancy floor 97%

Sensitivity live

Price -10% $166 -5% $57 +0% $-53 +5% $-162 +10% $-272
Rent -10% $-308 -5% $-180 +0% $-53 +5% $74 +10% $202
Rate -1.0pp $142 -0.5pp $45 base $-53 +0.5pp $-153 +1.0pp $-255

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
$96,750
Closing costs
$11,610
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
37313 Mindy Way Ave Prairieville, LA 4.0 3.0 2517 $4,050 $1.61 45d 1 1.05mi
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 16d 2 1.16mi

HOA detail

Monthly dues
$60 · $720/yr

Listing history 22 events

  1. 2026-06-21
    days on market $387,000 Active 25 DOM
  2. 2026-06-18
    days on market $387,000 Active 22 DOM
  3. 2026-06-17
    days on market $387,000 Active 21 DOM
  4. 2026-06-16
    days on market $387,000 Active 20 DOM
  5. 2026-06-15
    days on market $387,000 Active 19 DOM
  6. 2026-06-14
    days on market $387,000 Active 17 DOM
  7. 2026-06-10
    days on market $387,000 Active 14 DOM
  8. 2026-06-09
    days on market $387,000 Active 13 DOM
  9. 2026-06-08
    days on market $387,000 Active 12 DOM
  10. 2026-06-07
    days on market $387,000 Active 11 DOM
  11. 2026-06-05
    days on market $387,000 Active 8 DOM
  12. 2026-06-03
    days on market $387,000 Active 7 DOM
  13. 2026-06-02
    days on market $387,000 Active 6 DOM
  14. 2026-06-01
    days on market $387,000 Active 5 DOM
  15. 2026-05-31
    days on market $387,000 Active 4 DOM
  16. 2026-05-31
    days on market $387,000 Active 3 DOM
  17. 2026-05-27
    listed $387,000 Active
    Show marketing remark (967 chars)

    Beautiful 4-bedroom, 2-bath home in the desirable Belle Savanne subdivision of Geismar, conveniently located near Dutchtown High School and just minutes from I-10. Built in 2018, this well-maintained home offers approximately 1,988 sq. ft. of living space with a functional layout designed for everyday living and entertaining. The inviting living room offers generous space for relaxing or gathering, while the kitchen and breakfast area provide a comfortable setting for meals and daily routines. The primary suite features a spacious retreat, and the additional bedrooms provide flexibility for guests, a home office, or hobbies. Additional highlights include a covered porch, a garage, granite counters, wood flooring, and a refrigerator that remains with the property. With its convenient location near shopping, dining, and top-rated schools, this home offers comfort, value, and accessibility. *Structure square footage nor lot dimensions warranted by Realtor*

  18. 2026-05-27
    listed $387,000 Active 967-char remark
    Show marketing remark (967 chars)

    Beautiful 4-bedroom, 2-bath home in the desirable Belle Savanne subdivision of Geismar, conveniently located near Dutchtown High School and just minutes from I-10. Built in 2018, this well-maintained home offers approximately 1,988 sq. ft. of living space with a functional layout designed for everyday living and entertaining. The inviting living room offers generous space for relaxing or gathering, while the kitchen and breakfast area provide a comfortable setting for meals and daily routines. The primary suite features a spacious retreat, and the additional bedrooms provide flexibility for guests, a home office, or hobbies. Additional highlights include a covered porch, a garage, granite counters, wood flooring, and a refrigerator that remains with the property. With its convenient location near shopping, dining, and top-rated schools, this home offers comfort, value, and accessibility. *Structure square footage nor lot dimensions warranted by Realtor*

  19. 2018-11-09
    soldstatus Sold 288-char remark
    Show marketing remark (288 chars)

    Sold before processing. Professionally landscaped and sodded front yard. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

  20. 2018-07-03
    listed Contingent 288-char remark
    Show marketing remark (288 chars)

    Sold before processing. Professionally landscaped and sodded front yard. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

  21. 2018-07-03
    listed $315,495 288-char remark
    Show marketing remark (288 chars)

    Sold before processing. Professionally landscaped and sodded front yard. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

  22. 2018-07-03
    listed $315,495
    Show marketing remark (288 chars)

    Sold before processing. Professionally landscaped and sodded front yard. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

ⓘ 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
$3,410 · $284/mo
Projected year-2 tax
$3,410 · $284/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 8/10 Severe FEMA zone X · 99% 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
$38,711
− Mortgage interest
−$21,678
− Property taxes
−$3,410
− Insurance
−$2,732
− Repairs & maintenance
−$3,097
− Management
−$3,097
− HOA
−$720
− Depreciation
−$11,258
Taxable loss
−$7,282
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,748
After-tax cash flow
$1,112/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

City population
49,278
Population (ZIP)
9,880

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Hispanic / Latino 21% Black 17% Two or more races 14% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 4% Italian 2% Serbian 2%
Foreign-born
5% · Canada, Jamaica, South Korea
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -40.70%
Current HPI
148.0987
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

+22.7% since first listed
6 events — show timeline
  • 2026-05-27 Listed $387,000 GBRMLS
  • 2026-05-27 Listed $387,000 AcadianaMLS
  • 2018-11-09 Sold (MLS) GBRMLS
  • 2018-07-03 Listed GBRMLS
  • 2018-07-03 Listed $315,495 AcadianaMLS
  • 2018-07-03 Listed $315,495 GBRMLS

Property tax history

+35.0%/yr

Latest (2025): $3,410 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…