CashFlowRE
Sign in Sign up
36262 Belle Parc Ave
C- Composite 50.93
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.3/30.0
  • Schools +4.7/10.0
  • DSCR +4.3/10.0
  • 1% rule +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$347,000

36262 Belle Parc Ave · Prairieville, LA 70734
3 bd · 2.0 ba · 1,759 sqft · SingleFamily · 281 Days on market
Built 2026 7,405 sqft lot $197/sqft · 17% below area Est $418k · 17% under $60/mo HOA · 2% of rent ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Parker A by Level Homes is a thoughtfully designed 1,759 sq. ft. home featuring three bedrooms, two baths, and an open-concept layout that maximizes space and functionality. The living room and kitchen flow seamlessly together, and the dining room is set off the kitchen and overlooks the rear yard. The stunning kitchen features custom painted cabinetry with 5" hardware pulls, 3 cm granite countertops with a white subway tile backsplash, spacious center island with sink and over hanging pendant lighting, stainless steel appliances and a walk-in corner pantry. The living room is spacious and provides access to the covered rear porch, perfect for outdoor enjoyment. The primary suite is tucked away at the back of the home for privacy, featuring a large bedroom, ensuite bath with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The secondary bedrooms are located on the opposite side of the home and share a full bath. The mud room / laundry room is located off the garage entry and has room for an "optional" mud bench, desk &/or additional laundry cabinet options. The yard will be professionally landscaped and fully sodded. THIS IS PROPOSED CONSTRUCTION THAT CAN BE BUILT WITHIN 6 MONTHS FROM THE TIME OF CONTRACT. BUYERS CAN CUSTOMIZE AT THE BUILDER'S DESIGN CENTER. Belle Savanne is a walkable neighborhood with scenic lakes, green space, and a resort-style pool with cabana. Other homesites and floor plans available.

Key facts

  • Granite countertops
  • Open concept layout
  • 7,405 sq ft lot

Tags

OPEN CONCEPT LAYOUTCUSTOM PAINTED CABINETRYGRANITE COUNTERTOPSWHITE SUBWAY TILE BACKSPLASHSPACIOUS CENTER ISLANDSTAINLESS STEEL APPLIANCES

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/2.0-bath single-family listed at $347k.

Deal economics

  • At list price, monthly cash flow is $61 ($729/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 $319k (8.1% below list).
  • Recommended offer: $305k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% 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: 136 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 $2k of loan paydown is wiped out by about $10k 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 281 days — a 12% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.
Recommended offer $305,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 281 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.92%
Cap rate
6.50%
Cash-on-cash
0.75%
DSCR
1.03
GRM
9.1

CMA / ARV

ARV (median comp)
$418,486
List price
$347,000
Delta
-17.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36259 Belle Parc Ave 0.04mi 3/2.0 1,834 (+4%) 1mo $374,900 $204 90
13237 Belle Reine Dr 0.04mi 3/2.0 2,019 (+15%) 1mo $404,691 $200 73
13163 Dutchtown Lakes Dr 0.46mi 3/2.0 1,704 (-3%) 6mo $325,000 $191 68
13147 Oakbourne Ave 0.56mi 4/2.0 (+1) 1,825 (+4%) 3mo $435,000 $238 60
13245 Oak Knoll Dr 0.40mi 3/2.5 1,862 (+6%) 13mo $335,000 $180 59
37055 John St 0.74mi 3/2.5 1,716 (-2%) 7mo $285,000 $166 53
36139 Belle Parc Ave 0.22mi 3/2.0 2,019 (+15%) 14mo $412,610 $204 53
13102 Oak Knoll Dr 0.56mi 4/2.5 (+1) 1,868 (+6%) 7mo $350,000 $187 50
36400 Belle Reserve Ave 0.38mi 3/2.0 2,019 (+15%) 11mo $390,000 $193 49
12501 Dutchtown Villa Dr 0.70mi 3/2.0 1,584 (-10%) 4mo $265,000 $167 48
12498 Highland Dr 0.73mi 4/2.0 (+1) 1,844 (+5%) 11mo $315,000 $171 43
37092 Sue St 0.74mi 3/2.0 1,534 (-13%) 8mo $285,000 $186 37

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
-15.1%
Equity multiple
0.46×
Total profit
$-52,272
Equity at exit
$51,739
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-40,187
Equity at exit
$30,002

Cash invested: $97,160 (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
136
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$3,188 medium interval (Pro) →
Mortgage (P&I)
$1,820
Tax est. 1.5%
$434 /mo · $5,205/yr
Insurance
$145
HOA
$60
Vacancy / Maint / Mgmt
$670
Net cashflow
$61

Break-even live

Break-even rent $3,111
Max offer price $347,000
Occupancy floor 93%

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
$86,750
Closing costs
$10,410
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 44d 1 1.30mi
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 14d 2 1.34mi

HOA detail

Monthly dues
$60 · $720/yr
Likely covers
pool

Listing history 20 events

  1. 2026-06-18
    days on market $347,000 Active 281 DOM
  2. 2026-06-17
    days on market $347,000 Active 280 DOM
  3. 2026-06-16
    days on market $347,000 Active 279 DOM
  4. 2026-06-15
    days on market $347,000 Active 278 DOM
  5. 2026-06-14
    days on market $347,000 Active 276 DOM
  6. 2026-06-10
    days on market $347,000 Active 273 DOM
  7. 2026-06-09
    days on market $347,000 Active 272 DOM
  8. 2026-06-08
    days on market $347,000 Active 271 DOM
  9. 2026-06-07
    days on market $347,000 Active 270 DOM
  10. 2026-06-05
    days on market $347,000 Active 267 DOM
  11. 2026-06-03
    days on market $347,000 Active 266 DOM
  12. 2026-06-02
    days on market $347,000 Active 265 DOM
  13. 2026-06-01
    days on market $347,000 Active 264 DOM
  14. 2026-05-31
    days on market $347,000 Active 263 DOM
  15. 2026-05-31
    days on market $347,000 Active 262 DOM
  16. 2025-09-15
    price $347,000 1472-char remark
    Show marketing remark (1483 chars)

    Parker A by Level Homes is a thoughtfully designed 1,759 sq. ft. home featuring three bedrooms, two baths, and an open-concept layout that maximizes space and functionality. The living room and kitchen flow seamlessly together, and the dining room is set off the kitchen and overlooks the rear yard. The stunning kitchen features custom painted cabinetry with 5” hardware pulls, 3 cm granite countertops with a white subway tile backsplash, spacious center island with sink and over hanging pendant lighting, stainless steel appliances and a walk-in corner pantry. The living room is spacious and provides access to the covered rear porch, perfect for outdoor enjoyment. The primary suite is tucked away at the back of the home for privacy, featuring a large bedroom, ensuite bath with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The secondary bedrooms are located on the opposite side of the home and share a full bath. The mud room / laundry room is located off the garage entry and has room for an “optional” mud bench, desk & /or additional laundry cabinet options. The yard will be professionally landscaped and fully sodded. THIS IS PROPOSED CONSTRUCTION THAT CAN BE BUILT WITHIN 6 MONTHS FROM THE TIME OF CONTRACT. BUYERS CAN CUSTOMIZE AT THE BUILDER’S DESIGN CENTER. Belle Savanne is a walkable neighborhood with scenic lakes, green space, and a resort-style pool with cabana. Other homesites and floor plans available.

  17. 2025-09-15
    price $347,000 1483-char remark
    Show marketing remark (1483 chars)

    Parker A by Level Homes is a thoughtfully designed 1,759 sq. ft. home featuring three bedrooms, two baths, and an open-concept layout that maximizes space and functionality. The living room and kitchen flow seamlessly together, and the dining room is set off the kitchen and overlooks the rear yard. The stunning kitchen features custom painted cabinetry with 5” hardware pulls, 3 cm granite countertops with a white subway tile backsplash, spacious center island with sink and over hanging pendant lighting, stainless steel appliances and a walk-in corner pantry. The living room is spacious and provides access to the covered rear porch, perfect for outdoor enjoyment. The primary suite is tucked away at the back of the home for privacy, featuring a large bedroom, ensuite bath with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The secondary bedrooms are located on the opposite side of the home and share a full bath. The mud room / laundry room is located off the garage entry and has room for an “optional” mud bench, desk & /or additional laundry cabinet options. The yard will be professionally landscaped and fully sodded. THIS IS PROPOSED CONSTRUCTION THAT CAN BE BUILT WITHIN 6 MONTHS FROM THE TIME OF CONTRACT. BUYERS CAN CUSTOMIZE AT THE BUILDER’S DESIGN CENTER. Belle Savanne is a walkable neighborhood with scenic lakes, green space, and a resort-style pool with cabana. Other homesites and floor plans available.

  18. 2025-09-10
    listed $359,000 Active 1483-char remark
    Show marketing remark (1472 chars)

    Parker A by Level Homes is a thoughtfully designed 1,759 sq. ft. home featuring three bedrooms, two baths, and an open-concept layout that maximizes space and functionality. The living room and kitchen flow seamlessly together, and the dining room is set off the kitchen and overlooks the rear yard. The stunning kitchen features custom painted cabinetry with 5" hardware pulls, 3 cm granite countertops with a white subway tile backsplash, spacious center island with sink and over hanging pendant lighting, stainless steel appliances and a walk-in corner pantry. The living room is spacious and provides access to the covered rear porch, perfect for outdoor enjoyment. The primary suite is tucked away at the back of the home for privacy, featuring a large bedroom, ensuite bath with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The secondary bedrooms are located on the opposite side of the home and share a full bath. The mud room / laundry room is located off the garage entry and has room for an "optional" mud bench, desk &/or additional laundry cabinet options. The yard will be professionally landscaped and fully sodded. THIS IS PROPOSED CONSTRUCTION THAT CAN BE BUILT WITHIN 6 MONTHS FROM THE TIME OF CONTRACT. BUYERS CAN CUSTOMIZE AT THE BUILDER'S DESIGN CENTER. Belle Savanne is a walkable neighborhood with scenic lakes, green space, and a resort-style pool with cabana. Other homesites and floor plans available.

  19. 2025-09-10
    listed $359,000 Active 1472-char remark
    Show marketing remark (1472 chars)

    Parker A by Level Homes is a thoughtfully designed 1,759 sq. ft. home featuring three bedrooms, two baths, and an open-concept layout that maximizes space and functionality. The living room and kitchen flow seamlessly together, and the dining room is set off the kitchen and overlooks the rear yard. The stunning kitchen features custom painted cabinetry with 5" hardware pulls, 3 cm granite countertops with a white subway tile backsplash, spacious center island with sink and over hanging pendant lighting, stainless steel appliances and a walk-in corner pantry. The living room is spacious and provides access to the covered rear porch, perfect for outdoor enjoyment. The primary suite is tucked away at the back of the home for privacy, featuring a large bedroom, ensuite bath with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The secondary bedrooms are located on the opposite side of the home and share a full bath. The mud room / laundry room is located off the garage entry and has room for an "optional" mud bench, desk &/or additional laundry cabinet options. The yard will be professionally landscaped and fully sodded. THIS IS PROPOSED CONSTRUCTION THAT CAN BE BUILT WITHIN 6 MONTHS FROM THE TIME OF CONTRACT. BUYERS CAN CUSTOMIZE AT THE BUILDER'S DESIGN CENTER. Belle Savanne is a walkable neighborhood with scenic lakes, green space, and a resort-style pool with cabana. Other homesites and floor plans available.

  20. 2025-09-10
    listed $347,000 Active
    Show marketing remark (1472 chars)

    Parker A by Level Homes is a thoughtfully designed 1,759 sq. ft. home featuring three bedrooms, two baths, and an open-concept layout that maximizes space and functionality. The living room and kitchen flow seamlessly together, and the dining room is set off the kitchen and overlooks the rear yard. The stunning kitchen features custom painted cabinetry with 5" hardware pulls, 3 cm granite countertops with a white subway tile backsplash, spacious center island with sink and over hanging pendant lighting, stainless steel appliances and a walk-in corner pantry. The living room is spacious and provides access to the covered rear porch, perfect for outdoor enjoyment. The primary suite is tucked away at the back of the home for privacy, featuring a large bedroom, ensuite bath with dual vanities, a soaking tub, a separate shower, and a walk-in closet. The secondary bedrooms are located on the opposite side of the home and share a full bath. The mud room / laundry room is located off the garage entry and has room for an "optional" mud bench, desk &/or additional laundry cabinet options. The yard will be professionally landscaped and fully sodded. THIS IS PROPOSED CONSTRUCTION THAT CAN BE BUILT WITHIN 6 MONTHS FROM THE TIME OF CONTRACT. BUYERS CAN CUSTOMIZE AT THE BUILDER'S DESIGN CENTER. Belle Savanne is a walkable neighborhood with scenic lakes, green space, and a resort-style pool with cabana. Other homesites and floor plans available.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,261
− Mortgage interest
−$19,437
− Property taxes
−$5,205
− Insurance
−$1,735
− Repairs & maintenance
−$3,061
− Management
−$3,061
− HOA
−$720
− Depreciation
−$10,095
Taxable loss
−$5,053
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,213
After-tax cash flow
$1,942/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

-3.3% since first listed
5 events — show timeline
  • 2025-09-15 Price Changed $347,000 AcadianaMLS
  • 2025-09-15 Price Changed $347,000 GBRMLS
  • 2025-09-10 Listed $359,000 GBRMLS
  • 2025-09-10 Listed $347,000 AcadianaMLS
  • 2025-09-10 Listed $359,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…