CashFlowRE
Sign in Sign up
265 Cane Run Ct
D Composite 44.69
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 +12.9/30.0
  • ARV discount +10.8/15.0
  • Schools +4.3/10.0
  • Condition / age +4.0/5.0
  • DSCR +3.8/10.0
  • Livability +3.3/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$223,000

265 Cane Run Ct · Duson, LA 70529
3 bd · 2.0 ba · 1,616 sqft · SingleFamily · 110 Days on market
Built 2023 Good condition 6,900 sqft lot Garage $138/sqft · 7% below area Est $241k · 7% under $46/mo HOA · 3% of rent ↓ 5% since listing

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

Listing remarks MLS

Welcome to Cane Place, an Acadiana area new construction home community. These energy efficient homes come with upgraded features that include a smart home system, gorgeous granite countertops throughout, stainless steel appliances, and an industry standard home warranty. Conveniently visit Cane Place any day of the week the model home is open during all business hours.

Key facts

  • New lighting
  • Granite countertops
  • Smart home system

Tags

SMART HOME SYSTEMGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESNEW LIGHTING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $223k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-18 ($-212/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (1.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (20.0% below list).
  • Recommended offer: $178k (20.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#134 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: amenities F, commute F, employment F.
  • Acadia Parish (rural): math 32% / reading 44% proficiency, ranked #28 of 98 in LA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mire Elementary School (math 44% / reading 52%, grade D, #144 of 646 statewide, top 22%, 666 students, 55% FRL); Rayne High School (math 30% / reading 47%, grade F, #88 of 265 statewide, top 33%, 640 students, 63% FRL) — zoned schools at 59% FRL track the district average.
  • Market conditions: 279 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 137 units permitted in Acadia Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($203k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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.
Recommended offer $178,500 (20.0% 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 110 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
0.80%
Cap rate
6.20%
Cash-on-cash
-0.34%
DSCR
0.98
GRM
10.4

CMA / ARV

ARV (median comp)
$240,893
List price
$223,000
Delta
-7.43%
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
138 Ivywood Ct 0.21mi 3/2.0 1,613 (-0%) 10mo $228,500 $142 81
161 Ivywood Ct 0.20mi 4/2.0 (+1) 1,706 (+6%) 1mo $236,500 $139 76
145 Ivywood Ct 0.20mi 4/2.0 (+1) 1,706 (+6%) 4mo $230,500 $135 72
109 Hartwood Ct 0.03mi 4/2.0 (+1) 1,784 (+10%) 5mo $187,000 $105 72
141 Ivywood Ct 0.21mi 3/2.0 1,447 (-10%) 8mo $220,500 $152 66
165 Ivywood Ct 0.20mi 4/2.0 (+1) 1,834 (+14%) 1mo $243,500 $133 62
126 Ivywood Ct 0.34mi 4/2.0 (+1) 1,706 (+6%) 11mo $231,000 $135 60
154 Cane Run Ct 0.21mi 4/2.0 (+1) 1,836 (+14%) 5mo $189,900 $103 58
303 Ravensdale Ln 0.74mi 3/2.0 1,578 (-2%) 5mo $223,102 $141 58
146 Ivywood Ct 0.21mi 4/2.0 (+1) 1,836 (+14%) 7mo $242,500 $132 57
130 Ivywood Ct 0.35mi 4/2.0 (+1) 1,836 (+14%) 4mo $234,500 $128 53
202 Rushfield Ln 0.74mi 3/2.0 1,490 (-8%) 3mo $219,204 $147 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
-16.9%
Equity multiple
0.40×
Total profit
$-37,304
Equity at exit
$33,250
10-year hold
IRR
-8.8%
Equity multiple
0.45×
Total profit
$-34,107
Equity at exit
$19,281

Cash invested: $62,440 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
38 active · 26 under contract
Months of supply
9.5 mo (11%/mo absorbed)
Median asking
$217,745 ($144/sqft)
Median days on market
500 d
This list price
74% of active listings are priced below it
ARV vs active asking
+3.4% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70529

Home prices YoY
-11.1%
Active inventory
279
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,785 medium interval (Pro) →
Mortgage (P&I)
$1,169
Tax from tax record
$119 /mo · $1,434/yr
Insurance
$93
HOA
$46
Vacancy / Maint / Mgmt
$375
Net cashflow
$-18

Break-even live

Break-even rent $1,807
Max offer price $219,877
Occupancy floor 96%

Sensitivity live

Price -10% $109 -5% $45 +0% $-18 +5% $-81 +10% $-144
Rent -10% $-159 -5% $-88 +0% $-18 +5% $53 +10% $123
Rate -1.0pp $95 -0.5pp $39 base $-18 +0.5pp $-75 +1.0pp $-134

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
$55,750
Closing costs
$6,690
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
211 Winter Park PL Duson, LA 3.0 2.0 1200 $1,785 $1.49 0d 1 0.71mi

Property features AI

Finance

Other
Directions: When heading west on I-10 from Lafayette to Duson take exit 95 then turn left onto Austria Rd toward Duson. Continue down Austria Rd 0.6 miles then turn left on Toby Mouton Road. The destination will be a half mile down on your left.
HOA & community
Homeowners association with an annual fee of $550Association fee covers grounds maintenance

Exterior

Parking
2 covered parking spacesGarage (2 spaces)
Utilities
Gas service: AtmosElectric: SLEMCOPublic sewer
Home design
Single-family residence
Construction
Brick veneer/brick exteriorComposition roof
Exterior features
Covered porchNo fencingCity street frontage

Interior

Kitchen
DishwasherMicrowave
Flooring
CarpetVinyl plank
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Kitchen islandWalk-in pantryGranite countertops

Listing history 37 events

  1. 2026-07-08
    days on market $223,000 Active 110 DOM
  2. 2026-07-06
    days on market $223,000 Active 109 DOM
  3. 2026-07-05
    days on market $223,000 Active 108 DOM
  4. 2026-07-04
    days on market $223,000 Active 107 DOM
  5. 2026-07-03
    days on market $223,000 Active 106 DOM
  6. 2026-07-02
    days on market $223,000 Active 105 DOM
  7. 2026-07-01
    days on market $223,000 Active 104 DOM
  8. 2026-06-30
    days on market $223,000 Active 103 DOM
  9. 2026-06-29
    days on market $223,000 Active 102 DOM
  10. 2026-06-28
    days on market $223,000 Active 101 DOM
  11. 2026-06-27
    days on market $223,000 Active 100 DOM
  12. 2026-06-26
    days on market $223,000 Active 98 DOM
  13. 2026-06-22
    days on market $223,000 Active 95 DOM
  14. 2026-06-21
    days on market $223,000 Active 94 DOM
  15. 2026-06-21
    days on market $223,000 Active 93 DOM
  16. 2026-06-18
    days on market $223,000 Active 91 DOM
  17. 2026-06-17
    days on market $223,000 Active 90 DOM
  18. 2026-06-16
    days on market $223,000 Active 89 DOM
  19. 2026-06-15
    days on market $223,000 Active 88 DOM
  20. 2026-06-13
    days on market $223,000 Active 86 DOM
  21. 2026-06-12
    days on market $223,000 Active 85 DOM
  22. 2026-06-09
    days on market $223,000 Active 82 DOM
  23. 2026-06-08
    days on market $223,000 Active 81 DOM
  24. 2026-06-07
    days on market $223,000 Active 80 DOM
  25. 2026-06-07
    days on market $223,000 Active 79 DOM
  26. 2026-06-04
    days on market $223,000 Active 76 DOM
  27. 2026-06-02
    days on market $223,000 Active 75 DOM
  28. 2026-06-01
    days on market $223,000 Active 74 DOM
  29. 2026-05-31
    days on market $223,000 Active 73 DOM
  30. 2026-05-31
    days on market $223,000 Active 72 DOM
  31. 2026-03-19
    listed $223,000 Active
  32. 2025-02-24
    price $224,000
  33. 2024-10-05
    listed $227,000 Active
  34. 2023-06-16
    soldstatus $219,000 Sold 372-char remark
    Show marketing remark (372 chars)

    Welcome to Cane Place, an Acadiana area new construction home community. These energy efficient homes come with upgraded features that include a smart home system, gorgeous granite countertops throughout, stainless steel appliances, and an industry standard home warranty. Conveniently visit Cane Place any day of the week the model home is open during all business hours.

  35. 2023-05-09
    status Pending 372-char remark
    Show marketing remark (372 chars)

    Welcome to Cane Place, an Acadiana area new construction home community. These energy efficient homes come with upgraded features that include a smart home system, gorgeous granite countertops throughout, stainless steel appliances, and an industry standard home warranty. Conveniently visit Cane Place any day of the week the model home is open during all business hours.

  36. 2023-04-03
    price $219,000 372-char remark
    Show marketing remark (372 chars)

    Welcome to Cane Place, an Acadiana area new construction home community. These energy efficient homes come with upgraded features that include a smart home system, gorgeous granite countertops throughout, stainless steel appliances, and an industry standard home warranty. Conveniently visit Cane Place any day of the week the model home is open during all business hours.

  37. 2023-01-11
    listed $234,000 Active 372-char remark
    Show marketing remark (372 chars)

    Welcome to Cane Place, an Acadiana area new construction home community. These energy efficient homes come with upgraded features that include a smart home system, gorgeous granite countertops throughout, stainless steel appliances, and an industry standard home warranty. Conveniently visit Cane Place any day of the week the model home is open during all business hours.

ⓘ 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
$1,434 · $119/mo
Projected year-2 tax
$1,434 · $119/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,420
− Mortgage interest
−$12,491
− Property taxes
−$1,434
− Insurance
−$1,115
− Repairs & maintenance
−$1,714
− Management
−$1,714
− HOA
−$552
− Depreciation
−$6,487
Taxable loss
−$4,087
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$981
After-tax cash flow
$769/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $8,080–$24,240 screening

This single-family home in Cane Place is in good condition with recent upgrades and a move-in-ready appearance. It offers a good balance of curb appeal and interior updates, making it a solid investment.

Value-add opportunities

  • Both Paint exterior shutters — Enhances curb appeal and value.
  • Both Clean gutters — Improves drainage and property value.
  • Both Replace carpet in bedrooms — Freshens up the interior and improves comfort.
  • Both Install smart home system — Enhances energy efficiency and adds modern amenities.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 43/100

Zoned Schools

Elementary Mire Elementary School D LA #144/646 Nat'l #14,249/41,679 High Rayne High School F LA #88/265 Nat'l #8,796/17,239

Schools (NCES district)

District
Acadia Parish
NCES district ID
2200030
Math proficiency
32% ▼ -39.00%
Reading proficiency
44% ▼ -32.00%
Median HH income
$38,012
Composite
31.65/100
National rank
#5929
State rank
#28 of 98 in LA
C Composite livability gradescore 66/100

Livability — Duson

Score
66/100
State rank
#134
US rank
#12322

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duson, LA
County
Lafayette · 63,846 people
Metro
Lafayette, LA
Population (ZIP)
13,557
Household income
$52,784
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
4% of renters

Population outlook (Acadia County) Hauer SSP2

Today (2025)
63,846 people
By 2030
64,141 · +0.5%
By 2040
63,922 · +0.1%
By 2050
62,263 · -2.5%
By 2075
56,507 · -11.5%
By 2100
46,316 · -27.5%

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 · Acadia

2024 margin
Solid R (+64.0) · D 17.6% · R 81.5%
2008→2024 swing
-18.3pp toward R · 2008: -45.7pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+60.3 2016: R+56.7 2012: R+49.8 2008: R+45.7

Not yet ingested

Civics

Price history

-4.7% since first listed
7 events — show timeline
  • 2026-03-19 Listed $223,000 AcadianaMLS
  • 2025-02-24 Price Changed $224,000 AcadianaMLS
  • 2024-10-05 Listed $227,000 AcadianaMLS
  • 2023-06-16 Sold (MLS) $219,000 AcadianaMLS
  • 2023-05-09 Pending AcadianaMLS
  • 2023-04-03 Price Changed $219,000 AcadianaMLS
  • 2023-01-11 Listed $234,000 AcadianaMLS

Property tax history

-0.7%/yr

Latest (2025): $1,434 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…