CashFlowRE
Sign in Sign up
207 Springsteen Ln
D Composite 40.98
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 +13.6/30.0
  • ARV discount +8.1/15.0
  • DSCR +4.1/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

207 Springsteen Ln · Carencro, LA 70507
3 bd · 2.0 ba · 1,506 sqft · SingleFamily public records · 55 Days on market
Built 2020 4,791 sqft lot $146/sqft · at area comps Est $223k · at est. $21/mo HOA · 1% of rent

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

Listing remarks MLS

*SOLD BEFORE LISTED* Brand NEW Construction built by DSLD HOMES. The CONNELLY III H has an open/split floor plan with 3 bedrooms & 2 full bathrooms. This one has upgraded blinds for windows pkg, carpet, LED lighting pkg & a side by side refrigerator! Special plan features include luxury vinyl plank floors in living room & all wet areas, kitchen island overlooking living room, 3cm slab granite countertops, large walk-in master closet, structured wiring panel box, Honeywell Smart Connect Wi-Fi thermostat, energy efficient Frigidaire appliances, low E tilt-in windows, post tension slab, fully sodded yard with seasonal landscaping package & more!

Key facts

  • Open concept design
  • 4,791 sq ft lot
  • 2 garage spots

Tags

OPEN CONCEPT DESIGN3CM SLAB GRANITE COUNTERTOPSENERGY EFFICIENT APPLIANCESSPACIOUS WALK IN CLOSETWELL APPOINTED EN SUITE BATHSTRUCTURED WIRING PANEL

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee of $250; Association covers accounting and insurance; Association provides management

Exterior

  • Parking: 2 covered parking spaces; 2 total parking spaces; Garage
  • Utilities: Public sewer; Electric service: SLEMCO
  • Home design: Single family residence; City street frontage
  • Construction: Brick veneer and vinyl siding with frame construction; Composition roof
  • Exterior features: Covered patio/porch; Outdoor lighting; Wood fencing

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Electric stove/convection
  • Bedrooms: Bedroom 2; Bedroom 3
  • Flooring: Carpet; Vinyl plank
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Double vanity in bath; Kitchen island; Separate shower; Varied ceiling heights; Walk-in pantry; Walk-in closet(s); Granite counters; Lighting (interior)
  • Laundry & utility: Washer hookup; 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 3-bed/2.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $13 ($159/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 $177k (19.3% below list).
  • Recommended offer: $177k (19.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#65 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D, amenities 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.
  • Zoned schools: Live Oak Elementary School (math 21% / reading 27%, grade F, #402 of 646 statewide, top 63%, 602 students, 82% FRL); Carencro Middle School (math 18% / reading 28%, grade F, #145 of 218 statewide, top 69%, 665 students, 75% FRL); Carencro High School (math 30% / reading 29%, grade F, #127 of 265 statewide, top 49%, 1,096 students, 69% FRL) — zoned schools average 75% FRL vs 56% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 42% district-wide (-16 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 330 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($64k/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.
  • 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 55 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $173k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: 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 $177,476 (19.3% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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. Crime grade is D 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?
  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
0.81%
Cap rate
6.37%
Cash-on-cash
0.26%
DSCR
1.01
GRM
10.3

CMA / ARV

ARV (median comp)
$222,993
List price
$220,000
Delta
-1.34%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
113 Springsteen Ln 0.18mi 3/2.0 1,321 (-12%) 20mo $214,900 $163 54
211 Rue Pacannier 0.58mi 2/2.0 (-1) 1,380 (-8%) 6mo $179,300 $130 50
203 Summerfest Dr 0.72mi 3/2.0 1,570 (+4%) 16mo $211,500 $135 46
112 Kentwood Dr 0.68mi 3/2.0 1,350 (-10%) 11mo $170,000 $126 42
114 Kentwood Dr 0.68mi 3/1.5 1,287 (-14%) 24mo $140,461 $109 22

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
-15.9%
Equity multiple
0.43×
Total profit
$-34,861
Equity at exit
$32,803
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-29,491
Equity at exit
$19,022

Cash invested: $61,600 (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 70507

Home prices YoY
-20.6%
Active inventory
330
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,775 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$122 /mo · $1,470/yr
Insurance
$92
HOA
$21
Vacancy / Maint / Mgmt
$373
Net cashflow
$13

Break-even live

Break-even rent $1,758
Max offer price $220,000
Occupancy floor 94%

Sensitivity live

Price -10% $138 -5% $75 +0% $13 +5% $-49 +10% $-111
Rent -10% $-127 -5% $-57 +0% $13 +5% $83 +10% $153
Rate -1.0pp $124 -0.5pp $69 base $13 +0.5pp $-44 +1.0pp $-102

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
$55,000
Closing costs
$6,600
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
315 Springsteen Ln Lafayette, LA 4.0 2.0 2000 $2,100 $1.05 15d 1 0.13mi

HOA detail

Monthly dues
$21 · $252/yr
Likely covers
internetlandscaping

Listing history 22 events

  1. 2026-06-21
    pricedays on market $220,000 Active 55 DOM
  2. 2026-06-18
    days on market $221,000 Active 52 DOM
  3. 2026-06-17
    days on market $221,000 Active 51 DOM
  4. 2026-06-16
    days on market $221,000 Active 50 DOM
  5. 2026-06-15
    days on market $221,000 Active 49 DOM
  6. 2026-06-14
    days on market $221,000 Active 47 DOM
  7. 2026-06-13
    days on market $221,000 Active 46 DOM
  8. 2026-06-10
    days on market $221,000 Active 44 DOM
  9. 2026-06-09
    days on market $221,000 Active 43 DOM
  10. 2026-06-09
    price $221,000 Active 42 DOM
  11. 2026-06-08
    days on market $224,990 Active 42 DOM
  12. 2026-06-07
    days on market $224,990 Active 41 DOM
  13. 2026-06-05
    days on market $224,990 Active 38 DOM
  14. 2026-06-03
    days on market $224,990 Active 37 DOM
  15. 2026-06-02
    days on market $224,990 Active 36 DOM
  16. 2026-06-01
    days on market $224,990 Active 35 DOM
  17. 2026-05-31
    days on market $224,990 Active 34 DOM
  18. 2026-05-30
    days on market $224,990 Active 33 DOM
  19. 2026-05-08
    price $224,990 1524-char remark
  20. 2026-04-27
    listed $227,990 Active 1524-char remark
  21. 2020-05-22
    soldstatus $172,999 666-char remark
    Show marketing remark (666 chars)

    *SOLD BEFORE LISTED* Brand NEW Construction built by DSLD HOMES. The CONNELLY III H has an open/split floor plan with 3 bedrooms & 2 full bathrooms. This one has upgraded blinds for windows pkg, carpet, LED lighting pkg & a side by side refrigerator! Special plan features include luxury vinyl plank floors in living room & all wet areas, kitchen island overlooking living room, 3cm slab granite countertops, large walk-in master closet, structured wiring panel box, Honeywell Smart Connect Wi-Fi thermostat, energy efficient Frigidaire appliances, low E tilt-in windows, post tension slab, fully sodded yard with seasonal landscaping package & more!

  22. 2020-05-15
    listed $172,999 666-char remark
    Show marketing remark (666 chars)

    *SOLD BEFORE LISTED* Brand NEW Construction built by DSLD HOMES. The CONNELLY III H has an open/split floor plan with 3 bedrooms & 2 full bathrooms. This one has upgraded blinds for windows pkg, carpet, LED lighting pkg & a side by side refrigerator! Special plan features include luxury vinyl plank floors in living room & all wet areas, kitchen island overlooking living room, 3cm slab granite countertops, large walk-in master closet, structured wiring panel box, Honeywell Smart Connect Wi-Fi thermostat, energy efficient Frigidaire appliances, low E tilt-in windows, post tension slab, fully sodded yard with seasonal landscaping package & more!

ⓘ 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
$1,470 · $122/mo
Projected year-2 tax
$1,470 · $122/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 2/10 Low 1 unhealthy d/yr today · 1 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
$21,297
− Mortgage interest
−$12,323
− Property taxes
−$1,470
− Insurance
−$1,100
− Repairs & maintenance
−$1,704
− Management
−$1,704
− HOA
−$252
− Depreciation
−$6,400
Taxable loss
−$3,655
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$877
After-tax cash flow
$1,036/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 — Carencro

Score
69/100
State rank
#65
US rank
#8277

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carencro, LA
County
Lafayette Parish · 207,544 people
City population
20,134
Metro
Lafayette, LA
Population (ZIP)
20,096
Household income
$64,049
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
503.0

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 0.57)
Race & ethnicity
Black 47% White 45% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 15%
Foreign-born
2% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 2%

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
▼ -40.84%
Current HPI
156.889
Rent YoY
Metro
Lafayette, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+27.7% since first listed
5 events — show timeline
  • 2026-06-08 Price Changed $221,000 AcadianaMLS
  • 2026-05-08 Price Changed $224,990 AcadianaMLS
  • 2026-04-27 Listed $227,990 AcadianaMLS
  • 2020-05-22 Sold (MLS) $172,999 AcadianaMLS
  • 2020-05-15 Listed $172,999 AcadianaMLS

Property tax history

+35.7%/yr

Latest (2025): $1,470 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…