101 Wilbourn Blvd Apt 907 · Lafayette, LA 70506

$128,000

2 bd · 1.5 ba · 1,131 sqft · SingleFamily public records · 17 Days on market

Built 1981 435 sqft lot Est $131k · at est. $29/mo HOA · 2% of rent

---

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 +21.4/30.0
• ARV discount +8.6/15.0
• DSCR +6.8/10.0
• 1% rule +5.2/10.0
• Schools +3.6/10.0
• Rent growth +3.5/5.0
• Livability +3.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Great Condominium in Plaza Village! This pristine and spacious condo located very close to the pool area includes 2 bedrooms, 1.5 bathrooms, a very comfortable living area, spa bathroom, and new lighting. It is so quiet, you will never hear your neighbors. Call for a showing today!

Key facts

• Kitchen remodeled
• Swimming pool
• Freshly painted

Tags

• SWIMMING POOL
• BATHROOM REMODELED
• KITCHEN REMODELED
• FRESHLY PAINTED

Property features AI

Finance

• Other: Private in-ground pool
• HOA & community: Association with annual fee (annually); Association fee: $350 annually; Community pool

Exterior

• Parking: Open parking
• Utilities: Public sewer; Electric service: City
• Home design: Single family residence / Condominium; Composition roof; Vinyl siding with frame construction
• Construction: Vinyl siding; Frame construction; Composition roof
• Exterior features: Open patio/porch; Storage structure; Walk-to waterfront

Interior

• Kitchen: Dishwasher; Electric cooktop; Refrigerator
• Flooring: Tile
• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Tile flooring; Double-pane windows; Fireplace

What this means for you Summary

Snapshot

• This is a 2-bed/1.5-bath single-family listed at $128k.

Deal economics

• At list price, monthly cash flow is $190 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $128k).
• Recommended offer: $126k (1.5% below list) — sets the bar for market timing.
• Cap rate 8.1% vs local median 4.7% in Lafayette — 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 70/100 on livability (#63 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime 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: S.J. Montgomery Elementary School (math 20% / reading 29%, grade F, #384 of 646 statewide, top 62%, 647 students, 73% FRL); Lafayette Middle School (math 12% / reading 29%, grade F, #161 of 218 statewide, top 76%, 369 students, 83% FRL); Lafayette High School (math 57% / reading 51%, grade C-, #28 of 265 statewide, top 11%, 1,852 students, 52% FRL).
• Market conditions: Rents rising fast (+4.1%/yr); 404 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $885 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

• It's been on market 17 days — a 2% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 19y 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 $88k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Recommended offer $126,080 (1.5% below list)

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. 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?
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: 1.02% ✓
• Cap rate: 8.07%
• Cash-on-cash: 6.35%
• DSCR: 1.28
• GRM: 8.2

CMA / ARV

• ARV (on-the-fly): $131,196
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
101 Wilbourn Blvd #604	0.07mi	2/1.5	1,059 (-6%)	2mo	$65,000	$61	84
101 Wilbourn Blvd #707	0.05mi	2/1.5	1,059 (-6%)	4mo	$59,000	$56	84
101 Wilbourn Blvd Apt 503	0.07mi	2/1.0	1,056 (-7%)	1mo	$87,500	$83	83
200 Lodge Dr #1202	0.40mi	2/1.5	1,130 (-0%)	5mo	$105,000	$93	77
1316 Dulles Dr Unit H	0.15mi	2/2.5	1,231 (+9%)	4mo	$117,000	$95	71
133 Rue Argenteuil	0.43mi	2/2.0	1,098 (-3%)	5mo	$187,000	$170	69
200 Lodge Dr #1206	0.41mi	2/1.5	1,011 (-11%)	3mo	$104,500	$103	61
—	0.68mi	2/2.0	1,080 (-4%)	1mo	$125,000	$116	58
105 E Pamela Dr	0.36mi	3/2.0 (+1)	1,248 (+10%)	4mo	$170,000	$136	56
107 Rue Argenteuil Rd	0.38mi	3/2.0 (+1)	1,292 (+14%)	0mo	$205,000	$159	51
109 Rue Argenteuil Rd	0.39mi	3/2.0 (+1)	1,272 (+12%)	4mo	$209,000	$164	51
119 Lyons St	0.68mi	3/2.0 (+1)	1,289 (+14%)	3mo	$195,000	$151	36

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 · 4.12% rent growth · sell at horizon

5-year hold

• IRR: -5.3%
• Equity multiple: 0.80×
• Total profit: $-7,187
• Equity at exit: $19,085

10-year hold

• IRR: 5.6%
• Equity multiple: 1.43×
• Total profit: $15,496
• Equity at exit: $11,067

Cash invested: $35,840 (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.

Methodology + full state rankings →

ZIP-level market 70506

• Home prices YoY: -34.8%
• Rents YoY: 4.1%
• Active inventory: 404
• Price-to-rent: 8.2×

Monthly cashflow live

• Estimated rent: $1,303 high
• Mortgage (P&I): −$671
• Tax from tax record: −$86 /mo · $1,038/yr
• Insurance: −$53
• HOA: −$29
• Vacancy / Maint / Mgmt: −$274
• Net cashflow: $190

Break-even live

Break-even rent $1,063

Max offer price $128,000

Occupancy floor 80%

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: $32,000
• Closing costs: $3,840
• Reserves months: —
• Total cash needed: —

Rent comps 18 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
101 Wilbourn Blvd #503 Lafayette, LA	2.0	1.5	1100	$1,300	$1.18	13d	1	0.07mi
101 Wilbourn Blvd #304 Lafayette, LA	2.0	1.5	1150	$1,275	$1.11	44d	1	0.09mi
203 Crystal Ln Lafayette, LA	3.0	2.0	1200	$1,550	$1.29	13d	1	0.20mi
401 Strasbourg Dr Lafayette, LA	3.0	2.0	1500	$1,450	$0.97	44d	1	0.47mi
106 Seattle St Lafayette, LA	3.0	2.0	1480	$1,900	$1.28	44d	1	0.57mi
655 Marie Antoinette St Lafayette, LA	1.0–2.0	1.0–2.0	900	$1,196	$1.33	13d	14	0.59mi
715 Marie Antoinette St Lafayette, LA	1.0–2.0	1.0–2.0	900	$990	$1.10	44d	5	0.61mi
3503 W Congress St Lafayette, LA	3.0	1.0	876	$875	$1.00	44d	1	0.85mi
3603 W Congress St Unit 133B Lafayette, LA	2.0	1.0	768	$950	$1.24	44d	1	0.90mi
3603 W Congress St Lafayette, LA	2.0	1.0	768	$950	$1.24	13d	1	0.90mi
326 Guilbeau Rd #248 Lafayette, LA	2.0	2.0	950	$1,085	$1.14	44d	1	0.94mi
326 Guilbeau Rd #131 Lafayette, LA	1.0	1.0	750	$950	$1.27	44d	1	0.94mi
411 Dulles Dr Lafayette, LA	1.0–3.0	1.0–3.0	1107	$1,164	$1.05	13d	23	0.96mi
108 Appleoak Ave Unit B Lafayette, LA	2.0	2.5	1348	$1,495	$1.11	44d	1	1.11mi
90 N Luke St Lafayette, LA	1.0–2.0	1.0–1.5	775	$925	$1.19	44d	1	1.12mi
317 Guilbeau Rd Lafayette, LA	1.0–3.0	1.0–1.5	833	$988	$1.19	13d	14	1.13mi
100 Charolais St Unit B Lafayette, LA	2.0	2.0	1171	$1,100	$0.94	13d	1	1.25mi
110 Claymore Dr Lafayette, LA	3.0	2.0	1500	$1,500	$1.00	21d	1	1.49mi

HOA detail

• Monthly dues: $29 · $348/yr
• Likely covers: pool

Listing history 14 events

1. 2026-06-18
   days on market $128,000 Active 17 DOM
2. 2026-06-17
   days on market $128,000 Active 16 DOM
3. 2026-06-16
   days on market $128,000 Active 15 DOM
4. 2026-06-15
   days on market $128,000 Active 14 DOM
5. 2026-06-14
   days on market $128,000 Active 12 DOM
6. 2026-06-13
   days on market $128,000 Active 11 DOM
7. 2026-06-10
   days on market $128,000 Active 9 DOM
8. 2026-06-09
   days on market $128,000 Active 8 DOM
9. 2026-06-08
   days on market $128,000 Active 7 DOM
10. 2026-06-07
    days on market $128,000 Active 6 DOM
11. 2026-06-05
    days on market $128,000 Active 3 DOM
12. 2026-06-03
    days on market $128,000 Active 2 DOM
13. 2026-06-02
    remarks 365-char remark
14. 2026-06-02
    listed $128,000 Active 1 DOM

ⓘ 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: $1,038 · $86/mo
• Projected year-2 tax: $1,038 · $86/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Taxation est. · year 1

• Rental income: $15,641
• − Mortgage interest: −$7,170
• − Property taxes: −$1,038
• − Insurance: −$640
• − Repairs & maintenance: −$1,251
• − Management: −$1,251
• − HOA: −$348
• − Depreciation: −$3,724
• Taxable income: $219
• Est. tax owed @ 24.0%: −$53
• After-tax cash flow: $2,223/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 — Lafayette

• Score: 70/100
• State rank: #63
• US rank: #8133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Lafayette, LA
• County: Lafayette Parish · 207,544 people
• City population: 158,114
• Metro: Lafayette, LA
• Population (ZIP): 42,318
• Household income: $57,379
• Rent vs Own: 50.4% rent · 49.6% own
• Severe rent burden: 2095.0

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 0.58)
• Race & ethnicity: White 60% Black 20% Hispanic / Latino 13% Two or more races 13% Asian 3%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Lithuanian 18% Armenian 1% Slovak 1%
• Foreign-born: 12% · Canada, Vietnam
• Languages at home: 83% English-only · Spanish 9% French/Haitian/Cajun 3% Vietnamese 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: ▼ -75.28%
• Current HPI: 140.8445
• Rent YoY: ▲ 4.12%
• Metro: Lafayette, LA
• State GDP YoY: ▲ 3.29%
• F500 in state: 10

Industry mix (Fortune 500 HQ in LA)

Industry	F500 HQs	Revenue
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+34.7% since first listed

11 events — show timeline

• 2026-06-01 Listed $128,000 AcadianaMLS
• 2025-10-12 Rental Removed $1,200 RAAMLS
• 2025-09-26 Price Changed $1,200 RAAMLS
• 2025-08-24 Listed for Rent $1,300 RAAMLS
• 2025-08-13 Listed $128,000 AcadianaMLS
• 2014-06-17 Sold (Public Records) $88,500 Public Records
• 2014-06-11 Sold (MLS) $88,500 AcadianaMLS
• 2014-02-28 Listed $93,900 AcadianaMLS
• 2013-05-19 Listed $94,900 AcadianaMLS
• 2007-06-21 Sold (MLS) $95,000 AcadianaMLS
• 2007-05-15 Listed $95,000 AcadianaMLS

Property tax history

+17.0%/yr

Latest (2025): $1,038 · -1.1% YoY. Source: county tax records.