CashFlowRE
Sign in Sign up
312 S Oleana Dr
D- Composite 39.56
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 +10.3/30.0
  • ARV discount +6.1/15.0
  • Appreciation +5.0/10.0
  • Schools +4.7/10.0
  • Livability +3.2/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0

$246,999

312 S Oleana Dr · Gonzales, LA 70707
3 bd · 2.0 ba · 1,300 sqft · SingleFamily · 66 Days on market
Built 2000 $190/sqft · at area comps Est $240k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

Key facts

  • Spacious kitchen
  • Rear carport
  • Corner sink

Tags

SPACIOUS KITCHENCORNER SINKDOUBLE PANTRIESFENCED BACKYARDREAR CARPORTADDITIONAL PARKING SPACE

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 $247k.

Deal economics

  • At list price, monthly cash flow is $-133 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (9.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (28.0% below list).
  • Recommended offer: $178k (28.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.5% in Gonzales — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 65/100 on livability (#135 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities 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: 1 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($2k loan paydown + $7k appreciation (3.0% local appreciation)).
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 4, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($232k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 25y 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 $172k; 44% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,930 (28.0% 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 66 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  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 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
5.64%
Cash-on-cash
-2.31%
DSCR
0.90
GRM
11.6

CMA / ARV

ARV (median comp)
$239,500
List price
$246,999
Delta
3.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 S Marchand Ave 0.40mi 3/2.0 1,259 (-3%) 1mo $214,000 $170 76
628 S Oleana Dr 0.21mi 3/2.0 1,436 (+10%) 0mo $240,000 $167 72
1020 S Stacy Ave 0.52mi 3/1.5 1,335 (+3%) 2mo $204,900 $153 68
1026 S Arceneaux Ave 0.50mi 3/1.0 1,250 (-4%) 2mo $155,000 $124 64
318 W Ascension St 0.67mi 3/1.5 1,337 (+3%) 1mo $128,000 $96 61
926 Meadow Crossing Dr 0.63mi 3/2.0 1,424 (+10%) 2mo $273,865 $192 54
926 Meadow Crossing Dr 0.63mi 3/2.0 1,424 (+10%) 2mo $273,865 $192 54
1033 S Darla Ave 0.63mi 4/2.0 (+1) 1,398 (+8%) 1mo $205,000 $147 52
1124 S Stacy Ave 0.58mi 3/1.5 1,171 (-10%) 4mo $199,900 $171 52
931 N Anita St 0.63mi 3/1.0 1,192 (-8%) 2mo $175,000 $147 51
1437 Cypress Grove Ave 0.71mi 3/2.0 1,424 (+10%) 1mo $269,320 $189 50
1437 Cypress Grove Ave 0.71mi 3/2.0 1,424 (+10%) 1mo $269,320 $189 50

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
5.3%
Equity multiple
1.31×
Total profit
$21,181
Equity at exit
$111,061
10-year hold
IRR
8.3%
Equity multiple
2.26×
Total profit
$87,245
Equity at exit
$171,159

Cash invested: $69,160 (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 70707

Active inventory
1
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,779 high interval (Pro) →
Mortgage (P&I)
$1,295
Tax from tax record
$141 /mo · $1,690/yr
Insurance
$103
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$-133

Break-even live

Break-even rent $1,948
Max offer price $223,431
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
$61,750
Closing costs
$7,410
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39511 Auster Ln Gonzales, LA 3.0 2.0 1461 $2,150 $1.47 14d 1 0.50mi
1018 S Mire Ave Gonzales, LA 3.0 1.0 1106 $1,350 $1.22 43d 1 0.64mi
2137 S Commerce Ave #113 Gonzales, LA 3.0 3.0 1800 $1,650 $0.92 43d 1 1.22mi
12375 E Landry Rd Unit 20 Gonzales, LA 3.0 1.0 1200 $1,193 $0.99 43d 1 1.26mi
2020 S Veterans Blvd Gonzales, LA 1.0–2.0 1.0–2.0 895 $1,653 $1.85 14d 14 1.30mi
2009 S Veterans Blvd Gonzales, LA 2.0–3.0 2.0 1191 $2,397 $2.01 14d 13 1.34mi
808 S Audubon Place Ave Gonzales, LA 2.0 2.0 1223 $2,000 $1.64 43d 1 1.35mi
2419 W Orice Roth Rd Gonzales, LA 1.0–3.0 1.0–2.0 1084 $1,613 $1.49 14d 19 1.46mi

Listing history 35 events

  1. 2026-06-18
    days on market $246,999 Active 66 DOM
  2. 2026-06-17
    days on market $246,999 Active 65 DOM
  3. 2026-06-16
    days on market $246,999 Active 64 DOM
  4. 2026-06-15
    price $246,999 Active 63 DOM
  5. 2026-06-15
    days on market $247,000 Active 63 DOM
  6. 2026-06-14
    days on market $247,000 Active 61 DOM
  7. 2026-06-10
    days on market $247,000 Active 58 DOM
  8. 2026-06-09
    days on market $247,000 Active 57 DOM
  9. 2026-06-08
    days on market $247,000 Active 56 DOM
  10. 2026-06-07
    days on market $247,000 Active 55 DOM
  11. 2026-06-05
    days on market $247,000 Active 52 DOM
  12. 2026-06-03
    days on market $247,000 Active 51 DOM
  13. 2026-06-02
    days on market $247,000 Active 50 DOM
  14. 2026-06-01
    days on market $247,000 Active 49 DOM
  15. 2026-05-31
    days on market $247,000 Active 48 DOM
  16. 2026-05-31
    days on market $247,000 Active 47 DOM
  17. 2026-05-15
    price $247,000 496-char remark
    Show marketing remark (496 chars)

    3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

  18. 2026-05-15
    price $247,000 496-char remark
    Show marketing remark (496 chars)

    3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

  19. 2026-05-05
    price $251,000 496-char remark
    Show marketing remark (496 chars)

    3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

  20. 2026-05-05
    price $251,000 496-char remark
    Show marketing remark (496 chars)

    3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

  21. 2026-04-01
    listed $255,000 Active 496-char remark
    Show marketing remark (496 chars)

    3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

  22. 2026-04-01
    listed $255,000 Active 496-char remark
    Show marketing remark (496 chars)

    3 bedroom, 2 bath home that is move-in ready! This property features a spacious kitchen with a corner sink, plenty of cabinet space, and double pantries for extra storage. The large primary bedroom includes a recessed ceiling and a private bath for added comfort. All bedrooms offer walk-in closets, providing great storage throughout. Outside, enjoy a fenced backyard along with a 2-car rear carport and additional parking space for a boat or motorhome. Conveniently connected to city utilities.

  23. 2019-09-19
    soldstatus $171,900
  24. 2019-09-16
    soldstatus Sold
  25. 2019-08-02
    status Pending
  26. 2019-07-29
    listed $169,900 Active
  27. 2019-07-29
    listed $169,900
  28. 2013-04-19
    soldstatus $145,000
  29. 2013-04-18
    soldstatus
  30. 2013-01-18
    listed $149,900
  31. 2013-01-18
    listed $149,900
  32. 2003-03-24
    soldstatus $111,900
  33. 2002-09-27
    soldstatus
  34. 2001-05-31
    listed $111,900
  35. 2001-05-31
    listed $111,900

ⓘ 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
$1,690 · $141/mo
Projected year-2 tax
$1,690 · $141/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 · 61% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°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
$21,352
− Mortgage interest
−$13,836
− Property taxes
−$1,690
− Insurance
−$1,235
− Repairs & maintenance
−$1,708
− Management
−$1,708
− Depreciation
−$7,185
Taxable loss
−$6,011
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,443
After-tax cash flow
$-158/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 — Gonzales

Score
65/100
State rank
#135
US rank
#12429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gonzales, LA

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
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

+120.7% since first listed
19 events — show timeline
  • 2026-05-15 Price Changed $247,000 AcadianaMLS
  • 2026-05-15 Price Changed $247,000 GSREIN
  • 2026-05-05 Price Changed $251,000 AcadianaMLS
  • 2026-05-05 Price Changed $251,000 GSREIN
  • 2026-04-01 Listed $255,000 GSREIN
  • 2026-04-01 Listed $255,000 AcadianaMLS
  • 2019-09-19 Sold (Public Records) $171,900 Public Records
  • 2019-09-16 Sold (MLS) GBRMLS
  • 2019-08-02 Pending GBRMLS
  • 2019-07-29 Listed $169,900 AcadianaMLS
  • 2019-07-29 Listed $169,900 GBRMLS
  • 2013-04-19 Sold (Public Records) $145,000 Public Records
  • 2013-04-18 Sold (MLS) GBRMLS
  • 2013-01-18 Listed $149,900 AcadianaMLS
  • 2013-01-18 Listed $149,900 GBRMLS
  • 2003-03-24 Sold (Public Records) $111,900 Public Records
  • 2002-09-27 Sold (MLS) GBRMLS
  • 2001-05-31 Listed $111,900 GBRMLS
  • 2001-05-31 Listed $111,900 AcadianaMLS

Property tax history

+2.7%/yr

Latest (2025): $1,690 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…