CashFlowRE
Sign in Sign up
92 Andre Ave
C- Composite 54.96
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 +18.0/30.0
  • ARV discount +14.3/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.2/10.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

92 Andre Ave · Maurice, LA 70555
3 bd · 2.0 ba · 1,588 sqft · SingleFamily public records · 162 Days on market
0.25 ac lot $138/sqft · 12% below area Est $259k · 15% under $25/mo HOA · 1% of rent

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

Listing remarks MLS

Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

Key facts

  • Master closet
  • 0.25 acre lot
  • 2 garage spots

Tags

DELIGHTFUL VIEW OF THE PONDPARTIAL OPEN FLOOR PLANGENEROUSLY SIZED ROOMSMASTER CLOSET

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 3-bed/2.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/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 $203k (7.5% below list).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 6.0% in Maurice — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#15 in LA, #3,333 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Vermilion Parish (town): math 40% / reading 53% proficiency, ranked #15 of 98 in LA (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 248 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 228 units permitted in Vermilion Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($76k/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 $7k of value loss. Plan a longer hold.
  • Vermilion County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 162 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y 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

  • 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 $193,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 162 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.92%
Cap rate
7.32%
Cash-on-cash
3.68%
DSCR
1.16
GRM
9.0

CMA / ARV

ARV (median comp)
$259,378
List price
$219,900
Delta
-15.22%
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
114 Dawson Ave 0.22mi 3/2.0 1,613 (+2%) 1mo $236,175 $146 87
127 Pierce Ln 0.18mi 3/2.0 1,601 (+1%) 4mo $234,335 $146 86
107 Pierce Ln 0.18mi 3/2.0 1,538 (-3%) 1mo $232,696 $151 85
125 Dawson Ave 0.23mi 3/2.0 1,629 (+3%) 2mo $235,880 $145 84
117 Dawson Ave 0.22mi 3/2.0 1,538 (-3%) 3mo $236,576 $154 82
106 Dawson Ave 0.22mi 4/2.0 (+1) 1,641 (+3%) 0mo $242,615 $148 79
103 Harper Dr 0.29mi 3/2.0 1,689 (+6%) 3mo $242,425 $144 73
102 Esson Dr 0.50mi 3/2.0 1,616 (+2%) 1mo $234,500 $145 73
149 Micah Edward Dr 0.55mi 3/2.0 1,642 (+3%) 3mo $243,000 $148 66
110 Louis Private Ln 0.52mi 3/2.0 1,729 (+9%) 2mo $280,000 $162 59
134 Rue Des Cannes 0.73mi 3/2.0 1,545 (-3%) 4mo $232,500 $150 58
101 Collins Ct 0.49mi 3/2.0 1,825 (+15%) 4mo $256,706 $141 48

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.62×
Total profit
$-23,639
Equity at exit
$32,788
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-5,230
Equity at exit
$19,013

Cash invested: $61,572 (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 70555

Home prices YoY
-29.4%
Active inventory
248
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,033 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$148 /mo · $1,772/yr
Insurance
$92
HOA
$25
Vacancy / Maint / Mgmt
$427
Net cashflow
$189

Break-even live

Break-even rent $1,794
Max offer price $219,900
Occupancy floor 86%

Sensitivity live

Price -10% $313 -5% $251 +0% $189 +5% $127 +10% $64
Rent -10% $28 -5% $109 +0% $189 +5% $269 +10% $349
Rate -1.0pp $300 -0.5pp $245 base $189 +0.5pp $132 +1.0pp $74

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
$54,975
Closing costs
$6,597
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
222 Weaver Way Maurice, LA 3.0 2.0 1538 $1,850 $1.20 14d 1 0.16mi
108 Michael John Dr Maurice, LA 4.0 2.0 1961 $1,900 $0.97 44d 1 0.33mi
112 Melanie Rose Dr Unit NA Maurice, LA 4.0 2.0 2010 $1,995 $0.99 14d 1 0.37mi
8550 Cat Rd Unit B Maurice, LA 3.0 2.0 1324 $1,650 $1.25 44d 1 0.49mi
127 Allister Rd Maurice, LA 4.0 2.0 1803 $1,575 $0.87 44d 1 0.84mi

HOA detail

Monthly dues
$25 · $300/yr

Listing history 32 events

  1. 2026-06-18
    days on market $219,900 Active 162 DOM
  2. 2026-06-17
    days on market $219,900 Active 161 DOM
  3. 2026-06-16
    days on market $219,900 Active 160 DOM
  4. 2026-06-15
    days on market $219,900 Active 159 DOM
  5. 2026-06-14
    days on market $219,900 Active 157 DOM
  6. 2026-06-13
    days on market $219,900 Active 156 DOM
  7. 2026-06-10
    days on market $219,900 Active 154 DOM
  8. 2026-06-09
    days on market $219,900 Active 153 DOM
  9. 2026-06-08
    days on market $219,900 Active 152 DOM
  10. 2026-06-07
    days on market $219,900 Active 151 DOM
  11. 2026-06-03
    days on market $219,900 Active 147 DOM
  12. 2026-06-03
    price $219,900 Active 146 DOM
  13. 2026-06-02
    days on market $223,900 Active 146 DOM
  14. 2026-06-01
    days on market $223,900 Active 145 DOM
  15. 2026-05-31
    days on market $223,900 Active 144 DOM
  16. 2026-05-30
    days on market $223,900 Active 143 DOM
  17. 2026-04-28
    price $223,900 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  18. 2026-03-30
    price $224,900 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  19. 2026-03-16
    price $225,900 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  20. 2026-03-09
    price $226,900 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  21. 2026-03-04
    price $227,900 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  22. 2026-02-26
    price $228,900 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  23. 2026-01-07
    listed $229,900 Active 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  24. 2024-04-22
    soldstatus $215,000 Sold 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  25. 2024-04-22
    soldstatus $215,000
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  26. 2024-03-07
    status Pending 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  27. 2024-03-05
    listed $228,000 Active 546-char remark
    Show marketing remark (546 chars)

    Newly listed in Maurice! This charming home boasts 3 bedrooms and 2 bathrooms, and it's just a decade old. With a fresh coat of paint and a delightful view of the pond, this property is sure to catch your eye. The partial open floor plan creates a spacious and inviting atmosphere, while the generously sized rooms provide plenty of space for all your needs. And let's not forget about the master closet - it's not just large, it's incredibly spacious, offering ample storage for all your belongings. Don't miss out on this fantastic opportunity!

  28. 2020-10-23
    soldstatus $192,000
  29. 2020-10-22
    soldstatus $192,000
  30. 2020-08-07
    listed $190,000
  31. 2014-06-24
    soldstatus $175,900
  32. 2013-12-11
    listed $175,900

ⓘ 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
$1,772 · $148/mo
Projected year-2 tax
$1,772 · $148/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 1/10 Low 0 unhealthy d/yr today · 0 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
$24,399
− Mortgage interest
−$12,318
− Property taxes
−$1,772
− Insurance
−$1,100
− Repairs & maintenance
−$1,952
− Management
−$1,952
− HOA
−$300
− Depreciation
−$6,397
Taxable loss
−$1,391
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$334
After-tax cash flow
$2,600/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
Vermilion Parish
NCES district ID
2201800
Math proficiency
40% ▼ -38.00%
Reading proficiency
53% ▼ -32.00%
Median HH income
$45,115
Composite
39.37/100
National rank
#3974
State rank
#15 of 98 in LA

Livability — Maurice

Score
76/100
State rank
#15
US rank
#3333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maurice, LA
County
Vermilion Parish · 8,759 people
City population
8,759
Metro
Lafayette, LA
Population (ZIP)
8,759
Household income
$76,213
Rent vs Own
16.5% rent · 83.5% own
Severe rent burden
46.0

Population outlook (Vermilion County) Hauer SSP2

Today (2025)
64,095 people
By 2030
65,915 · +2.8%
By 2040
68,985 · +7.6%
By 2050
70,804 · +10.5%
By 2075
73,897 · +15.3%
By 2100
71,793 · +12.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 8% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 25% Romanian 3% Italian 1%
Foreign-born
2% · Vietnam
Languages at home
93% English-only · French/Haitian/Cajun 4% Vietnamese 2% Spanish 1%

Political lean MEDSL · Vermilion

2024 margin
Solid R (+63.8) · D 17.6% · R 81.4% · Other 1.1%
2008→2024 swing
-16.3pp toward R · 2008: -47.5pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+61.9 2016: R+59.6 2012: R+52.8 2008: R+47.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.61%
Current HPI
133.7146
Rent YoY
Metro
Lafayette, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+27.3% since first listed
16 events — show timeline
  • 2026-04-28 Price Changed $223,900 AcadianaMLS
  • 2026-03-30 Price Changed $224,900 AcadianaMLS
  • 2026-03-16 Price Changed $225,900 AcadianaMLS
  • 2026-03-09 Price Changed $226,900 AcadianaMLS
  • 2026-03-04 Price Changed $227,900 AcadianaMLS
  • 2026-02-26 Price Changed $228,900 AcadianaMLS
  • 2026-01-07 Listed $229,900 AcadianaMLS
  • 2024-04-22 Sold (Public Records) $215,000 Public Records
  • 2024-04-22 Sold (MLS) $215,000 AcadianaMLS
  • 2024-03-07 Pending AcadianaMLS
  • 2024-03-05 Listed $228,000 AcadianaMLS
  • 2020-10-23 Sold (MLS) $192,000 AcadianaMLS
  • 2020-10-22 Sold (Public Records) $192,000 Public Records
  • 2020-08-07 Listed $190,000 AcadianaMLS
  • 2014-06-24 Sold (MLS) $175,900 AcadianaMLS
  • 2013-12-11 Listed $175,900 AcadianaMLS

Property tax history

+20.3%/yr

Latest (2025): $1,772 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…