CashFlowRE
Sign in Sign up
708 Hwy 357
F Composite 27.77
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 +11.6/30.0
  • DSCR +3.4/10.0
  • Livability +3.2/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$180,000

708 Hwy 357 · Church Point, LA 70570
4 bd · 2.0 ba · 2,128 sqft · Manufactured · 399 Days on market
Built 2019 0.43 ac lot $85/sqft · 39% above area Est $130k · 39% over

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

Listing remarks MLS

Eligible for Rural Development 100% Financing!Looking for more space, privacy, and peace without giving up convenience? This 2019 Clayton home offers the best of both worlds. Tucked away on a quiet, oversized lot, this modern farmhouse-style home gives you room to breathe--yet you're still just minutes from Sunset, Opelousas, and Church Point.Inside, you'll find 4 bedrooms, 2 full baths, and TWO living rooms, giving everyone space to spread out. The chef's kitchen features a massive island, tons of cabinet storage, and a walk-in pantry perfect for busy families. The primary suite feels like a retreat with its private sitting area, garden tub, separate shower, and dual sinks.Bonus features include: Energy Smart construction for year-round efficiency Large workshop perfect for hobbies, storage, or side-business needs Flood Zone X--no flood insurance requiredMove-in ready and beautifully maintained, this home offers the comfort you want with the space you've been searching for. Come see why buyers love this peaceful location!

Key facts

  • Massive island
  • Open floor plan
  • Oversized kitchen

Tags

LARGE LOTWORKSHOPTWO LIVING AREASOPEN FLOOR PLANOVERSIZED KITCHENMASSIVE ISLAND

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 $180k.

Deal economics

  • At list price, monthly cash flow is $-57 ($-687/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (5.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (25.0% below list).
  • Recommended offer: $135k (25.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.3% in Church Point — 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 63/100 on livability (#194 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety B+; Watch: crime F, amenities F, commute F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 313 active listings in the ZIP; 142 units permitted in St. Landry Parish in 2024 (0 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 $5k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 399 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $135,052 (25.0% 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 399 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
5.91%
Cash-on-cash
-1.36%
DSCR
0.94
GRM
11.1

CMA / ARV

ARV (median comp)
$129,589
List price
$180,000
Delta
38.90%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
183 Chardonnay Dr 0.11mi 4/2.0 2,016 (-5%) 15mo $185,500 $92 74
106 Cabernet Dr 0.18mi 4/3.0 2,257 (+6%) 7mo $95,550 $42 72

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
-18.6%
Equity multiple
0.35×
Total profit
$-32,869
Equity at exit
$26,839
10-year hold
IRR
-11.1%
Equity multiple
0.33×
Total profit
$-33,535
Equity at exit
$15,563

Cash invested: $50,400 (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 70570

Home prices YoY
-34.7%
Active inventory
313
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,351 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$105 /mo · $1,263/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$-57

Break-even live

Break-even rent $1,423
Max offer price $169,883
Occupancy floor 99%

Sensitivity live

Price -10% $45 -5% $-6 +0% $-57 +5% $-108 +10% $-159
Rent -10% $-164 -5% $-111 +0% $-57 +5% $-4 +10% $49
Rate -1.0pp $33 -0.5pp $-11 base $-57 +0.5pp $-104 +1.0pp $-151

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
$45,000
Closing costs
$5,400
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.

Listing history 22 events

  1. 2026-06-21
    days on market $180,000 Active 399 DOM
  2. 2026-06-21
    days on market $180,000 Active 398 DOM
  3. 2026-06-18
    days on market $180,000 Active 396 DOM
  4. 2026-06-17
    days on market $180,000 Active 395 DOM
  5. 2026-06-16
    days on market $180,000 Active 394 DOM
  6. 2026-06-15
    days on market $180,000 Active 393 DOM
  7. 2026-06-13
    days on market $180,000 Active 391 DOM
  8. 2026-06-12
    days on market $180,000 Active 390 DOM
  9. 2026-06-09
    days on market $180,000 Active 387 DOM
  10. 2026-06-08
    days on market $180,000 Active 386 DOM
  11. 2026-06-07
    days on market $180,000 Active 385 DOM
  12. 2026-06-07
    days on market $180,000 Active 384 DOM
  13. 2026-06-04
    days on market $180,000 Active 381 DOM
  14. 2026-06-02
    days on market $180,000 Active 380 DOM
  15. 2026-06-01
    days on market $180,000 Active 379 DOM
  16. 2026-05-31
    days on market $180,000 Active 378 DOM
  17. 2026-05-31
    days on market $180,000 Active 377 DOM
  18. 2025-11-17
    status Active 1038-char remark
    Show marketing remark (1038 chars)

    Eligible for Rural Development 100% Financing!Looking for more space, privacy, and peace without giving up convenience? This 2019 Clayton home offers the best of both worlds. Tucked away on a quiet, oversized lot, this modern farmhouse-style home gives you room to breathe--yet you're still just minutes from Sunset, Opelousas, and Church Point.Inside, you'll find 4 bedrooms, 2 full baths, and TWO living rooms, giving everyone space to spread out. The chef's kitchen features a massive island, tons of cabinet storage, and a walk-in pantry perfect for busy families. The primary suite feels like a retreat with its private sitting area, garden tub, separate shower, and dual sinks.Bonus features include: Energy Smart construction for year-round efficiency Large workshop perfect for hobbies, storage, or side-business needs Flood Zone X--no flood insurance requiredMove-in ready and beautifully maintained, this home offers the comfort you want with the space you've been searching for. Come see why buyers love this peaceful location!

  19. 2025-06-27
    price $185,000 1038-char remark
    Show marketing remark (1038 chars)

    Eligible for Rural Development 100% Financing!Looking for more space, privacy, and peace without giving up convenience? This 2019 Clayton home offers the best of both worlds. Tucked away on a quiet, oversized lot, this modern farmhouse-style home gives you room to breathe--yet you're still just minutes from Sunset, Opelousas, and Church Point.Inside, you'll find 4 bedrooms, 2 full baths, and TWO living rooms, giving everyone space to spread out. The chef's kitchen features a massive island, tons of cabinet storage, and a walk-in pantry perfect for busy families. The primary suite feels like a retreat with its private sitting area, garden tub, separate shower, and dual sinks.Bonus features include: Energy Smart construction for year-round efficiency Large workshop perfect for hobbies, storage, or side-business needs Flood Zone X--no flood insurance requiredMove-in ready and beautifully maintained, this home offers the comfort you want with the space you've been searching for. Come see why buyers love this peaceful location!

  20. 2025-05-16
    listed $195,000 Active 1038-char remark
    Show marketing remark (1038 chars)

    Eligible for Rural Development 100% Financing!Looking for more space, privacy, and peace without giving up convenience? This 2019 Clayton home offers the best of both worlds. Tucked away on a quiet, oversized lot, this modern farmhouse-style home gives you room to breathe--yet you're still just minutes from Sunset, Opelousas, and Church Point.Inside, you'll find 4 bedrooms, 2 full baths, and TWO living rooms, giving everyone space to spread out. The chef's kitchen features a massive island, tons of cabinet storage, and a walk-in pantry perfect for busy families. The primary suite feels like a retreat with its private sitting area, garden tub, separate shower, and dual sinks.Bonus features include: Energy Smart construction for year-round efficiency Large workshop perfect for hobbies, storage, or side-business needs Flood Zone X--no flood insurance requiredMove-in ready and beautifully maintained, this home offers the comfort you want with the space you've been searching for. Come see why buyers love this peaceful location!

  21. 2021-09-29
    soldstatus $177,500 764-char remark
    Show marketing remark (764 chars)

    BRAND NEW Beautiful, spacious 2019 Clayton Home on a large lot. Welcome to this Grand Farm house design! Energy smart home with an open floor plan perfect for entertaining. It features a huge kitchen, a big pantry, a massive island, Four bedrooms, two baths, two living rooms, new appliances, front & back steps, a double cement driveway, and a 24 x 24 carport. The master suite is its own little oasis! Huge master bedroom with a retreat or sitting area. The master bath has a big garden tub, separate shower, and dual sinks! Located between Sunset and Opelousas in Lewisburg. Easy access to Sunset, Church Point and Opelousas. High and dry..flood zone X (no flood insurance required!) It is set up and ready for new owners!! You don't want to miss this one!

  22. 2019-08-29
    listed $177,500 764-char remark
    Show marketing remark (764 chars)

    BRAND NEW Beautiful, spacious 2019 Clayton Home on a large lot. Welcome to this Grand Farm house design! Energy smart home with an open floor plan perfect for entertaining. It features a huge kitchen, a big pantry, a massive island, Four bedrooms, two baths, two living rooms, new appliances, front & back steps, a double cement driveway, and a 24 x 24 carport. The master suite is its own little oasis! Huge master bedroom with a retreat or sitting area. The master bath has a big garden tub, separate shower, and dual sinks! Located between Sunset and Opelousas in Lewisburg. Easy access to Sunset, Church Point and Opelousas. High and dry..flood zone X (no flood insurance required!) It is set up and ready for new owners!! You don't want to miss this one!

ⓘ 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
$1,263 · $105/mo
Projected year-2 tax
$1,263 · $105/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
$16,206
− Mortgage interest
−$10,083
− Property taxes
−$1,263
− Insurance
−$900
− Repairs & maintenance
−$1,296
− Management
−$1,296
− Depreciation
−$5,236
Taxable loss
−$3,869
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$929
After-tax cash flow
$241/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Church Point

Score
63/100
State rank
#194
US rank
#15467

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
15,333
Population (ZIP)
37,188

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 37% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 8%
Foreign-born
1% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 3%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.38%
Current HPI
98.4256
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

+4.2% since first listed
5 events — show timeline
  • 2025-11-17 Relisted AcadianaMLS
  • 2025-06-27 Price Changed $185,000 AcadianaMLS
  • 2025-05-16 Listed $195,000 AcadianaMLS
  • 2021-09-29 Sold (MLS) $177,500 AcadianaMLS
  • 2019-08-29 Listed $177,500 AcadianaMLS

Property tax history

-3.7%/yr

Latest (2025): $1,263 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…