CashFlowRE
Sign in Sign up
132 Canary Ln
D Composite 41.6
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.8/30.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$110,000

132 Canary Ln · Scott, LA 70529
2 bd · 1.5 ba · 1,282 sqft · SingleFamily public records · 128 Days on market
Built 1975 0.85 ac lot $86/sqft · 34% below area Est $168k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Opportunity in Duson!Located at 132 Canary Lane in Duson, this property is full of potential and ready for the right investoror handy buyer to bring it back to life. While the home does need some TLC, it offers a solid opportunityto add value through updates and improvements. With the right vision, this could be a great flip, rental,or long-term investment. Convenient location and plenty of upside make this one worth a look for anyoneseeking their next project.

Key facts

  • 0.85 acre lot
  • 2 parking spots
  • Built 1975

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/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $-71 ($-854/yr) — negative.
  • To cash-flow at today's rent, offer at most $97k (11.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $79k (28.4% below list).
  • Recommended offer: $79k (28.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#116 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools B+; Watch: crime F, amenities F, commute F.
  • Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 196 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 14y ago; this cycle's ask has dropped $8k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,726 (28.4% 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. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.72%
Cap rate
5.52%
Cash-on-cash
-2.77%
DSCR
0.88
GRM
11.6

CMA / ARV

ARV (median comp)
$167,532
List price
$110,000
Delta
-34.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
107 Dairyman Ln 0.46mi 3/1.0 (+1) 1,260 (-2%) 2mo $159,900 $127 67

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
-21.0%
Equity multiple
0.27×
Total profit
$-22,389
Equity at exit
$16,401
10-year hold
IRR
-14.4%
Equity multiple
0.17×
Total profit
$-25,454
Equity at exit
$9,511

Cash invested: $30,800 (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 70529

Home prices YoY
-11.1%
Active inventory
196
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$787 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$70 /mo · $845/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$165
Net cashflow
$-71

Break-even live

Break-even rent $877
Max offer price $97,422
Occupancy floor

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
$27,500
Closing costs
$3,300
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 Limoges St Unit C Duson, LA 2.0 2.0 900 $600 $0.67 21d 1 0.16mi
101 Limoges St Unit B Duson, LA 2.0 2.0 900 $600 $0.67 43d 1 0.16mi
102 Meudon St Unit C Duson, LA 2.0 2.0 1000 $725 $0.72 43d 1 0.17mi
106 Limoges St Unit B Duson, LA 2.0 2.0 950 $700 $0.74 13d 1 0.19mi
607 Marigny Cir Unit C Duson, LA 2.0 2.0 1000 $750 $0.75 21d 1 0.29mi
5000 W Congress St Unit 2D Lafayette, LA 2.0 1.0 900 $925 $1.03 43d 1 0.70mi
5000 W Congress St Unit 7A Lafayette, LA 2.0 1.0 900 $925 $1.03 21d 1 0.70mi
5000 W Congress St Unit 6A Lafayette, LA 2.0 1.0 900 $925 $1.03 13d 1 0.71mi
401 Pinto St Lafayette, LA 3.0 2.0 1601 $2,300 $1.44 43d 1 0.91mi
118 Millie Park Lafayette, LA 3.0 2.0 1200 $1,750 $1.46 21d 1 1.35mi

Listing history 21 events

  1. 2026-06-18
    days on market $110,000 Active 128 DOM
  2. 2026-06-17
    days on market $110,000 Active 127 DOM
  3. 2026-06-16
    pricedays on market $110,000 Active 126 DOM
  4. 2026-06-15
    days on market $112,500 Active 125 DOM
  5. 2026-06-14
    days on market $112,500 Active 123 DOM
  6. 2026-06-13
    days on market $112,500 Active 122 DOM
  7. 2026-06-10
    days on market $112,500 Active 120 DOM
  8. 2026-06-09
    days on market $112,500 Active 119 DOM
  9. 2026-06-08
    days on market $112,500 Active 118 DOM
  10. 2026-06-07
    days on market $112,500 Active 117 DOM
  11. 2026-06-05
    days on market $112,500 Active 114 DOM
  12. 2026-06-03
    days on market $112,500 Active 113 DOM
  13. 2026-06-02
    days on market $112,500 Active 112 DOM
  14. 2026-06-01
    days on market $112,500 Active 111 DOM
  15. 2026-05-31
    days on market $112,500 Active 110 DOM
  16. 2026-05-30
    days on market $112,500 Active 109 DOM
  17. 2026-04-09
    price $112,500 474-char remark
    Show marketing remark (474 chars)

    Investor Opportunity in Duson!Located at 132 Canary Lane in Duson, this property is full of potential and ready for the right investoror handy buyer to bring it back to life. While the home does need some TLC, it offers a solid opportunityto add value through updates and improvements. With the right vision, this could be a great flip, rental,or long-term investment. Convenient location and plenty of upside make this one worth a look for anyoneseeking their next project.

  18. 2026-02-10
    listed $117,500 Active 474-char remark
    Show marketing remark (474 chars)

    Investor Opportunity in Duson!Located at 132 Canary Lane in Duson, this property is full of potential and ready for the right investoror handy buyer to bring it back to life. While the home does need some TLC, it offers a solid opportunityto add value through updates and improvements. With the right vision, this could be a great flip, rental,or long-term investment. Convenient location and plenty of upside make this one worth a look for anyoneseeking their next project.

  19. 2012-12-05
    soldstatus $95,000 226-char remark
    Show marketing remark (226 chars)

    Cute cottage with large front porch to enjoy! Enter into open kitchen/dining and living area. Gorgeous wood floors! Great open kitchen with lots of cabinets. A must see! Move right in without dusting a shelf!! Shows very well!

  20. 2012-12-05
    soldstatus $95,000
    Show marketing remark (226 chars)

    Cute cottage with large front porch to enjoy! Enter into open kitchen/dining and living area. Gorgeous wood floors! Great open kitchen with lots of cabinets. A must see! Move right in without dusting a shelf!! Shows very well!

  21. 2012-10-04
    listed $104,500 226-char remark
    Show marketing remark (226 chars)

    Cute cottage with large front porch to enjoy! Enter into open kitchen/dining and living area. Gorgeous wood floors! Great open kitchen with lots of cabinets. A must see! Move right in without dusting a shelf!! Shows very well!

ⓘ 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
$845 · $70/mo
Projected year-2 tax
$845 · $70/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 5/10 Major FEMA zone X (unshaded) · 30% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$9,447
− Mortgage interest
−$6,162
− Property taxes
−$845
− Insurance
−$550
− Repairs & maintenance
−$756
− Management
−$756
− Depreciation
−$3,200
Taxable loss
−$2,822
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$677
After-tax cash flow
$-177/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
Lafayette Parish
NCES district ID
2200870
Math proficiency
38% ▼ -32.00%
Reading proficiency
46% ▼ -24.00%
Median HH income
$50,238
Composite
36.15/100
National rank
#4741
State rank
#19 of 98 in LA

Livability — Scott

Score
66/100
State rank
#116
US rank
#11265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
8,670
Population (ZIP)
13,557

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
280,930 people
By 2030
301,092 · +7.2%
By 2040
339,456 · +20.8%
By 2050
375,156 · +33.5%
By 2075
451,672 · +60.8%
By 2100
497,203 · +77.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 62% Black 25% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Common ancestry
Lithuanian 16% English 1% Iranian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 4%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+31.4) · D 33.5% · R 64.8% · Other 1.7%
2008→2024 swing
-0.1pp no change · 2008: -31.3pp · 2024: -31.4pp
All cycles
2024: R+31.4 2020: R+28.7 2016: R+33.6 2012: R+33.7 2008: R+31.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.96%
Current HPI
192.2639
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

+7.7% since first listed
5 events — show timeline
  • 2026-04-09 Price Changed $112,500 AcadianaMLS
  • 2026-02-10 Listed $117,500 AcadianaMLS
  • 2012-12-05 Sold (Public Records) $95,000 Public Records
  • 2012-12-05 Sold (MLS) $95,000 AcadianaMLS
  • 2012-10-04 Listed $104,500 AcadianaMLS

Property tax history

+3.8%/yr

Latest (2025): $845 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…