CashFlowRE
Sign in Sign up
36447 Crestway Ave
C Composite 59.59
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 +20.3/30.0
  • ARV discount +14.1/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.7/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$329,000

36447 Crestway Ave · Prairieville, LA 70769
4 bd · 2.0 ba · 2,086 sqft · SingleFamily · 52 Days on market
Built 2006 10,454 sqft lot $158/sqft · 15% below area Est $386k · 15% under $33/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

Key facts

  • Storage room
  • Fenced back yard
  • Large garage

Tags

ONE STREET SUBDIVISIONDEAD END STREETACCESS TO SWIMMING POOLFENCED BACK YARDLARGE GARAGESTORAGE ROOM

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $400; Community pool

Exterior

  • Parking: 2 parking spaces; Garage with garage door opener
  • Security: Smoke detectors
  • Utilities: Public water
  • Home design: Residential single-family detached home
  • Construction: Vinyl siding; Slab foundation; Built with typical construction materials
  • Exterior features: Covered patio; Privacy wood fencing; Shingle roof

Interior

  • Kitchen: Range; Oven; Ice maker; Dishwasher; Disposal; Microwave; Stainless steel appliances
  • Flooring: Tile; Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Vaulted ceilings; Eat-in kitchen; Crown molding; High ceilings

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 single-family listed at $329k.

Deal economics

  • At list price, monthly cash flow is $421 ($5k/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 $319k (3.1% below list).
  • Recommended offer: $319k (3.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: schools A+, employment A+, housing A+; 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.
  • Market conditions: Rents rising (+3.5%/yr); 492 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($109k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 52 days — a 3% lower offer ($319k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask is 30% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $125k; list at $329k implies a 163% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $318,900 (3.1% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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
7.83%
Cash-on-cash
5.49%
DSCR
1.24
GRM
8.6

CMA / ARV

ARV (median comp)
$385,924
List price
$329,000
Delta
-14.75%
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
13308 Belle Prairie Dr 0.12mi 4/2.0 2,113 (+1%) 2mo $443,000 $210 91
36310 Belle Reserve Ave 0.10mi 3/2.0 (-1) 2,039 (-2%) 0mo $350,000 $172 86
13237 Belle Reine Dr 0.33mi 3/2.0 (-1) 2,019 (-3%) 1mo $404,691 $200 73
36444 C Braud Rd 0.20mi 4/2.0 2,318 (+11%) 1mo $699,900 $302 71
36182 Belle Parc Ave 0.47mi 4/2.0 2,139 (+2%) 5mo $417,304 $195 70
36114 Belle Parc Ave 0.56mi 4/2.0 2,139 (+2%) 3mo $394,383 $184 67
36114 Belle Parc Ave 0.56mi 4/2.0 2,139 (+2%) 3mo $394,983 $185 67
36208 Belle Parc Ave 0.43mi 4/3.0 2,213 (+6%) 2mo $453,800 $205 64
36208 Belle Parc Ave 0.43mi 4/3.0 2,213 (+6%) 2mo $453,800 $205 64
36259 Belle Parc Ave 0.35mi 3/2.0 (-1) 1,834 (-12%) 1mo $374,900 $204 58
13232 Dutchtown Lakes Dr 0.68mi 4/2.5 2,251 (+8%) 9mo $369,900 $164 46
37173 Mindy Way Ave 0.74mi 4/2.5 2,265 (+9%) 11mo $395,000 $174 40

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
-7.3%
Equity multiple
0.73×
Total profit
$-25,027
Equity at exit
$49,055
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$18,788
Equity at exit
$28,446

Cash invested: $92,120 (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 70769

Rents YoY
3.5%
Active inventory
492
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,189 medium interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$203 /mo · $2,432/yr
Insurance
$137
HOA
$33
Vacancy / Maint / Mgmt
$670
Net cashflow
$421

Break-even live

Break-even rent $2,656
Max offer price $329,000
Occupancy floor 82%

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
$82,250
Closing costs
$9,870
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
37313 Mindy Way Ave Prairieville, LA 4.0 3.0 2517 $4,050 $1.61 43d 1 0.97mi
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 14d 2 1.18mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
pool

Listing history 29 events

  1. 2026-06-18
    days on market $329,000 Active 52 DOM
  2. 2026-06-17
    days on market $329,000 Active 51 DOM
  3. 2026-06-16
    days on market $329,000 Active 50 DOM
  4. 2026-06-15
    price $329,000 Active 49 DOM
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  5. 2026-06-15
    days on market $339,000 Active 49 DOM
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  6. 2026-06-14
    days on market $339,000 Active 47 DOM
  7. 2026-06-10
    days on market $339,000 Active 44 DOM
  8. 2026-06-09
    days on market $339,000 Active 43 DOM
  9. 2026-06-08
    days on market $339,000 Active 42 DOM
  10. 2026-06-07
    days on market $339,000 Active 41 DOM
  11. 2026-06-05
    days on market $339,000 Active 38 DOM
  12. 2026-06-03
    days on market $339,000 Active 37 DOM
  13. 2026-06-02
    days on market $339,000 Active 36 DOM
  14. 2026-06-01
    days on market $339,000 Active 35 DOM
  15. 2026-05-31
    days on market $339,000 Active 34 DOM
  16. 2026-05-31
    days on market $339,000 Active 33 DOM
  17. 2026-05-07
    price $339,000 685-char remark
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  18. 2026-05-07
    price $339,000 693-char remark
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  19. 2026-04-27
    price $352,500 693-char remark
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  20. 2026-04-27
    listed $252,500 Active 693-char remark
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  21. 2026-04-27
    listed $352,500 Active 685-char remark
    Show marketing remark (599 chars)

    Located in a one street subdivision off popular Bluff Road. Situated on a dead end street, you will enjoy privacy and minimal traffic while still being close to schools, restaurants and all the essentials. New central heat and air installed in July 2025. Enjoy access to the subdivision's swimming pool on those hot summer days. Open 4 BR floor plan with Primary bedroom away from other bedrooms. Fresh paint. Fenced back yard. Large garage with a storage room for convenience. All appointments need a 24 hr notice. Although this house has a Prairieville mailing address it is in the Dutchtown area.

  22. 2013-06-03
    soldstatus $125,000
  23. 2013-05-30
    soldstatus
  24. 2013-02-25
    listed $189,900
  25. 2013-02-25
    listed $189,900
  26. 2007-02-12
    soldstatus $210,000
  27. 2005-11-29
    listed $239,900
  28. 2005-11-29
    listed $239,900
  29. 2005-04-21
    soldstatus

ⓘ 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
$2,432 · $203/mo
Projected year-2 tax
$2,432 · $203/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
$38,268
− Mortgage interest
−$18,429
− Property taxes
−$2,432
− Insurance
−$1,645
− Repairs & maintenance
−$3,061
− Management
−$3,061
− HOA
−$396
− Depreciation
−$9,571
Taxable loss
−$328
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$79
After-tax cash flow
$5,134/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

+37.1% since first listed
15 events — show timeline
  • 2026-06-15 Price Changed $329,000 AcadianaMLS
  • 2026-06-15 Price Changed $329,000 GBRMLS
  • 2026-05-07 Price Changed $339,000 AcadianaMLS
  • 2026-05-07 Price Changed $339,000 GBRMLS
  • 2026-04-27 Price Changed $352,500 GBRMLS
  • 2026-04-27 Listed $252,500 GBRMLS
  • 2026-04-27 Listed $352,500 AcadianaMLS
  • 2013-06-03 Sold (Public Records) $125,000 Public Records
  • 2013-05-30 Sold (MLS) GBRMLS
  • 2013-02-25 Listed $189,900 GBRMLS
  • 2013-02-25 Listed $189,900 AcadianaMLS
  • 2007-02-12 Sold (Public Records) $210,000 Public Records
  • 2005-11-29 Listed $239,900 AcadianaMLS
  • 2005-11-29 Listed $239,900 GBRMLS
  • 2005-04-21 Sold (Public Records) Public Records

Property tax history

-1.2%/yr

Latest (2025): $2,432 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…