CashFlowRE
Sign in Sign up
126 Caladium Ct
F Composite 34.79
Why this score? — see what drove the F 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 +10.2/30.0
  • ARV discount +6.9/15.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$214,900

126 Caladium Ct · Lafayette, LA 70508
3 bd · 2.5 ba · 1,472 sqft · SingleFamily public records · 50 Days on market
Built 2015 3,049 sqft lot Est $212k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

You want location? You want easy access to Lafayette, Broussard and Youngsville? You found it in this beautiful, less than 5 year old custom patio home located in the heart of south Lafayette, nestled in with popular neighboring subdivisions such as Tolson Oaks, Holiday Meadows, Lafitte's Landing and Green Acres. This 2 story open floor plan home features 3 bedrooms and 2 1/2 baths. The exquisite kitchen is complete with custom cabinets, slab St. Cecilia granite and stainless appliances. The master bath complete with a separate tub & shower and a large walk in closet. Beautiful concrete flooring is specifically designed for this home by AM Designs. Complete with a 2 car garage and one of the best features of this home is the low maintenance yard, remaining true to it's name, a patio home

Key facts

  • Modern kitchen
  • Granite countertops
  • Move in ready

Tags

MODERN KITCHENGRANITE COUNTERTOPSMAINTENANCE FREE BACKYARDMOVE IN READYQUICK ACCESS TO BROUSSARD

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: 2 covered parking spaces; 2 total parking spaces; 2-car garage
  • Utilities: Public sewer; Electric service: city
  • Home design: Single family residence; Road frontage on city street (dead end, paved)
  • Construction: HardiPlank-type siding; Frame construction; Composition roof
  • Exterior features: Outdoor lighting; Covered patio/porch

Interior

  • Kitchen: Dishwasher; Disposal; Electric cooktop / electric range; Microwave; Refrigerator
  • Bedrooms: Additional bedrooms present (Bedroom 2, Bedroom 3)
  • Flooring: Carpet; Concrete; Stained/scored concrete
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: High ceilings; Crown molding; Double vanity in bath(s); Separate shower; Standalone tub; Varied ceiling heights; Walk-in closet(s); Granite counters; Bedroom 2; Bedroom 3
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer and dryer included (appliances listed)

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/2.5-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (9.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $157k (26.7% below list).
  • Recommended offer: $157k (26.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#63 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime 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: Ernest Gallet Elementary School (math 74% / reading 68%, grade A-, #23 of 646 statewide, top 4%, 702 students, 40% FRL); Broussard Middle School (math 38% / reading 51%, grade D, #49 of 218 statewide, top 23%, 581 students, 60% FRL); O. Comeaux High School (math 38% / reading 40%, grade F, #86 of 265 statewide, top 33%, 1,098 students, 56% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: Rents rising (+1.2%/yr); 464 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 50 days — a 3% lower offer ($208k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago; this cycle's ask has dropped $14k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $176k; 22% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,438 (26.7% 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 50 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.73%
Cap rate
5.62%
Cash-on-cash
-2.40%
DSCR
0.89
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$211,968
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 Caladium Ct 0.00mi 3/2.5 1,678 (+14%) 1mo $210,000 $125 76
202 Shady Park Dr 0.26mi 3/2.0 1,511 (+3%) 10mo $152,200 $101 73
316 Lafittes Landing Pass 0.10mi 3/2.0 1,625 (+10%) 9mo $270,000 $166 69
108 Lafittes Landing Pass 0.17mi 3/2.0 1,577 (+7%) 13mo $260,000 $165 67
417 Row 1 0.50mi 3/2.0 1,401 (-5%) 3mo $180,000 $128 64
316 Barataria Bay Pt 0.09mi 2/2.0 (-1) 1,343 (-9%) 15mo $204,000 $152 62
310 Lafittes Landing Pass 0.10mi 3/2.0 1,688 (+15%) 10mo $259,000 $153 60
105 Darlene Dr 0.43mi 3/2.0 1,315 (-11%) 4mo $190,000 $144 57
114 Billingford Dr 0.58mi 3/2.0 1,548 (+5%) 8mo $266,000 $172 56
205 Darlene Dr 0.31mi 3/2.0 1,686 (+14%) 8mo $170,000 $101 52
110 Edie Ann Dr 0.53mi 3/2.0 1,292 (-12%) 13mo $185,000 $143 42
134 Edie Ann Dr 0.46mi 3/2.0 1,260 (-14%) 15mo $175,000 $139 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 · 1.23% rent growth · sell at horizon

5-year hold
IRR
-22.1%
Equity multiple
0.25×
Total profit
$-45,303
Equity at exit
$32,042
10-year hold
IRR
-20.7%
Equity multiple
-0.00×
Total profit
$-60,448
Equity at exit
$18,581

Cash invested: $60,172 (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 70508

Home prices YoY
-34.7%
Rents YoY
1.2%
Active inventory
464
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,574 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$148 /mo · $1,773/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$-120

Break-even live

Break-even rent $1,727
Max offer price $193,614
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
$53,725
Closing costs
$6,447
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
303 Barataria Bay Pt Lafayette, LA 3.0 2.5 1556 $1,850 $1.19 13d 1 0.13mi
304 Barataria Bay Pt Lafayette, LA 3.0 2.5 1712 $1,800 $1.05 43d 1 0.13mi
319 Artisan Rd Unit D Lafayette, LA 2.0 2.0 1000 $1,200 $1.20 21d 1 0.33mi
112 Vieux Orleans Cir Unit C Lafayette, LA 2.0 1.0 900 $750 $0.83 13d 1 0.56mi
101 Vieux Orleans Cir Unit A Lafayette, LA 2.0 1.0 1000 $800 $0.80 43d 1 0.61mi
216 Al Pearson Dr Unit B Lafayette, LA 2.0 1.5 1000 $900 $0.90 43d 1 0.68mi
300 Rials Dr Unit A Lafayette, LA 3.0 2.0 1000 $895 $0.90 43d 1 0.73mi
116 Rials Dr Unit B Lafayette, LA 2.0 2.0 1000 $775 $0.78 43d 1 0.74mi
403 Fox Run Ave Apt 1 Lafayette, LA 2.0 2.0 1000 $975 $0.97 43d 1 0.83mi
108 Oak Plains Aly Unit A Lafayette, LA 2.0 1.5 1000 $1,895 $1.90 43d 1 0.83mi
110 Oak Plains Aly Lafayette, LA 2.0 2.0 980 $1,550 $1.58 21d 1 0.84mi
111 Oak Plains Aly Lafayette, LA 2.0 2.0 1070 $1,550 $1.45 21d 1 0.86mi
424 Failla Rd Unit B Lafayette, LA 2.0 1.5 1000 $800 $0.80 13d 1 0.88mi
110 Country Ln Lafayette, LA 2.0 1.5 950 $775 $0.82 21d 1 0.92mi
110 Country Ln Apt C Lafayette, LA 2.0 1.5 950 $775 $0.82 43d 1 0.92mi
106 Doubloon Dr Lafayette, LA 2.0 2.0 1200 $1,200 $1.00 43d 1 0.99mi
134 Sandest Dr Lafayette, LA 3.0 2.0 1173 $1,300 $1.11 21d 1 0.99mi
502 Highland Oaks Ln Unit A Lafayette, LA 3.0 2.5 1500 $2,750 $1.83 43d 1 1.02mi
404 Highland Oaks Ln Lafayette, LA 2.0 2.5 1387 $1,895 $1.37 43d 1 1.02mi
207 Harbor Bend Blvd Lafayette, LA 3.0 2.0 1650 $1,595 $0.97 43d 1 1.06mi
221 Verot School Rd Lafayette, LA 1.0–2.0 1.0–2.0 806 $1,140 $1.41 13d 12 1.09mi
113 Oak Plains Aly Lafayette, LA 2.0 2.0 1000 $1,995 $2.00 21d 1 1.17mi
119 Coconut Grove Cir Lafayette, LA 3.0 2.5 1600 $1,800 $1.12 43d 1 1.19mi
210 Polly Ln Lafayette, LA 1.0–3.0 1.0–2.0 1064 $1,686 $1.58 13d 23 1.20mi
1521 Camellia Blvd Lafayette, LA 1.0–3.0 1.0–2.0 1246 $2,342 $1.88 13d 16 1.28mi
330 Feu Follet Rd Lafayette, LA 1.0–2.0 1.0–2.0 806 $1,488 $1.85 13d 22 1.33mi
1019 Kaliste Saloom Rd Lafayette, LA 1.0–3.0 1.0–2.0 928 $1,640 $1.77 13d 28 1.37mi
122 S Beadle Rd Lafayette, LA 3.0 2.0 1500 $1,500 $1.00 43d 1 1.46mi
402 E Martial Ave Lafayette, LA 3.0 2.0 1500 $4,000 $2.67 43d 1 1.47mi

Listing history 14 events

  1. 2026-04-15
    status Pending
  2. 2026-04-11
    price $214,900
  3. 2026-04-04
    price $219,900
  4. 2026-03-12
    price $225,000
  5. 2026-02-25
    listed $229,000 Active
  6. 2020-01-02
    soldstatus $175,900
  7. 2019-12-27
    soldstatus $175,900 804-char remark
    Show marketing remark (804 chars)

    You want location? You want easy access to Lafayette, Broussard and Youngsville? You found it in this beautiful, less than 5 year old custom patio home located in the heart of south Lafayette, nestled in with popular neighboring subdivisions such as Tolson Oaks, Holiday Meadows, Lafitte's Landing and Green Acres. This 2 story open floor plan home features 3 bedrooms and 2 1/2 baths. The exquisite kitchen is complete with custom cabinets, slab St. Cecilia granite and stainless appliances. The master bath complete with a separate tub & shower and a large walk in closet. Beautiful concrete flooring is specifically designed for this home by AM Designs. Complete with a 2 car garage and one of the best features of this home is the low maintenance yard, remaining true to it's name, a patio home

  8. 2019-08-03
    listed $176,200 804-char remark
    Show marketing remark (804 chars)

    You want location? You want easy access to Lafayette, Broussard and Youngsville? You found it in this beautiful, less than 5 year old custom patio home located in the heart of south Lafayette, nestled in with popular neighboring subdivisions such as Tolson Oaks, Holiday Meadows, Lafitte's Landing and Green Acres. This 2 story open floor plan home features 3 bedrooms and 2 1/2 baths. The exquisite kitchen is complete with custom cabinets, slab St. Cecilia granite and stainless appliances. The master bath complete with a separate tub & shower and a large walk in closet. Beautiful concrete flooring is specifically designed for this home by AM Designs. Complete with a 2 car garage and one of the best features of this home is the low maintenance yard, remaining true to it's name, a patio home

  9. 2017-10-26
    listed $183,000
  10. 2015-08-31
    soldstatus $175,000
  11. 2015-08-28
    soldstatus $175,000
  12. 2015-03-20
    listed $189,900
  13. 2014-09-15
    soldstatus $6,000
  14. 2011-04-13
    soldstatus $10,000

ⓘ 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
$1,773 · $148/mo
Projected year-2 tax
$1,773 · $148/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°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 0 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
$18,893
− Mortgage interest
−$12,038
− Property taxes
−$1,773
− Insurance
−$1,074
− Repairs & maintenance
−$1,511
− Management
−$1,511
− Depreciation
−$6,252
Taxable loss
−$5,267
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,264
After-tax cash flow
$-182/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 — Lafayette

Score
70/100
State rank
#63
US rank
#8133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafayette, LA
County
Lafayette Parish · 207,544 people
City population
158,114
Metro
Lafayette, LA
Population (ZIP)
40,592
Household income
$86,005
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
1860.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Black 13% Two or more races 7% Hispanic / Latino 5% Asian 3%
Common ancestry
Lithuanian 20% Slovak 2% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · Spanish 3% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -76.28%
Current HPI
143.6305
Rent YoY
▲ 1.23%
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

+2049.0% since first listed
14 events — show timeline
  • 2026-04-15 Pending AcadianaMLS
  • 2026-04-11 Price Changed $214,900 AcadianaMLS
  • 2026-04-04 Price Changed $219,900 AcadianaMLS
  • 2026-03-12 Price Changed $225,000 AcadianaMLS
  • 2026-02-25 Listed $229,000 AcadianaMLS
  • 2020-01-02 Sold (Public Records) $175,900 Public Records
  • 2019-12-27 Sold (MLS) $175,900 AcadianaMLS
  • 2019-08-03 Listed $176,200 AcadianaMLS
  • 2017-10-26 Listed $183,000 AcadianaMLS
  • 2015-08-31 Sold (Public Records) $175,000 Public Records
  • 2015-08-28 Sold (MLS) $175,000 AcadianaMLS
  • 2015-03-20 Listed $189,900 AcadianaMLS
  • 2014-09-15 Sold (Public Records) $6,000 Public Records
  • 2011-04-13 Sold (Public Records) $10,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,773 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…