3 bd · 2.0 ba ·
1,051 sqft ·
Built 2026
· SingleFamily
· Active
· 116 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,675/mo
Mortgage (P&I)
−$1,037
Tax + insurance
−$330
HOA
−$42
Vac / Maint / Mgmt
−$352
Net cashflow
$-86/mo
Annual
$-1,028/yr
Cap rate
5.77%
Cash-on-cash
-1.86%
DSCR
0.92
1% rule
0.85%
Cash to close
$55,380
Investor read
This is a 3-bed/2.0-bath single-family listed at $198k. Condition is rated poor.
At list price, monthly cash flow is $-86 ($-1k/yr) — negative.
To cash-flow at today's rent, offer at most $185k (6.3% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $167k (15.3% below list).
It's been on market 116 days — a 9% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $167k (15.3% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
Location reads 69/100 on livability (#65 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D, amenities 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: J. Wallace James Elementary School (math 46% / reading 49%, grade D, #147 of 646 statewide, top 23%, 939 students, 64% FRL); Carencro Middle School (math 18% / reading 28%, grade F, #145 of 218 statewide, top 69%, 665 students, 75% FRL); Carencro High School (math 30% / reading 29%, grade F, #127 of 265 statewide, top 49%, 1,096 students, 69% FRL).
Market conditions: 281 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts 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.
Questions for listing agent
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?
It's been on market 116 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Crime grade is D 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?
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?
Repairs flagged (vision-AI assessment)
Major: roof
— No visible roof in the satellite image.
Major: exterior
— No visible exterior in the satellite image.
Major: flooring
— No visible flooring in the satellite image.
Major: interior walls/paint
— No visible interior walls/paint in the satellite image.
Major: windows
— No visible windows in the satellite image.
Major: foundation/structure
— No visible foundation/structure in the satellite image.
CashFlowRE · CFR-KZ17C0C6T21W7B
· Data 1 day agocashflowre.app · 2026-05-29