CashFlowRE
Sign in Sign up
14126 Roddy Rd
B- Composite 69.79
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.0/10.0
  • Schools +4.7/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

14126 Roddy Rd · Gonzales, LA 70737
2 bd · 1.0 ba · 1,220 sqft · SingleFamily · 133 Days on market
Built 1975 1.90 ac lot $115/sqft · 39% below area Est $228k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Investment Opportunity on Nearly 2 Acres! 14126 Roddy Rd, Gonzales, LA 70737 Spanish-style 2BR/1BA home located on almost 2 acres in Ascension Parish adjacent to Central Middle School. The property offers approximately 2,500 sq ft under roof, fireplace, enclosed garage, and large covered porches. The home is ready for updates and offers excellent potential for the right buyer. Property has never flooded. Showings by Appointment only, please do not enter property without an appointment. Cash offers only - Sold "As-Is' - Seller will not make any repairs.

Key facts

  • Enclosed garage
  • Spanish style
  • Never flooded

Tags

SPANISH STYLEFIREPLACEENCLOSED GARAGELARGE COVERED PORCHESNEVER FLOODED

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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.5% in Gonzales — 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 65/100 on livability (#135 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities 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 (+3.3%/yr); 567 active listings in the ZIP; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k 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 133 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.10%
Cap rate
9.34%
Cash-on-cash
10.88%
DSCR
1.48
GRM
7.6

CMA / ARV

ARV (median comp)
$228,086
List price
$139,900
Delta
-38.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
42085 Shadow Creek Ave 0.39mi 3/2.0 (+1) 1,240 (+2%) 7mo $227,000 $183 65
14219 Adam Arceneaux Dr 0.46mi 2/2.0 1,295 (+6%) 3mo $184,900 $143 62
14180 Martin Moran Rd 0.21mi 3/2.0 (+1) 1,315 (+8%) 10mo $226,000 $172 60
14080 Bert Allen Rd 0.51mi 3/1.0 (+1) 1,157 (-5%) 9mo $189,000 $163 55
13428 Hilbert Young Rd 0.62mi 3/1.0 (+1) 1,293 (+6%) 1mo $264,900 $205 55
42031 Shadow Creek Ave 0.37mi 3/2.0 (+1) 1,295 (+6%) 13mo $214,900 $166 53
42218 Shadow Creek Ave 0.55mi 3/2.0 (+1) 1,276 (+5%) 11mo $245,000 $192 48
14292 Whispering Oaks Dr 0.52mi 3/2.0 (+1) 1,340 (+10%) 9mo $240,000 $179 43
14310 Whispering Oaks Dr 0.54mi 3/2.0 (+1) 1,365 (+12%) 5mo $242,500 $178 42
14346 Whispering Oaks Dr 0.58mi 3/2.0 (+1) 1,353 (+11%) 22mo $1,650 $1 27

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.81×
Total profit
$-7,582
Equity at exit
$20,860
10-year hold
IRR
4.8%
Equity multiple
1.36×
Total profit
$14,075
Equity at exit
$12,096

Cash invested: $39,172 (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 70737

Rents YoY
3.3%
Active inventory
567
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,542 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$71 /mo · $852/yr
Insurance
$58
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$230

Break-even live

Break-even rent $1,251
Max offer price $139,900
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
$34,975
Closing costs
$4,197
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 17 events

  1. 2026-06-18
    days on market $139,900 Active 133 DOM
  2. 2026-06-17
    days on market $139,900 Active 132 DOM
  3. 2026-06-16
    pricedays on market $139,900 Active 131 DOM
  4. 2026-06-15
    days on market $149,900 Active 130 DOM
  5. 2026-06-14
    days on market $149,900 Active 128 DOM
  6. 2026-06-10
    days on market $149,900 Active 125 DOM
  7. 2026-06-09
    days on market $149,900 Active 124 DOM
  8. 2026-06-08
    days on market $149,900 Active 123 DOM
  9. 2026-06-07
    days on market $149,900 Active 122 DOM
  10. 2026-06-05
    days on market $149,900 Active 119 DOM
  11. 2026-06-03
    days on market $149,900 Active 118 DOM
  12. 2026-06-02
    days on market $149,900 Active 117 DOM
  13. 2026-06-01
    days on market $149,900 Active 116 DOM
  14. 2026-05-31
    days on market $149,900 Active 115 DOM
  15. 2026-05-31
    days on market $149,900 Active 114 DOM
  16. 2026-02-06
    listed $149,900 Active 569-char remark
    Show marketing remark (569 chars)

    Great Investment Opportunity on Nearly 2 Acres! 14126 Roddy Rd, Gonzales, LA 70737 Spanish-style 2BR/1BA home located on almost 2 acres in Ascension Parish adjacent to Central Middle School. The property offers approximately 2,500 sq ft under roof, fireplace, enclosed garage, and large covered porches. The home is ready for updates and offers excellent potential for the right buyer. Property has never flooded. Showings by Appointment only, please do not enter property without an appointment. Cash offers only - Sold "As-Is' - Seller will not make any repairs.

  17. 2026-02-05
    listed $149,900 Active 569-char remark
    Show marketing remark (569 chars)

    Great Investment Opportunity on Nearly 2 Acres! 14126 Roddy Rd, Gonzales, LA 70737 Spanish-style 2BR/1BA home located on almost 2 acres in Ascension Parish adjacent to Central Middle School. The property offers approximately 2,500 sq ft under roof, fireplace, enclosed garage, and large covered porches. The home is ready for updates and offers excellent potential for the right buyer. Property has never flooded. Showings by Appointment only, please do not enter property without an appointment. Cash offers only - Sold "As-Is' - Seller will not make any repairs.

ⓘ 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
$852 · $71/mo
Projected year-2 tax
$852 · $71/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 6/10 Major FEMA zone A · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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 2 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
$18,503
− Mortgage interest
−$7,837
− Property taxes
−$852
− Insurance
−$2,202
− Repairs & maintenance
−$1,480
− Management
−$1,480
− Depreciation
−$4,070
Taxable income
$582
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$140
After-tax cash flow
$2,620/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 — Gonzales

Score
65/100
State rank
#135
US rank
#12429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ascension Parish · 98,362 people
City population
49,084
Metro
Baton Rouge, LA
Population (ZIP)
49,084
Household income
$82,521
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
863.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% 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
▼ -89.49%
Current HPI
145.3384
Rent YoY
▲ 3.26%
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

+0.0% since first listed
2 events — show timeline
  • 2026-02-06 Listed $149,900 GBRMLS
  • 2026-02-05 Listed $149,900 AcadianaMLS

Property tax history

+1.4%/yr

Latest (2025): $852 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…