CashFlowRE
Sign in Sign up
42575 La Hwy 42 Multi-family
C+ Composite 64.97
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 +27.0/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$630,000

42575 La Hwy 42 · Prairieville, LA 70769
None bd · None ba · 4,853 sqft · MultiFamily · 4 Days on market
Fair condition 2.78 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Great investment opportunity in desireable area! This beautiful 2.78 acres features one 3/2 and three 3/2 mobile homes which have been updated. Currently all homes are being rented, on separate adjoining lots and individually metered. Each home is on its own modad system. The property has easy access to shopping, restaurants, and more. ALL HAVE RENTERS IN PLACE. Renters pay their own utilties. ALL TO BE SOLD TOGETHER. WILL NOT SELL SEPARATELY. Municipal addresses are: 18245, 18255, 18265 Raines Rd. & 42575 Hwy 42 Prairieville, 70769.

Key facts

  • Individually metered
  • Own modad system
  • 2.78 acres

Tags

2.78 ACRESUPDATED MOBILE HOMESSEPARATE ADJOINING LOTSINDIVIDUALLY METEREDOWN MODAD SYSTEMEASY ACCESS TO SHOPPING

Property features AI

Exterior

  • Parking: 4 parking spaces
  • Home design: Residential income property; Other property subtype
  • Construction: Aluminum siding; Wood siding; Frame construction; Metal siding; Pillar/post/pier foundation
  • Exterior features: Rural tract (no subdivision); Lot of approximately 2.78 acres

Interior

  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dishwasher

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 multifamily listed at $630k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $630k).
  • Cap rate 9.7% vs local median 4.3% 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: Lakeside Primary School (math 52% / reading 59%, grade C, #89 of 646 statewide, top 14%, 853 students, 58% FRL); Galvez Middle School (math 36% / reading 56%, grade D+, #44 of 218 statewide, top 20%, 804 students, 54% FRL); St. Amant High School (math 63% / reading 67%, grade B, #12 of 265 statewide, top 4%, 2,411 students, 46% FRL).
  • Market conditions: Rents rising (+3.5%/yr); 496 active listings in the ZIP; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).
  • At $7,753/mo this rent would consume 85% of the median local household income ($109k/yr) (locally 91% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $19k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 11y 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

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $630,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.23%
Cap rate
9.67%
Cash-on-cash
12.05%
DSCR
1.54
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.47% rent growth · sell at horizon

5-year hold
IRR
-1.8%
Equity multiple
0.93×
Total profit
$-12,390
Equity at exit
$93,935
10-year hold
IRR
8.4%
Equity multiple
1.66×
Total profit
$116,279
Equity at exit
$54,471

Cash invested: $176,400 (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 70769

Rents YoY
3.5%
Active inventory
496
Price-to-rent
27.1×

Monthly cashflow live

Estimated rent
$7,753 medium interval (Pro) →
Mortgage (P&I)
$3,304
Tax est. 1.5%
$788 /mo · $9,450/yr
Insurance
$262
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,628
Net cashflow
$1,345

Break-even live

Break-even rent $6,051
Max offer price $630,000
Occupancy floor 78%

Sensitivity live

Price -10% $1,780 -5% $1,562 +0% $1,345 +5% $1,127 +10% $909
Rent -10% $732 -5% $1,038 +0% $1,345 +5% $1,651 +10% $1,957
Rate -1.0pp $1,662 -0.5pp $1,505 base $1,345 +0.5pp $1,181 +1.0pp $1,015

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $7,753

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
$157,500
Closing costs
$18,900
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 $630,000 Active 4 DOM
  2. 2026-06-17
    pricedays on marketlisting id $630,000 Active 1 DOM
    Show marketing remark (543 chars)

    Great investment opportunity in desireable area! This beautiful 2.78 acres features one 3/2 and three 3/2 mobile homes which have been updated. Currently all homes are being rented, on separate adjoining lots and individually metered. Each home is on its own modad system. The property has easy access to shopping, restaurants, and more. ALL HAVE RENTERS IN PLACE. Renters pay their own utilties. ALL TO BE SOLD TOGETHER. WILL NOT SELL SEPARATELY. Municipal addresses are: 18245, 18255, 18265 Raines Rd. & 42575 Hwy 42 Prairieville, 70769.

  3. 2026-06-15
    days on market $650,000 Active 178 DOM
  4. 2026-06-14
    days on market $650,000 Active 176 DOM
  5. 2026-06-10
    days on market $650,000 Active 173 DOM
  6. 2026-06-09
    days on market $650,000 Active 172 DOM
  7. 2026-06-08
    days on market $650,000 Active 171 DOM
  8. 2026-06-07
    days on market $650,000 Active 170 DOM
  9. 2026-06-05
    days on market $650,000 Active 167 DOM
  10. 2026-06-03
    days on market $650,000 Active 166 DOM
  11. 2026-06-02
    days on market $650,000 Active 165 DOM
  12. 2026-06-01
    days on market $650,000 Active 164 DOM
  13. 2026-05-31
    days on market $650,000 Active 163 DOM
  14. 2026-05-31
    days on market $650,000 Active 162 DOM
  15. 2025-12-16
    listed $650,000 Active
  16. 2025-12-16
    listed $650,000 Active 543-char remark
  17. 2025-12-16
    listed $650,000
  18. 2025-12-16
    listed $650,000 Active
  19. 2015-08-20
    soldstatus Sold
  20. 2015-07-21
    status Pending
  21. 2015-06-08
    listed $375,000 Active
  22. 2015-06-04
    listed $375,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 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 2 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
$93,036
− Mortgage interest
−$35,290
− Property taxes
−$9,450
− Insurance
−$8,268
− Repairs & maintenance
−$7,443
− Management
−$7,443
− Depreciation
−$18,327
Taxable income
$6,815
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,636
After-tax cash flow
$14,499/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.

Condition & rehab AI · 7 photos

Fair 45/100 Moderate rehab

This multi-family property requires moderate repairs and maintenance to improve its curb appeal and value. Paint exterior walls, landscaping, and replace siding to enhance its resale and rental potential.

Repairs flagged

  • Moderate Siding — Weathered and in need of replacement
  • Minor Landscaping — Overgrown lawn needs trimming

Value-add opportunities

  • Both Paint exterior walls — Enhances curb appeal and value
  • Both Landscaping — Improves curb appeal and rental value
  • Both Siding replacement — Significant improvement in appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Siding · Weathered and in need of replacement Moderate $3,000–15,000
Landscaping · Overgrown lawn needs trimming Minor $500–3,000
Total estimated repair cost · 2 items $3,500–18,000

Value-add ROI direction

  • Both Paint exterior walls — Enhances curb appeal and value
  • Both Landscaping — Improves curb appeal and rental value
  • Both Siding replacement — Significant improvement in appearance and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+68.0% since first listed
10 events — show timeline
  • 2026-06-17 Listed $630,000 GBRMLS
  • 2026-06-17 Listed $630,000 AcadianaMLS
  • 2025-12-16 Listed $650,000 AcadianaMLS
  • 2025-12-16 Listed $650,000 GBRMLS
  • 2025-12-16 Listed $650,000 GBRMLS
  • 2025-12-16 Listed $650,000 AcadianaMLS
  • 2015-08-20 Sold (MLS) GBRMLS
  • 2015-07-21 Pending GBRMLS
  • 2015-06-08 Listed $375,000 GBRMLS
  • 2015-06-04 Listed $375,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…