CashFlowRE
Sign in Sign up
36364 Belle Journee Ave
D Composite 40.87
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 +13.4/30.0
  • ARV discount +7.0/15.0
  • Schools +4.7/10.0
  • DSCR +4.0/10.0
  • Livability +3.5/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$385,000

36364 Belle Journee Ave · Prairieville, LA 70734
3 bd · 2.0 ba · 2,014 sqft · SingleFamily · 19 Days on market
Built 2019 6,621 sqft lot $191/sqft · at area comps Est $381k · at est. $60/mo HOA · 2% of rent

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

Listing remarks MLS

Welcome to this meticulously maintained 3-bedroom, 2-bath home with an oversized flex space in the highly desirable Belle Savanne at Dutchtown community. Built in 2019 by Level Homes, this Columbus floor plan offers thoughtful upgrades, functional living space, and a move-in ready interior with neutral finishes throughout. The open-concept layout is designed for both everyday living and entertaining, featuring custom built-in shelving in the living room, a built-in bar area, and durable flooring with no carpet in the primary bedroom. The spacious flex room offers versatility for a home office, playroom, workout space, or potential fourth bedroom. The kitchen flows seamlessly into the dining and living areas, while the extended covered patio creates an ideal indoor-outdoor living experience. Outside, enjoy a fully fenced backyard complete with an outdoor kitchen featuring stainless steel appliances and a Bull grill--perfect for entertaining year-round. Additional upgrades include gutters and a transfer switch/interlock installed for a 240 inlet plug, offering added convenience and generator-ready functionality. Valuable custom additions throughout the home enhance both style and practicality. Belle Savanne at Dutchtown is known for its welcoming community feel and neighborhood amenities, including a community pool, sidewalks, parks, and green space. Move-in ready with thoughtful upgrades already in place, this home offers the perfect blend of comfort, flexibility, and outdoor living. Schedule your private showing today.

Key facts

  • Built-in bar area
  • Oversized flex space
  • 6,621 sq ft lot

Tags

OVERSIZED FLEX SPACECUSTOM BUILT-IN SHELVINGBUILT-IN BAR AREANO CARPET IN PRIMARY BEDROOMEXTENDED COVERED PATIOFULLY FENCED BACKYARD

Property features AI

Finance

  • Other: Subdivision: Belle Savanne; Lot dimensions approximately 53 x 125
  • HOA & community: Homeowners association with annual fee (includes grounds maintenance); Community amenities: pool, park, sidewalks; association provides maintenance and management

Exterior

  • Parking: Garage with garage door opener; Concrete parking; Total 4 parking spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Single-family detached residence; Single-story; Model: Columbus A; Built by Level Homes
  • Construction: Frame, brick and cement siding construction; Shingle roof; Slab foundation
  • Exterior features: Barbecue; Covered patio; Fenced yard with full privacy wood fencing; Located on a cul-de-sac

Interior

  • Kitchen: Gas cooktop; Oven; Range; Self-cleaning oven; Range hood; Dishwasher; Disposal; Microwave; Stainless steel appliances
  • Flooring: Tile; Ceramic tile; Wood; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Wet bar; Built-in features; Crown molding; High ceilings; Screens on windows; Gas log ventless fireplace (1)
  • Laundry & utility: Inside laundry with washer hookup and 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 $385k.

Deal economics

  • At list price, monthly cash flow is $5 ($59/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 $320k (16.9% below list).
  • Recommended offer: $320k (16.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.4% in Prairieville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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: Spanish Lake Primary School (math 62% / reading 62%, grade B, #50 of 646 statewide, top 9%, 540 students, 41% FRL); Dutchtown Middle School (math 56% / reading 70%, grade B+, #10 of 218 statewide, top 5%, 657 students, 36% FRL); Dutchtown High School (math 70% / reading 68%, grade B, #9 of 265 statewide, top 3%, 2,643 students, 30% FRL).
  • Market conditions: 139 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $3k of loan paydown is wiped out by about $12k 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

  • It's been on market 19 days — a 2% lower offer ($379k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $319,877 (16.9% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.83%
Cap rate
6.31%
Cash-on-cash
0.05%
DSCR
1.00
GRM
10.0

CMA / ARV

ARV (median comp)
$380,943
List price
$385,000
Delta
1.06%
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
13237 Belle Reine Dr 0.22mi 3/2.0 2,019 (+0%) 1mo $404,691 $200 88
36310 Belle Reserve Ave 0.26mi 3/2.0 2,039 (+1%) 1mo $350,000 $172 85
13308 Belle Prairie Dr 0.22mi 4/2.0 (+1) 2,113 (+5%) 2mo $443,000 $210 75
36259 Belle Parc Ave 0.24mi 3/2.0 1,834 (-9%) 1mo $374,900 $204 73
36182 Belle Parc Ave 0.40mi 4/2.0 (+1) 2,139 (+6%) 5mo $417,304 $195 62
36114 Belle Parc Ave 0.48mi 4/2.0 (+1) 2,139 (+6%) 3mo $394,383 $184 59
36114 Belle Parc Ave 0.48mi 4/2.0 (+1) 2,139 (+6%) 3mo $394,983 $185 59
36208 Belle Parc Ave 0.35mi 4/3.0 (+1) 2,213 (+10%) 2mo $453,800 $205 57
36208 Belle Parc Ave 0.35mi 4/3.0 (+1) 2,213 (+10%) 2mo $453,800 $205 57
37055 John St 0.51mi 3/2.5 1,716 (-15%) 7mo $285,000 $166 43
13147 Oakbourne Ave 0.73mi 4/2.0 (+1) 1,825 (-9%) 3mo $435,000 $238 43
13102 Oak Knoll Dr 0.70mi 4/2.5 (+1) 1,868 (-7%) 7mo $350,000 $187 42

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
-16.2%
Equity multiple
0.42×
Total profit
$-62,110
Equity at exit
$57,405
10-year hold
IRR
-7.9%
Equity multiple
0.50×
Total profit
$-53,831
Equity at exit
$33,288

Cash invested: $107,800 (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 70734

Home prices YoY
-21.6%
Active inventory
139
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,199 medium interval (Pro) →
Mortgage (P&I)
$2,019
Tax from tax record
$283 /mo · $3,393/yr
Insurance
$160
HOA
$60
Vacancy / Maint / Mgmt
$672
Net cashflow
$5

Break-even live

Break-even rent $3,193
Max offer price $385,000
Occupancy floor 95%

Sensitivity live

Price -10% $223 -5% $114 +0% $5 +5% $-104 +10% $-213
Rent -10% $-248 -5% $-121 +0% $5 +5% $131 +10% $258
Rate -1.0pp $199 -0.5pp $103 base $5 +0.5pp $-95 +1.0pp $-196

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
$96,250
Closing costs
$11,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 16d 2 1.09mi
37313 Mindy Way Ave Prairieville, LA 4.0 3.0 2517 $4,050 $1.61 45d 1 1.09mi

HOA detail

Monthly dues
$60 · $720/yr
Likely covers
pool

Listing history 6 events

  1. 2026-05-07
    listed $385,000 Active 1544-char remark
    Show marketing remark (1544 chars)

    Welcome to this meticulously maintained 3-bedroom, 2-bath home with an oversized flex space in the highly desirable Belle Savanne at Dutchtown community. Built in 2019 by Level Homes, this Columbus floor plan offers thoughtful upgrades, functional living space, and a move-in ready interior with neutral finishes throughout. The open-concept layout is designed for both everyday living and entertaining, featuring custom built-in shelving in the living room, a built-in bar area, and durable flooring with no carpet in the primary bedroom. The spacious flex room offers versatility for a home office, playroom, workout space, or potential fourth bedroom. The kitchen flows seamlessly into the dining and living areas, while the extended covered patio creates an ideal indoor-outdoor living experience. Outside, enjoy a fully fenced backyard complete with an outdoor kitchen featuring stainless steel appliances and a Bull grill--perfect for entertaining year-round. Additional upgrades include gutters and a transfer switch/interlock installed for a 240 inlet plug, offering added convenience and generator-ready functionality. Valuable custom additions throughout the home enhance both style and practicality. Belle Savanne at Dutchtown is known for its welcoming community feel and neighborhood amenities, including a community pool, sidewalks, parks, and green space. Move-in ready with thoughtful upgrades already in place, this home offers the perfect blend of comfort, flexibility, and outdoor living. Schedule your private showing today.

  2. 2026-05-07
    listed $385,000 Active 1549-char remark
    Show marketing remark (1544 chars)

    Welcome to this meticulously maintained 3-bedroom, 2-bath home with an oversized flex space in the highly desirable Belle Savanne at Dutchtown community. Built in 2019 by Level Homes, this Columbus floor plan offers thoughtful upgrades, functional living space, and a move-in ready interior with neutral finishes throughout. The open-concept layout is designed for both everyday living and entertaining, featuring custom built-in shelving in the living room, a built-in bar area, and durable flooring with no carpet in the primary bedroom. The spacious flex room offers versatility for a home office, playroom, workout space, or potential fourth bedroom. The kitchen flows seamlessly into the dining and living areas, while the extended covered patio creates an ideal indoor-outdoor living experience. Outside, enjoy a fully fenced backyard complete with an outdoor kitchen featuring stainless steel appliances and a Bull grill--perfect for entertaining year-round. Additional upgrades include gutters and a transfer switch/interlock installed for a 240 inlet plug, offering added convenience and generator-ready functionality. Valuable custom additions throughout the home enhance both style and practicality. Belle Savanne at Dutchtown is known for its welcoming community feel and neighborhood amenities, including a community pool, sidewalks, parks, and green space. Move-in ready with thoughtful upgrades already in place, this home offers the perfect blend of comfort, flexibility, and outdoor living. Schedule your private showing today.

  3. 2019-01-24
    soldstatus Sold
    Show marketing remark (279 chars)

    Sold before processing. Estimated completion date of Jan 2019. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

  4. 2018-11-21
    status Pending
    Show marketing remark (279 chars)

    Sold before processing. Estimated completion date of Jan 2019. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

  5. 2018-11-21
    listed $299,541 Active
    Show marketing remark (279 chars)

    Sold before processing. Estimated completion date of Jan 2019. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

  6. 2018-11-21
    listed $299,541
    Show marketing remark (279 chars)

    Sold before processing. Estimated completion date of Jan 2019. Seller provides a 2-10 Warranty. Seller pays up to $4k in closing costs with preferred partners! Other lots and plans available. Subdivision features a lake, green space and plans for a community pool and clubhouse.

ⓘ 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
$3,393 · $283/mo
Projected year-2 tax
$3,393 · $283/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 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 · 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
$38,385
− Mortgage interest
−$21,566
− Property taxes
−$3,393
− Insurance
−$1,925
− Repairs & maintenance
−$3,071
− Management
−$3,071
− HOA
−$720
− Depreciation
−$11,200
Taxable loss
−$6,560
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,574
After-tax cash flow
$1,633/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

City population
49,278
Population (ZIP)
9,880

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Hispanic / Latino 21% Black 17% Two or more races 14% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 4% Italian 2% Serbian 2%
Foreign-born
5% · Canada, Jamaica, South Korea
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -40.70%
Current HPI
148.0987
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

+28.5% since first listed
8 events — show timeline
  • 2026-05-27 Pending GBRMLS
  • 2026-05-24 Pending AcadianaMLS
  • 2026-05-07 Listed $385,000 AcadianaMLS
  • 2026-05-07 Listed $385,000 GBRMLS
  • 2019-01-24 Sold (MLS) GBRMLS
  • 2018-11-21 Pending GBRMLS
  • 2018-11-21 Listed $299,541 AcadianaMLS
  • 2018-11-21 Listed $299,541 GBRMLS

Property tax history

+34.9%/yr

Latest (2025): $3,393 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…