CashFlowRE
Sign in Sign up
129 Owl Ln
C- Composite 52.16
Why this score? — see what drove the C- 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 +21.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

129 Owl Ln · Cankton, LA 70520
4 bd · 2.0 ba · 1,696 sqft · Manufactured public records · 4 Days on market
Built 2003 0.54 ac lot

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

Listing remarks MLS

This home in located on a cul-de-sac in Carencro and boasts 3 bedrooms**2 baths**An open floor plan with an island kitchen**A large master bathroom just waiting for the right buyer**Owner occupant offers only the first 15 days of listing. Call your lender today to get pre-approved and then give your agent a call to view this exceptional value. Property being sold in ''AS IS'' condition.

Key facts

  • Generous half-acre
  • New siding
  • Dedicated office

Tags

DEDICATED OFFICEMASSIVE OPEN-CONCEPT KITCHENNEW SIDINGTHOUGHTFULLY UPDATED INTERIORGENEROUS HALF-ACRELARGE COVERED CARPORT

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 manufactured listed at $129k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/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 $124k (3.5% below list).
  • Recommended offer: $124k (3.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#251 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: employment D, crime F, 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: Ossun Elementary School (math 35% / reading 38%, grade F, #269 of 646 statewide, top 42%, 519 students, 76% 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 73% FRL vs 56% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 42% district-wide (-12 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 281 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 13y 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 $52k; list at $129k implies a 148% gain — meaningful room to come down on a strong offer.

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 $124,500 (3.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.97%
Cap rate
8.10%
Cash-on-cash
6.45%
DSCR
1.29
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.76×
Total profit
$-8,578
Equity at exit
$19,234
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$8,279
Equity at exit
$11,154

Cash invested: $36,120 (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 70520

Home prices YoY
-17.6%
Active inventory
281
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,245 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$59 /mo · $709/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$194

Break-even live

Break-even rent $999
Max offer price $129,000
Occupancy floor 79%

Sensitivity live

Price -10% $267 -5% $231 +0% $194 +5% $158 +10% $121
Rent -10% $96 -5% $145 +0% $194 +5% $243 +10% $293
Rate -1.0pp $259 -0.5pp $227 base $194 +0.5pp $161 +1.0pp $127

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
$32,250
Closing costs
$3,870
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
2958 W Gloria Switch Rd Carencro, LA 3.0 1.0 1300 $1,245 $0.96 22d 1 1.29mi

Listing history 17 events

  1. 2026-04-13
    status Pending
  2. 2026-04-13
    status Active
  3. 2026-03-16
    status Pending
  4. 2026-03-11
    listed $129,000 Active
  5. 2025-05-28
    status Pending
  6. 2025-05-17
    status Active
  7. 2025-04-04
    historical Contingent (Show)
  8. 2025-03-31
    price $149,900
  9. 2025-03-28
    status Active
  10. 2025-02-28
    status Pending
  11. 2025-02-22
    status Active
  12. 2025-01-30
    status Pending
  13. 2025-01-10
    listed $155,000 Active
  14. 2024-10-29
    soldstatus $52,000
  15. 2013-04-08
    soldstatus $30,000 389-char remark
    Show marketing remark (389 chars)

    This home in located on a cul-de-sac in Carencro and boasts 3 bedrooms**2 baths**An open floor plan with an island kitchen**A large master bathroom just waiting for the right buyer**Owner occupant offers only the first 15 days of listing. Call your lender today to get pre-approved and then give your agent a call to view this exceptional value. Property being sold in ''AS IS'' condition.

  16. 2013-02-20
    listed $36,900 389-char remark
    Show marketing remark (389 chars)

    This home in located on a cul-de-sac in Carencro and boasts 3 bedrooms**2 baths**An open floor plan with an island kitchen**A large master bathroom just waiting for the right buyer**Owner occupant offers only the first 15 days of listing. Call your lender today to get pre-approved and then give your agent a call to view this exceptional value. Property being sold in ''AS IS'' condition.

  17. 2012-11-07
    soldstatus $65,843

ⓘ 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
$709 · $59/mo
Projected year-2 tax
$710 · $59/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 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°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
$14,940
− Mortgage interest
−$7,226
− Property taxes
−$709
− Insurance
−$645
− Repairs & maintenance
−$1,195
− Management
−$1,195
− Depreciation
−$3,753
Taxable income
$217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$52
After-tax cash flow
$2,278/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 — Cankton

Score
60/100
State rank
#251
US rank
#18822

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
20,134

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 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 13% Scotch-Irish 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 1% 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
▼ -33.62%
Current HPI
157.0194
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

+95.9% since first listed
17 events — show timeline
  • 2026-04-13 Pending AcadianaMLS
  • 2026-04-13 Relisted AcadianaMLS
  • 2026-03-16 Pending AcadianaMLS
  • 2026-03-11 Listed $129,000 AcadianaMLS
  • 2025-05-28 Pending AcadianaMLS
  • 2025-05-17 Relisted AcadianaMLS
  • 2025-04-04 Contingent AcadianaMLS
  • 2025-03-31 Price Changed $149,900 AcadianaMLS
  • 2025-03-28 Relisted AcadianaMLS
  • 2025-02-28 Pending AcadianaMLS
  • 2025-02-22 Relisted AcadianaMLS
  • 2025-01-30 Pending AcadianaMLS
  • 2025-01-10 Listed $155,000 AcadianaMLS
  • 2024-10-29 Sold (Public Records) $52,000 Public Records
  • 2013-04-08 Sold (MLS) $30,000 AcadianaMLS
  • 2013-02-20 Listed $36,900 AcadianaMLS
  • 2012-11-07 Sold (Public Records) $65,843 Public Records

Property tax history

+0.7%/yr

Latest (2025): $709 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…