CashFlowRE
Sign in Sign up
719 Wagon Trail Rd
B Composite 74.51
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +14.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

719 Wagon Trail Rd · Cankton, LA 70520
4 bd · 2.0 ba · 1,192 sqft · Other public records · 320 Days on market
Built 1982 1.20 ac lot $101/sqft · 8% below area Est $140k · 14% under ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you are searching for a home with a large back yard, check this one out! Located on Wagon Trail Road in Carencro. Inside you will find 4 bedrooms, two full bathrooms, and a welcoming space to live. Appliances stay (including washer & dryer) making this one move in ready! There's a large front porch for you to enjoy the outdoors along with a patio on the back of the home too! you will also find a storage building/outdoor kitchen awaiting your vision in the backyard. Additional shed(s) on property as well. Schedule your showing today!

Key facts

  • Front porch
  • Storage building
  • Large back yard

Tags

LARGE BACK YARDFRONT PORCHPATIOSTORAGE BUILDINGOUTDOOR KITCHENADDITIONAL SHED

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 other listed at $120k.

Deal economics

  • At list price, monthly cash flow is $612 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#251 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: employment D, crime F, 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.
  • Market conditions: 280 active listings in the ZIP; 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 $830 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 320 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 320 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.39%
Cap rate
12.41%
Cash-on-cash
21.86%
DSCR
1.97
GRM
6.0

CMA / ARV

ARV (median comp)
$140,127
List price
$120,000
Delta
-14.36%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
14.5%
Equity multiple
1.58×
Total profit
$19,496
Equity at exit
$17,892
10-year hold
IRR
23.2%
Equity multiple
2.99×
Total profit
$66,984
Equity at exit
$10,375

Cash invested: $33,600 (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 70520

Home prices YoY
-17.6%
Active inventory
280
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,672 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$30 /mo · $355/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$612

Break-even live

Break-even rent $897
Max offer price $120,000
Occupancy floor 58%

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
$30,000
Closing costs
$3,600
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 12 events

  1. 2026-06-09
    status $120,000 Pending 320 DOM
  2. 2026-06-08
    days on market $120,000 Active 320 DOM
  3. 2026-06-07
    days on market $120,000 Active 319 DOM
  4. 2026-06-05
    days on market $120,000 Active 316 DOM
  5. 2026-06-03
    days on market $120,000 Active 315 DOM
  6. 2026-06-02
    days on market $120,000 Active 314 DOM
  7. 2026-06-01
    days on market $120,000 Active 313 DOM
  8. 2026-05-31
    days on market $120,000 Active 312 DOM
  9. 2026-05-30
    days on market $120,000 Active 311 DOM
  10. 2026-03-11
    price $120,000 545-char remark
    Show marketing remark (545 chars)

    If you are searching for a home with a large back yard, check this one out! Located on Wagon Trail Road in Carencro. Inside you will find 4 bedrooms, two full bathrooms, and a welcoming space to live. Appliances stay (including washer & dryer) making this one move in ready! There's a large front porch for you to enjoy the outdoors along with a patio on the back of the home too! you will also find a storage building/outdoor kitchen awaiting your vision in the backyard. Additional shed(s) on property as well. Schedule your showing today!

  11. 2025-10-06
    price $135,000 545-char remark
    Show marketing remark (545 chars)

    If you are searching for a home with a large back yard, check this one out! Located on Wagon Trail Road in Carencro. Inside you will find 4 bedrooms, two full bathrooms, and a welcoming space to live. Appliances stay (including washer & dryer) making this one move in ready! There's a large front porch for you to enjoy the outdoors along with a patio on the back of the home too! you will also find a storage building/outdoor kitchen awaiting your vision in the backyard. Additional shed(s) on property as well. Schedule your showing today!

  12. 2025-07-23
    listed $142,500 Active 545-char remark
    Show marketing remark (545 chars)

    If you are searching for a home with a large back yard, check this one out! Located on Wagon Trail Road in Carencro. Inside you will find 4 bedrooms, two full bathrooms, and a welcoming space to live. Appliances stay (including washer & dryer) making this one move in ready! There's a large front porch for you to enjoy the outdoors along with a patio on the back of the home too! you will also find a storage building/outdoor kitchen awaiting your vision in the backyard. Additional shed(s) on property as well. Schedule your showing today!

ⓘ 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
$355 · $30/mo
Projected year-2 tax
$660 · $55/mo
Expected delta
+$305/yr (+$25/mo · 86.1%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 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 · 1 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
$20,066
− Mortgage interest
−$6,722
− Property taxes
−$355
− Insurance
−$600
− Repairs & maintenance
−$1,605
− Management
−$1,605
− Depreciation
−$3,491
Taxable income
$5,688
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,365
After-tax cash flow
$5,981/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 — Cankton

Score
60/100
State rank
#251
US rank
#18822

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
20,134
Population (ZIP)
20,134

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 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 13% Scotch-Irish 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 1% Other Indo-European 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
▼ -33.62%
Current HPI
157.0194
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-15.8% since first listed
3 events — show timeline
  • 2026-03-11 Price Changed $120,000 AcadianaMLS
  • 2025-10-06 Price Changed $135,000 AcadianaMLS
  • 2025-07-23 Listed $142,500 AcadianaMLS

Property tax history

+0.2%/yr

Latest (2025): $355 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…