CashFlowRE
Sign in Sign up
37237 Lakeshore Ave
D Composite 40.07
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.6/30.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • DSCR +1.7/10.0
  • Appreciation +0.0/10.0

$399,900

37237 Lakeshore Ave · Prairieville, LA 70769
4 bd · 4.0 ba · 3,162 sqft · SingleFamily · 82 Days on market
Built 2001 0.33 ac lot $126/sqft · 23% below area Est $522k · 23% under $21/mo HOA · 1% of rent

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

Listing remarks MLS

Nice large house in popular Lakes at Ascension near Dutchtown, close to interstate by Hwy 73. NEW ROOF INSTALLED IN 2025. The chef’s kitchen is a standout feature, boasting painted cabinets, a gas cooktop, microwave, double oven, dishwasher, and refrigerator. Ample cabinet space and a large pantry provide exceptional storage for all your culinary needs. Primary bedroom featuring a cozy fireplace and a primary bathroom with separate sinks, toilets, and dual walk-in closets—a perfect layout for privacy and convenience. All walls and most trim has been freshly painted. Oversized laundry room with a washer, dryer, sink, and freezer space. No carpet throughout the house for easy maintenance, but due to wear and tear on floors Seller is offer a $10,000 flooring allowance with accepted offer. Fenced backyard with an extended patio area and a built-in grill, ideal for entertaining or relaxing outdoors. The 3 car garage is complete with tool closet, and a wall of cabinets.

Key facts

  • Gas cooktop
  • Painted cabinets
  • Chef kitchen

Tags

CHEF KITCHENPAINTED CABINETSGAS COOKTOPDOUBLE OVENAMPLE CABINET SPACELARGE PANTRY

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/4.0-bath single-family listed at $400k.

Deal economics

  • At list price, monthly cash flow is $-487 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $314k (21.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $273k (31.8% below list).
  • Recommended offer: $273k (31.8% below list) — sets the bar for 1% rule.

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: Dutchtown Primary School (math 65% / reading 73%, grade A-, #32 of 646 statewide, top 5%, 603 students, 43% 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).
  • Zoned-school proficiency averages 67% at this address vs 53% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Ascension Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.5%/yr); 496 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 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 82 days — a 6% lower offer ($376k) is reasonable based on typical stale-listing flexibility.
  • 24 sale attempts since 22y ago; this cycle's ask has dropped $40k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $272,623 (31.8% 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 82 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.68%
Cap rate
4.83%
Cash-on-cash
-5.22%
DSCR
0.77
GRM
12.2

CMA / ARV

ARV (median comp)
$521,724
List price
$399,900
Delta
-23.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
37315 Lakeshore Ave 0.15mi 4/3.0 2,975 (-6%) 2mo $504,900 $170 78
37435 Cypress Alley Ave 0.38mi 4/3.5 3,144 (-1%) 7mo $525,000 $167 73
37329 Mindy Way Ave 0.27mi 4/3.0 3,109 (-2%) 10mo $515,000 $166 73
37161 Lakeshore Ave 0.15mi 4/4.0 3,010 (-5%) 15mo $525,000 $174 73
13627 Forest Lawn Dr 0.40mi 5/3.5 (+1) 3,273 (+4%) 5mo $415,500 $127 64
37242 Ski Side Ave 0.17mi 4/3.0 3,456 (+9%) 12mo $649,900 $188 63
37295 Ski Side Ave 0.16mi 5/5.0 (+1) 3,508 (+11%) 6mo $669,000 $191 61
13583 Lakeway Dr 0.30mi 4/3.0 2,713 (-14%) 2mo $440,000 $162 57
37203 Cobblestone Ave 0.42mi 5/3.0 (+1) 3,060 (-3%) 18mo $425,000 $139 51
37412 Cypress Alley Ave 0.33mi 4/3.0 2,774 (-12%) 20mo $489,900 $177 43
38085 La Hwy 621 0.64mi 4/3.5 2,757 (-13%) 7mo $414,900 $150 41
37534 Cypress Hollow Ave 0.64mi 4/3.0 2,788 (-12%) 20mo $574,900 $206 30

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 · 3.47% rent growth · sell at horizon

5-year hold
IRR
-24.7%
Equity multiple
0.16×
Total profit
$-94,565
Equity at exit
$59,626
10-year hold
IRR
-19.2%
Equity multiple
-0.05×
Total profit
$-117,069
Equity at exit
$34,576

Cash invested: $111,972 (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 70769

Rents YoY
3.5%
Active inventory
496
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,726 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$356 /mo · $4,273/yr
Insurance
$167
HOA
$21
Vacancy / Maint / Mgmt
$573
Net cashflow
$-487

Break-even live

Break-even rent $3,343
Max offer price $313,848
Occupancy floor

Sensitivity live

Price -10% $-261 -5% $-374 +0% $-487 +5% $-600 +10% $-713
Rent -10% $-702 -5% $-595 +0% $-487 +5% $-379 +10% $-272
Rate -1.0pp $-286 -0.5pp $-385 base $-487 +0.5pp $-591 +1.0pp $-696

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
$99,975
Closing costs
$11,997
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
37313 Mindy Way Ave Prairieville, LA 4.0 3.0 2517 $4,050 $1.61 45d 1 0.23mi

HOA detail

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

Listing history 50 events

  1. 2026-06-21
    days on market $399,900 Active 82 DOM
  2. 2026-06-18
    days on market $399,900 Active 79 DOM
  3. 2026-06-17
    days on market $399,900 Active 78 DOM
  4. 2026-06-16
    days on market $399,900 Active 77 DOM
  5. 2026-06-15
    price $399,900 Active 76 DOM
  6. 2026-06-15
    days on market $440,000 Active 76 DOM
  7. 2026-06-14
    days on market $440,000 Active 74 DOM
  8. 2026-06-10
    days on market $440,000 Active 71 DOM
  9. 2026-06-09
    days on market $440,000 Active 70 DOM
  10. 2026-06-08
    days on market $440,000 Active 69 DOM
  11. 2026-06-07
    days on market $440,000 Active 68 DOM
  12. 2026-06-05
    days on market $440,000 Active 65 DOM
  13. 2026-06-03
    days on market $440,000 Active 64 DOM
  14. 2026-06-02
    days on market $440,000 Active 63 DOM
  15. 2026-06-01
    days on market $440,000 Active 62 DOM
  16. 2026-05-31
    days on market $440,000 Active 61 DOM
  17. 2026-05-31
    days on market $440,000 Active 60 DOM
  18. 2026-03-31
    listed $440,000 Active 990-char remark
    Show marketing remark (979 chars)

    Nice large house in popular Lakes at Ascension near Dutchtown, close to interstate by Hwy 73. NEW ROOF INSTALLED IN 2025. The chef's kitchen is a standout feature, boasting painted cabinets, a gas cooktop, microwave, double oven, dishwasher, and refrigerator. Ample cabinet space and a large pantry provide exceptional storage for all your culinary needs. Primary bedroom featuring a cozy fireplace and a primary bathroom with separate sinks, toilets, and dual walk-in closets--a perfect layout for privacy and convenience. All walls and most trim has been freshly painted. Oversized laundry room with a washer, dryer, sink, and freezer space. No carpet throughout the house for easy maintenance, but due to wear and tear on floors Seller is offer a $10,000 flooring allowance with accepted offer. Fenced backyard with an extended patio area and a built-in grill, ideal for entertaining or relaxing outdoors. The 3 car garage is complete with tool closet, and a wall of cabinets.

  19. 2026-03-31
    listed $440,000 Active 979-char remark
    Show marketing remark (979 chars)

    Nice large house in popular Lakes at Ascension near Dutchtown, close to interstate by Hwy 73. NEW ROOF INSTALLED IN 2025. The chef's kitchen is a standout feature, boasting painted cabinets, a gas cooktop, microwave, double oven, dishwasher, and refrigerator. Ample cabinet space and a large pantry provide exceptional storage for all your culinary needs. Primary bedroom featuring a cozy fireplace and a primary bathroom with separate sinks, toilets, and dual walk-in closets--a perfect layout for privacy and convenience. All walls and most trim has been freshly painted. Oversized laundry room with a washer, dryer, sink, and freezer space. No carpet throughout the house for easy maintenance, but due to wear and tear on floors Seller is offer a $10,000 flooring allowance with accepted offer. Fenced backyard with an extended patio area and a built-in grill, ideal for entertaining or relaxing outdoors. The 3 car garage is complete with tool closet, and a wall of cabinets.

  20. 2026-03-04
    price $444,900
  21. 2026-03-04
    price $444,900
  22. 2025-12-02
    price $449,900
  23. 2025-12-02
    price $449,900
  24. 2025-10-10
    historical $3,000
  25. 2025-08-20
    listed $3,000
  26. 2025-08-19
    price $460,000
  27. 2025-08-19
    price $460,000
  28. 2025-07-01
    price $475,000
  29. 2025-07-01
    price $475,000
  30. 2025-01-24
    listed $500,000 Active
  31. 2025-01-24
    listed $500,000 Active
  32. 2022-06-28
    soldstatus
  33. 2022-06-08
    listed $2,750
  34. 2021-08-01
    soldstatus
  35. 2021-07-08
    listed $2,750
  36. 2019-07-04
    soldstatus
  37. 2018-07-09
    listed $2,750
  38. 2017-06-01
    soldstatus
  39. 2017-03-27
    listed $2,850
  40. 2015-08-28
    soldstatus
  41. 2015-07-08
    listed $2,750
  42. 2013-12-30
    soldstatus $365,000
  43. 2013-12-26
    soldstatus
  44. 2013-05-03
    listed $379,900
  45. 2013-05-03
    listed $379,900
  46. 2009-05-01
    listed $374,850
  47. 2009-05-01
    listed $374,850
  48. 2008-07-07
    listed $399,900
  49. 2008-07-07
    listed $399,900
  50. 2007-03-31
    listed $424,100

ⓘ 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
$4,273 · $356/mo
Projected year-2 tax
$4,273 · $356/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 6/10 Major FEMA zone X · 74% 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
$32,715
− Mortgage interest
−$22,401
− Property taxes
−$4,273
− Insurance
−$2,000
− Repairs & maintenance
−$2,617
− Management
−$2,617
− HOA
−$252
− Depreciation
−$11,633
Taxable loss
−$13,078
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,139
After-tax cash flow
$-2,707/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

County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,278
Household income
$109,404
Rent vs Own
12.3% rent · 87.7% own
Severe rent burden
91.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Other Indo-European 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
▼ -111.56%
Current HPI
144.2267
Rent YoY
▲ 3.47%
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+39.3% since first listed
41 events — show timeline
  • 2026-03-31 Listed $440,000 AcadianaMLS
  • 2026-03-31 Listed $440,000 GBRMLS
  • 2026-03-04 Price Changed $444,900 AcadianaMLS
  • 2026-03-04 Price Changed $444,900 GBRMLS
  • 2025-12-02 Price Changed $449,900 AcadianaMLS
  • 2025-12-02 Price Changed $449,900 GBRMLS
  • 2025-10-10 Rental Removed $3,000 GBRMLS
  • 2025-08-20 Listed for Rent $3,000 GBRMLS
  • 2025-08-19 Price Changed $460,000 AcadianaMLS
  • 2025-08-19 Price Changed $460,000 GBRMLS
  • 2025-07-01 Price Changed $475,000 AcadianaMLS
  • 2025-07-01 Price Changed $475,000 GBRMLS
  • 2025-01-24 Listed $500,000 GBRMLS
  • 2025-01-24 Listed $500,000 AcadianaMLS
  • 2022-06-28 Sold (MLS) GBRMLS
  • 2022-06-08 Listed $2,750 GBRMLS
  • 2021-08-01 Sold (MLS) GBRMLS
  • 2021-07-08 Listed $2,750 GBRMLS
  • 2019-07-04 Sold (MLS) GBRMLS
  • 2018-07-09 Listed $2,750 GBRMLS
  • 2017-06-01 Sold (MLS) GBRMLS
  • 2017-03-27 Listed $2,850 GBRMLS
  • 2015-08-28 Sold (MLS) GBRMLS
  • 2015-07-08 Listed $2,750 GBRMLS
  • 2013-12-30 Sold (Public Records) $365,000 Public Records
  • 2013-12-26 Sold (MLS) GBRMLS
  • 2013-05-03 Listed $379,900 GBRMLS
  • 2013-05-03 Listed $379,900 AcadianaMLS
  • 2009-05-01 Listed $374,850 AcadianaMLS
  • 2009-05-01 Listed $374,850 GBRMLS
  • 2008-07-07 Listed $399,900 AcadianaMLS
  • 2008-07-07 Listed $399,900 GBRMLS
  • 2007-03-31 Listed $424,100 AcadianaMLS
  • 2007-03-31 Listed $424,100 GBRMLS
  • 2005-12-01 Listed $419,900 AcadianaMLS
  • 2005-12-01 Listed $419,900 GBRMLS
  • 2005-09-09 Listed $419,900 AcadianaMLS
  • 2005-09-09 Listed $419,900 GBRMLS
  • 2004-12-06 Listed $419,900 AcadianaMLS
  • 2004-12-06 Listed $419,900 GBRMLS
  • 2001-04-18 Sold (Public Records) $315,900 Public Records

Property tax history

+1.1%/yr

Latest (2025): $4,273 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…