CashFlowRE
Sign in Sign up
17048 Avocet Dr
D Composite 41.26
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 +10.7/15.0
  • Cash flow +10.6/30.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$324,500

17048 Avocet Dr · Prairieville, LA 70769
4 bd · 2.0 ba · 1,875 sqft · SingleFamily · 1 Days on market
Built 2022 6,969 sqft lot $173/sqft · 7% below area Est $349k · 7% under $40/mo HOA · 2% of rent

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

Listing remarks MLS

PRICED TO SELL!! MOVE IN READY!! Welcome home to Jamestown Crossing Subdivision featuring a beautiful 4 bed 2 bathroom home. This home has the perfect open concept kitchen, dining and living area. The kitchen features granite countertops, beautiful white painted cabinetry, a large center island, updated lighting, stainless steel appliances including a refrigerator, a gas stove and a walk-in pantry. Wood-look tile in main living space, including the bathrooms and laundry room, brand new laminate flooring in the primary suite and new carpet in 3 bedrooms. The large primary suite is a relaxing getaway leading to the master bath that has double vanities, a garden soaker tub to relax the day away, a separate shower and a large walk-in master closet! This home features a nice size fully fenced backyard, crown molding, very spacious walk-in laundry room, extra storage, custom blinds, granite throughout and updated lighting. Only minutes away from Airline, I-10 and all amenities Prairieville has to offer including shopping, dining and entertainment! DID NOT FLOOD! FLOOD ZONE X!

Key facts

  • Open concept kitchen
  • Large center island
  • Wood-look tile

Tags

OPEN CONCEPT KITCHENGRANITE COUNTERTOPSLARGE CENTER ISLANDWALK-IN PANTRYWOOD-LOOK TILENEW LAMINATE FLOORING

Property features AI

Finance

  • Other: Located in the Jamestown Crossing subdivision
  • HOA & community: Homeowners association with management; Annual HOA fee of $480 (about $40/month); HOA fee includes insurance

Exterior

  • Parking: Garage with 4 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property; Built by Dsld, LLC
  • Construction: Vinyl siding and brick exterior; Slab foundation
  • Exterior features: Covered porch; Wood privacy fence (full fenced)

Interior

  • Kitchen: Gas cooktop; Range; Oven; Dishwasher; Microwave; Refrigerator; Stainless steel appliances
  • Flooring: Tile; Ceramic tile; Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fans
  • Interior features: Crown molding; High ceilings; Window treatments

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 $324k.

Deal economics

  • At list price, monthly cash flow is $-159 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $296k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $255k (21.3% below list).
  • Recommended offer: $255k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.4% in Prairieville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 69/100 on livability (#70 in LA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime B+; 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.
  • Zoned schools: Prairieville Primary School (math 59% / reading 69%, grade B, #45 of 646 statewide, top 7%, 845 students, 38% FRL); Prairieville Middle School (math 68% / reading 74%, grade A, #4 of 218 statewide, top 1%, 770 students, 34% FRL); Dutchtown High School (math 70% / reading 68%, grade B, #9 of 265 statewide, top 3%, 2,643 students, 30% FRL).
  • Zoned-school proficiency averages 68% at this address vs 53% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Ascension Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.5%/yr); 496 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 4y 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 $255,300 (21.3% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.79%
Cap rate
5.70%
Cash-on-cash
-2.10%
DSCR
0.91
GRM
10.6

CMA / ARV

ARV (median comp)
$349,266
List price
$324,500
Delta
-7.09%
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
17055 White Ibis Ave 0.02mi 4/2.0 1,999 (+7%) 2mo $348,500 $174 86
38562 Cardinal Ct 0.31mi 3/2.0 (-1) 1,935 (+3%) 2mo $329,900 $170 74
17102 Shearwater Trce 0.28mi 4/3.0 1,969 (+5%) 2mo $347,500 $176 73
39074 Balmoral Dr 0.41mi 3/2.0 (-1) 1,860 (-1%) 2mo $309,000 $166 73
39238 Blue Heron Ct 0.37mi 3/2.0 (-1) 1,825 (-3%) 2mo $335,000 $184 72
39225 Blue Heron Ct 0.32mi 3/2.0 (-1) 1,746 (-7%) 2mo $315,000 $180 67
16525 Pearson Dr 0.36mi 4/2.5 2,050 (+9%) 2mo $354,000 $173 64
17036 Blue Ridge Rd 0.46mi 4/2.5 2,051 (+9%) 1mo $430,000 $210 60
39354 Meadowbrook Ave 0.64mi 3/2.5 (-1) 1,992 (+6%) 2mo $368,000 $185 51
17365 Levern Stafford Rd 0.71mi 4/2.0 1,687 (-10%) 1mo $389,000 $231 50
38424 Parliament Dr 0.52mi 3/2.0 (-1) 2,141 (+14%) 0mo $354,900 $166 47
17375 Les Chenier St 0.66mi 4/3.0 2,147 (+14%) 1mo $345,000 $161 40

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
-19.3%
Equity multiple
0.32×
Total profit
$-61,517
Equity at exit
$48,384
10-year hold
IRR
-11.0%
Equity multiple
0.32×
Total profit
$-61,614
Equity at exit
$28,057

Cash invested: $90,860 (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
10.6×

Monthly cashflow live

Estimated rent
$2,553 high interval (Pro) →
Mortgage (P&I)
$1,702
Tax from tax record
$299 /mo · $3,591/yr
Insurance
$135
HOA
$40
Vacancy / Maint / Mgmt
$536
Net cashflow
$-159

Break-even live

Break-even rent $2,755
Max offer price $296,364
Occupancy floor

Sensitivity live

Price -10% $24 -5% $-67 +0% $-159 +5% $-251 +10% $-343
Rent -10% $-361 -5% $-260 +0% $-159 +5% $-58 +10% $42
Rate -1.0pp $4 -0.5pp $-77 base $-159 +0.5pp $-243 +1.0pp $-329

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
$81,125
Closing costs
$9,735
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39106 Harrier St Prairieville, LA 4.0 3.0 1969 $2,350 $1.19 21d 1 0.09mi
39106 Harrier St Prairieville, LA 4.0 3.0 1969 $2,350 $1.19 45d 1 0.09mi
38159 Willow Lake East Ave Prairieville, LA 3.0 2.0 1825 $2,000 $1.10 45d 1 0.87mi
17120 Willow Oak Aly Prairieville, LA 3.0 2.5 1293 $1,950 $1.51 45d 1 1.08mi
18642 Lake Harbor Ln Prairieville, LA 4.0 2.5 2544 $2,800 $1.10 45d 1 1.48mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
gas

Listing history 35 events

  1. 2026-06-21
    days on marketlisting id $324,500 Active 1 DOM
  2. 2026-06-18
    days on market $324,500 Active 201 DOM
  3. 2026-06-17
    days on market $324,500 Active 200 DOM
  4. 2026-06-16
    pricedays on market $324,500 Active 199 DOM
  5. 2026-06-15
    days on market $328,000 Active 198 DOM
  6. 2026-06-14
    pricedays on market $328,000 Active 196 DOM
  7. 2026-06-10
    days on market $329,000 Active 193 DOM
  8. 2026-06-09
    days on market $329,000 Active 192 DOM
  9. 2026-06-08
    days on market $329,000 Active 191 DOM
  10. 2026-06-07
    days on market $329,000 Active 190 DOM
  11. 2026-06-05
    days on market $329,000 Active 187 DOM
  12. 2026-06-03
    days on market $329,000 Active 186 DOM
  13. 2026-06-02
    days on market $329,000 Active 185 DOM
  14. 2026-06-01
    days on market $329,000 Active 184 DOM
  15. 2026-05-31
    days on market $329,000 Active 183 DOM
  16. 2026-05-31
    days on market $329,000 Active 182 DOM
  17. 2026-04-20
    price $334,800 1153-char remark
  18. 2026-04-20
    price $334,800 1155-char remark
  19. 2026-03-20
    price $334,900 1153-char remark
  20. 2026-03-20
    price $334,900 1155-char remark
  21. 2026-02-10
    price $339,000 1153-char remark
  22. 2026-02-10
    price $339,000 1155-char remark
  23. 2026-01-20
    price $344,000 1153-char remark
  24. 2026-01-20
    price $344,000 1155-char remark
  25. 2025-11-30
    listed $345,000 Active 1155-char remark
  26. 2025-11-29
    listed $345,000 Active 1153-char remark
  27. 2022-08-29
    soldstatus Sold
  28. 2022-07-05
    price $302,130
  29. 2022-07-05
    status Pending
  30. 2022-07-05
    status Active
  31. 2022-06-13
    status Pending
  32. 2022-05-26
    status Active
  33. 2022-05-26
    status Pending
  34. 2022-05-18
    listed $301,730 Active
  35. 2022-05-18
    listed $302,130

ⓘ 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
$3,591 · $299/mo
Projected year-2 tax
$3,591 · $299/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
$30,636
− Mortgage interest
−$18,177
− Property taxes
−$3,591
− Insurance
−$1,622
− Repairs & maintenance
−$2,451
− Management
−$2,451
− HOA
−$480
− Depreciation
−$9,440
Taxable loss
−$7,576
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,818
After-tax cash flow
$-93/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

Census place
Prairieville, LA
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

+7.5% since first listed
27 events — show timeline
  • 2026-06-20 Listed $324,500 AcadianaMLS
  • 2026-06-20 Listed $324,500 GBRMLS
  • 2026-06-15 Price Changed $324,500 AcadianaMLS
  • 2026-06-15 Price Changed $324,500 GBRMLS
  • 2026-06-11 Price Changed $328,000 AcadianaMLS
  • 2026-06-11 Price Changed $328,000 GBRMLS
  • 2026-05-29 Price Changed $329,000 AcadianaMLS
  • 2026-05-29 Price Changed $329,000 GBRMLS
  • 2026-04-20 Price Changed $334,800 AcadianaMLS
  • 2026-04-20 Price Changed $334,800 GBRMLS
  • 2026-03-20 Price Changed $334,900 AcadianaMLS
  • 2026-03-20 Price Changed $334,900 GBRMLS
  • 2026-02-10 Price Changed $339,000 AcadianaMLS
  • 2026-02-10 Price Changed $339,000 GBRMLS
  • 2026-01-20 Price Changed $344,000 AcadianaMLS
  • 2026-01-20 Price Changed $344,000 GBRMLS
  • 2025-11-30 Listed $345,000 GBRMLS
  • 2025-11-29 Listed $345,000 AcadianaMLS
  • 2022-08-29 Sold (MLS) GBRMLS
  • 2022-07-05 Price Changed $302,130 GBRMLS
  • 2022-07-05 Pending GBRMLS
  • 2022-07-05 Relisted GBRMLS
  • 2022-06-13 Pending GBRMLS
  • 2022-05-26 Relisted GBRMLS
  • 2022-05-26 Pending GBRMLS
  • 2022-05-18 Listed $302,130 AcadianaMLS
  • 2022-05-18 Listed $301,730 GBRMLS

Property tax history

+56.3%/yr

Latest (2025): $3,591 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…