CashFlowRE
Sign in Sign up
17599 Golden Eagle Dr
C- Composite 50.47
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 +17.6/30.0
  • ARV discount +9.2/15.0
  • DSCR +5.5/10.0
  • Schools +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

17599 Golden Eagle Dr · Prairieville, LA 70769
4 bd · 2.0 ba · 1,602 sqft · SingleFamily · 16 Days on market
Built 2016 0.25 ac lot Est $280k · at est. $33/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome home to this beautifully maintained 4-bedroom residence in the desirable Eagles Landing subdivision in Prairieville. This inviting home offers charming curb appeal with sidewalks and curb-and-gutter, setting the tone for a welcoming community atmosphere. Step inside to an open floor plan with tall ceilings, recessed lighting, and elegant architectural details, including an accent wall with arched entryways. The spacious living area is highlighted by a cozy gas-log fireplace, laminate wood flooring, crown molding, and a wall of windows that fills the home with natural light. The kitchen features richly stained wood cabinetry, granite countertops, a custom tile backsplash, a gas cooktop, and stainless steel appliances. Just off the kitchen, the dining area provides the perfect space for hosting family gatherings or entertaining guests. The private master suite offers a relaxing retreat with a tray ceiling, while the en suite bath features double vanities, his-and-hers walk-in closets, a large soaking tub, and a separate shower. Enjoy outdoor living at its finest with an extended covered patio, plus an additional open patio overlooking the private, fully fenced backyard, ideal for relaxing evenings or weekend get-togethers. This home combines comfort, style, and functionality. Subdivision offers curb and gutter streets plus subdivision sidewalks and a COMMUNITY POOL. Pool has tanning deck area & swimming area. There's also a bathhouse, green space and a playground.Schedule your private showing today!

Key facts

  • Open floor plan
  • Charming curb appeal
  • Granite countertops

Tags

EAGLES LANDING SUBDIVISIONCHARMING CURB APPEALOPEN FLOOR PLANCOZY GAS-LOG FIREPLACERICHLY STAINED WOOD CABINETRYGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: Subdivision: Eagles Landing; Directions available
  • HOA & community: Homeowners association with annual fee (approximately $400/year); HOA covers grounds maintenance; Community amenities: clubhouse, pool, playground, sidewalks

Exterior

  • Parking: Attached garage with garage door opener (2 parking spaces total)
  • Utilities: Public water; Cable connected
  • Home design: Single-family residence (detached)
  • Construction: Vinyl siding, frame, and brick construction; Shingle roof; Slab foundation; Built on a level lot (72 x 150 frontage)
  • Exterior features: Lighting; Covered patio and porch; Full privacy wood fence; Level lot

Interior

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

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 $270k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/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 $248k (8.3% below list).
  • Recommended offer: $248k (8.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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); 496 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 $8k 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 16 days — a 2% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 10y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,554 (8.3% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.92%
Cap rate
7.24%
Cash-on-cash
3.37%
DSCR
1.15
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$280,350
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17604 Hoods Ridge Dr 0.13mi 3/2.0 (-1) 1,476 (-8%) 0mo $269,900 $183 76
17657 Golden Eagle Dr 0.11mi 3/2.0 (-1) 1,707 (+7%) 8mo $230,000 $135 72
42021 Majestic Hunter Ave 0.21mi 4/2.0 1,830 (+14%) 4mo $277,000 $151 64
42192 Eagles View Ln 0.29mi 3/2.0 (-1) 1,785 (+11%) 0mo $310,000 $174 62
18059 Kenner Dr 0.39mi 3/2.0 (-1) 1,650 (+3%) 12mo $270,000 $164 62
17596 Simpson Rd 0.33mi 3/2.0 (-1) 1,687 (+5%) 12mo $275,000 $163 60
17346 Hillstone Dr 0.59mi 3/2.0 (-1) 1,599 (-0%) 12mo $290,000 $181 57
17372 E Autumn Dr 0.66mi 4/2.0 1,622 (+1%) 12mo $284,900 $176 57
18049 Diaz Rd 0.52mi 3/2.0 (-1) 1,755 (+10%) 3mo $340,000 $194 52
18077 Wilkes Dr 0.46mi 3/2.0 (-1) 1,784 (+11%) 8mo $340,000 $191 48
41145 1st Colonial St 0.75mi 3/2.0 (-1) 1,470 (-8%) 1mo $220,000 $150 46
41409 Stonebrook Ave 0.67mi 3/2.0 (-1) 1,823 (+14%) 11mo $319,000 $175 32

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
-10.5%
Equity multiple
0.62×
Total profit
$-29,063
Equity at exit
$40,243
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-3,161
Equity at exit
$23,336

Cash invested: $75,572 (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
9.1×

Monthly cashflow live

Estimated rent
$2,476 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$182 /mo · $2,188/yr
Insurance
$112
HOA
$33
Vacancy / Maint / Mgmt
$520
Net cashflow
$212

Break-even live

Break-even rent $2,207
Max offer price $269,900
Occupancy floor 86%

Sensitivity live

Price -10% $365 -5% $289 +0% $212 +5% $136 +10% $60
Rent -10% $17 -5% $115 +0% $212 +5% $310 +10% $408
Rate -1.0pp $348 -0.5pp $281 base $212 +0.5pp $143 +1.0pp $71

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
$67,475
Closing costs
$8,097
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
17414 Berkshire Dr Prairieville, LA 3.0 2.0 1575 $1,900 $1.21 24d 1 0.97mi
17455 Berkshire Dr Prairieville, LA 3.0 2.0 1279 $1,850 $1.45 45d 1 1.02mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
gaspool

Listing history 11 events

  1. 2026-06-21
    days on market $269,900 Active 16 DOM
  2. 2026-06-18
    days on market $269,900 Active 13 DOM
  3. 2026-06-17
    days on market $269,900 Active 12 DOM
  4. 2026-06-16
    days on market $269,900 Active 11 DOM
  5. 2026-06-15
    days on market $269,900 Active 10 DOM
  6. 2026-06-14
    pricedays on market $269,900 Active 8 DOM
  7. 2026-06-10
    days on market $275,000 Active 5 DOM
  8. 2026-06-09
    days on market $275,000 Active 4 DOM
  9. 2026-06-08
    days on market $275,000 Active 3 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $275,000 Active 2 DOM

ⓘ 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
$2,188 · $182/mo
Projected year-2 tax
$2,188 · $182/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 · 22 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
$29,706
− Mortgage interest
−$15,119
− Property taxes
−$2,188
− Insurance
−$1,350
− Repairs & maintenance
−$2,377
− Management
−$2,377
− HOA
−$396
− Depreciation
−$7,852
Taxable loss
−$1,950
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$468
After-tax cash flow
$3,018/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

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

+39.9% since first listed
15 events — show timeline
  • 2026-06-05 Listed $275,000 GBRMLS
  • 2026-06-05 Listed $275,000 AcadianaMLS
  • 2022-01-24 Sold (Public Records) $240,000 Public Records
  • 2022-01-21 Sold (MLS) GBRMLS
  • 2021-12-27 Pending GBRMLS
  • 2021-12-22 Listed $250,000 AcadianaMLS
  • 2021-12-22 Listed $250,000 GBRMLS
  • 2017-03-31 Sold (MLS) GBRMLS
  • 2017-02-01 Pending GBRMLS
  • 2017-01-24 Price Changed $196,500 GBRMLS
  • 2016-10-03 Price Changed $198,900 GBRMLS
  • 2016-09-21 Relisted GBRMLS
  • 2016-08-23 Pending GBRMLS
  • 2016-07-27 Listed $197,900 GBRMLS
  • 2016-07-27 Listed $196,500 AcadianaMLS

Property tax history

+34.1%/yr

Latest (2025): $2,188 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…