Longridge V G Plan · Youngsville, LA 70592

$256,990

3 bd · 2.0 ba · 1,689 sqft · SingleFamily · 249 Days on market

Excellent condition

---

Why this score? — see what drove the D 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 +12.3/30.0
• ARV discount +7.5/15.0
• Schools +5.5/10.0
• Condition / age +4.8/5.0
• Livability +3.9/5.0
• DSCR +3.6/10.0
• 1% rule +3.5/10.0
• Rent growth +2.9/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

- Open Floor Plan - Three Bedrooms, Two Bathrooms - Two Car Garage - Brick & Siding Exterior - Computer Desk/ Niche - Double Master Vanity - Master Garden Tub - Separate Master Shower - Walk-In Master Closet - Recessed Can Lighting in Kitchen

Key facts

• Open floor plan
• Computer desk niche
• Master garden tub

Tags

• OPEN FLOOR PLAN
• BRICK & SIDING EXTERIOR
• COMPUTER DESK NICHE
• DOUBLE MASTER VANITY
• MASTER GARDEN TUB
• SEPARATE MASTER SHOWER

🏗️ New construction. The $256,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $267,261.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $257k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-49 ($-590/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $228k (11.4% below list).
• Recommended offer: $226k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.1% vs local median 4.9% in Youngsville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 78/100 on livability (#8 in LA, #2,614 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute 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); Youngsville Middle School (math 42% / reading 52%, grade D+, #37 of 218 statewide, top 18%, 646 students, 49% FRL); O. Comeaux High School (math 38% / reading 40%, grade F, #86 of 265 statewide, top 33%, 1,098 students, 56% FRL) — zoned schools at 56% FRL track the district average.
• Market conditions: Rents rising (+1.6%/yr); 1059 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 35d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k 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 249 days — a 12% lower offer ($226k) is reasonable based on typical stale-listing flexibility.

Recommended offer $226,151 (12.0% below list)

Questions for the listing agent

1. 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?
2. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
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. 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?
7. 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.
8. 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.
9. 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: 0.85% ✗
• Cap rate: 6.07%
• Cash-on-cash: -0.79%
• DSCR: 0.96
• GRM: 9.8

CMA / ARV

• ARV (median comp): $267,261
• List price: $256,990
• Delta: -3.84%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
300 Mastermind Blvd	0.15mi	3/2.0	1,689 (0%)	5mo	$259,440	$154	88
108 Mastermind Blvd	0.17mi	3/2.0	1,689 (0%)	6mo	$259,440	$154	87
304 Mastermind Blvd	0.15mi	3/2.0	1,825 (+8%)	4mo	$268,615	$147	76
208 Mastermind Blvd	0.17mi	3/2.0	1,825 (+8%)	6mo	$269,370	$148	74
318 Adry Ln	0.35mi	4/2.0 (+1)	1,684 (-0%)	6mo	$260,000	$154	73
311 Adry Ln	0.37mi	3/2.0	1,618 (-4%)	4mo	$240,000	$148	72
302 Mastermind Blvd	0.16mi	4/2.5 (+1)	1,833 (+8%)	2mo	$271,885	$148	70
312 Mastermind Blvd	0.17mi	4/2.0 (+1)	1,858 (+10%)	2mo	$272,855	$147	69
209 Adry Ln	0.49mi	3/2.0	1,618 (-4%)	5mo	$260,000	$161	66
204 Anza Dr	0.38mi	3/2.0	1,523 (-10%)	5mo	$235,000	$154	61
520 Braxton Dr	0.48mi	3/2.0	1,465 (-13%)	5mo	$245,000	$167	51
109 Braxton Dr	0.73mi	3/2.0	1,533 (-9%)	4mo	$254,500	$166	47

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 · 1.65% rent growth · sell at horizon

5-year hold

• IRR: -19.1%
• Equity multiple: 0.34×
• Total profit: $-49,456
• Equity at exit: $39,849

10-year hold

• IRR: -14.7%
• Equity multiple: 0.21×
• Total profit: $-59,141
• Equity at exit: $23,108

Cash invested: $74,833 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 57 active · 39 under contract
• Months of supply: 10.1 mo (10%/mo absorbed)
• Median asking: $259,990 ($150/sqft)
• Median days on market: 221 d
• This list price: 37% of active listings are priced below it
• ARV vs active asking: +5.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70592

• Home prices YoY: -23.4%
• Rents YoY: 1.6%
• Active inventory: 1059
• Price-to-rent: 9.4×

Monthly cashflow live

• Estimated rent: $2,276 high
• Mortgage (P&I): −$1,402
• Tax est. 1.5%: −$334 /mo · $4,009/yr
• Insurance: −$111
• HOA: −$0
• Vacancy / Maint / Mgmt: −$478
• Net cashflow: $-49

Break-even live

Break-even rent $2,338

Max offer price $260,144

Occupancy floor 97%

Sensitivity live

Price	-10% $136	-5% $43	+0% $-49	+5% $-142	+10% $-234
Rent	-10% $-229	-5% $-139	+0% $-49	+5% $41	+10% $131
Rate	-1.0pp $85	-0.5pp $19	base $-49	+0.5pp $-118	+1.0pp $-189

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: $66,815
• Closing costs: $8,018
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 14 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
106 Bejeweled AVE Youngsville, LA	4.0	3.0	2075	$2,500	$1.20	14d	1	0.09mi
106 Bejeweled AVE Youngsville, LA	4.0	3.0	2075	$2,500	$1.20	28d	1	0.09mi
102 Kidd Ln Youngsville, LA	3.0	2.0	1216	$2,100	$1.73	47d	1	0.36mi
316 Adry Ln Youngsville, LA	3.0	2.0	1590	$2,100	$1.32	1d	1	0.38mi
102 Saint Kenan St Youngsville, LA	3.0	2.0	1657	$1,975	$1.19	34d	1	0.79mi
606 Highland View Dr Youngsville, LA	3.0	2.0	1477	$2,000	$1.35	184d	1	0.84mi
111 Saint Daria St Youngsville, LA	3.0	2.0	1710	$1,950	$1.14	10d	1	0.87mi
110 Canton Ct Youngsville, LA	3.0	2.0	1423	$1,995	$1.40	184d	1	0.92mi
801 Rolling Mill Ln Youngsville, LA	3.0	2.0	1374	$1,795	$1.31	6d	1	0.96mi
801 Rolling Mill Ln Youngsville, LA	3.0	2.0	1374	$1,795	$1.31	14d	1	0.96mi
210 Caillou Grove Rd Youngsville, LA	4.0	2.0	1961	$2,100	$1.07	154d	1	1.22mi
540 Guillot Rd Lot E Youngsville, LA	4.0	2.0	1280	$1,265	$0.99	154d	1	1.25mi
106 Valcour Pl Youngsville, LA	3.0	2.0	1495	$1,950	$1.30	184d	1	1.31mi
231 Forest Grove Dr Youngsville, LA	3.0	2.0	1720	$1,900	$1.10	10d	1	1.40mi

Listing history 50 events

1. 2026-11-08
   days on market $256,990 Active 249 DOM
2. 2026-11-07
   days on market $256,990 Active 248 DOM
3. 2026-11-06
   days on market $256,990 Active 247 DOM
4. 2026-11-05
   days on market $256,990 Active 246 DOM
5. 2026-11-04
   days on market $256,990 Active 245 DOM
6. 2026-11-02
   days on market $256,990 Active 243 DOM
7. 2026-11-01
   days on market $256,990 Active 242 DOM
8. 2026-10-31
   days on market $256,990 Active 241 DOM
9. 2026-10-30
   days on market $256,990 Active 240 DOM
10. 2026-10-29
    days on market $256,990 Active 239 DOM
11. 2026-10-28
    days on market $256,990 Active 238 DOM
12. 2026-10-27
    days on market $256,990 Active 237 DOM
13. 2026-10-26
    days on market $256,990 Active 236 DOM
14. 2026-10-25
    days on market $256,990 Active 235 DOM
15. 2026-10-24
    days on market $256,990 Active 234 DOM
16. 2026-10-23
    days on market $256,990 Active 233 DOM
17. 2026-10-22
    days on market $256,990 Active 232 DOM
18. 2026-10-21
    days on market $256,990 Active 231 DOM
19. 2026-10-20
    days on market $256,990 Active 230 DOM
20. 2026-10-19
    days on market $256,990 Active 229 DOM
21. 2026-10-18
    days on market $256,990 Active 228 DOM
22. 2026-10-17
    days on market $256,990 Active 227 DOM
23. 2026-10-16
    days on market $256,990 Active 226 DOM
24. 2026-10-15
    days on market $256,990 Active 225 DOM
25. 2026-10-14
    days on market $256,990 Active 224 DOM
26. 2026-10-13
    days on market $256,990 Active 223 DOM
27. 2026-10-12
    days on market $256,990 Active 222 DOM
28. 2026-10-11
    days on market $256,990 Active 221 DOM
29. 2026-10-10
    days on market $256,990 Active 220 DOM
30. 2026-10-09
    days on market $256,990 Active 219 DOM
31. 2026-10-08
    days on market $256,990 Active 218 DOM
32. 2026-10-07
    days on market $256,990 Active 217 DOM
33. 2026-10-06
    days on market $256,990 Active 216 DOM
34. 2026-10-05
    days on market $256,990 Active 215 DOM
35. 2026-10-04
    days on market $256,990 Active 214 DOM
36. 2026-10-03
    days on market $256,990 Active 213 DOM
37. 2026-10-03
    days on market $256,990 Active 212 DOM
38. 2026-10-01
    days on market $256,990 Active 211 DOM
39. 2026-09-30
    days on market $256,990 Active 210 DOM
40. 2026-09-29
    days on market $256,990 Active 209 DOM
41. 2026-09-28
    days on market $256,990 Active 208 DOM
42. 2026-09-27
    days on market $256,990 Active 207 DOM
43. 2026-09-26
    days on market $256,990 Active 206 DOM
44. 2026-09-25
    days on market $256,990 Active 205 DOM
45. 2026-09-24
    days on market $256,990 Active 204 DOM
46. 2026-09-24
    days on market $256,990 Active 203 DOM
47. 2026-09-22
    days on market $256,990 Active 202 DOM
48. 2026-09-21
    days on market $256,990 Active 201 DOM
49. 2026-09-20
    days on market $256,990 Active 200 DOM
50. 2026-09-19
    days on market $256,990 Active 199 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $27,308
• − Mortgage interest: −$14,971
• − Property taxes: −$4,009
• − Insurance: −$1,336
• − Repairs & maintenance: −$2,185
• − Management: −$2,185
• − Depreciation: −$7,775
• Taxable loss: −$5,152
• Est. tax savings @ 24.0%: +$1,236
• After-tax cash flow: $646/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.

Condition & rehab AI · 2 photos

Excellent 95/100 None rehab

This home is in excellent condition with no visible repairs needed. It offers a good return on investment with updates that can enhance its resale and rental value.

Value-add opportunities

• Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics ↑
• Both Replace landscaping with more drought-resistant plants — Improves curb appeal and reduces maintenance costs ↑
• Both Install smart home security system — Enhances safety and adds modern amenities ↑

D Composite school gradezoned avg 55/100

Zoned Schools

Elementary Green T. Lindon Elementary School B+ LA #37/646 Nat'l #4,921/41,679 Middle Youngsville Middle School D+ LA #37/218 Nat'l #4,159/14,009 High Southside High School C- LA #30/265 Nat'l #4,948/17,239

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

B Composite livability gradescore 78/100

Livability — Youngsville

• Score: 78/100
• State rank: #8
• US rank: #2614

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Youngsville, LA
• County: Lafayette Parish · 280,930 people
• City population: 32,167
• Metro: Lafayette, LA
• Population (ZIP): 32,167
• Household income: $93,204
• Rent vs Own: 12.9% rent · 87.1% own
• Severe rent burden: 6% of renters

---

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: Predominantly White (82%)
• Race & ethnicity: White 82% Black 10% Two or more races 5% Hispanic / Latino 4% Asian 1%
• Languages at home: 94% English-only · French/Haitian/Cajun 3% Spanish 2%

---

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: ▼ -41.24%
• Current HPI: 135.2825
• Rent YoY: ▲ 1.65%
• 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

1 event — show timeline

• 2026-03-05 Listed $256,990 Zillow