CashFlowRE
Sign in Sign up
131 Bradford Dr
C+ Composite 61.98
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +8.7/15.0
  • 1% rule +6.0/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$162,500

131 Bradford Dr · Carencro, LA 70520
2 bd · 1.5 ba · 1,524 sqft · SingleFamily public records · 153 Days on market
Built 1964 7,840 sqft lot $107/sqft · at area comps Est $167k · at est. ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this well-maintained and conveniently located property offering comfort, functionality, and peace of mind. Situated near local businesses, schools, churches, and everyday amenities, this 2-bedroom, 1.1-bath home features 1,556 square feet of thoughtfully designed living space. A spacious bonus room adds flexibility for a home office, playroom, or additional living area. The home was previously a 3-bedroom, with one bedroom converted into a dining room, and can easily be converted back to a third bedroom if desired. The interior and exterior have been recently painted, creating a fresh and inviting feel throughout. Enjoy granite countertops, crown molding, and a layout that reflects pride of ownership. Step outside to a covered patio overlooking a large fenced backyard--perfect for entertaining, pets, or relaxing outdoors. Additional features include a storage shed, covered parking for three vehicles, and a Generac whole home generator system for added reliability and peace of mind. This move-in ready home offers both convenience and versatility--schedule your showing today!

Key facts

  • Spacious bonus room
  • Covered patio
  • Granite countertops

Tags

SPACIOUS BONUS ROOMRECENTLY PAINTEDGRANITE COUNTERTOPSCROWN MOLDINGCOVERED PATIOLARGE FENCED BACKYARD

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/1.5-bath single-family listed at $162k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $162k).
  • Recommended offer: $143k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 5.3% in Carencro — 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 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: schools C-, employment C-, crime D.
  • 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $5k 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 $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 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 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.10%
Cap rate
9.38%
Cash-on-cash
11.04%
DSCR
1.49
GRM
7.6

CMA / ARV

ARV (median comp)
$167,021
List price
$162,500
Delta
-2.71%
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
129 Bradford Dr 0.01mi 3/1.5 (+1) 1,362 (-11%) 3mo $72,800 $53 74
103 Linares St 0.55mi 3/1.0 (+1) 1,500 (-2%) 2mo $95,000 $63 63
102 Linares St 0.55mi 3/2.0 (+1) 1,427 (-6%) 2mo $162,000 $114 55
103 Island Nest Cv 0.69mi 3/2.0 (+1) 1,495 (-2%) 4mo $219,900 $147 54
512 Wisteria Bend Cir 0.64mi 3/2.0 (+1) 1,474 (-3%) 4mo $199,000 $135 54
408 Wisteria Bend Cir 0.72mi 3/2.0 (+1) 1,485 (-3%) 3mo $220,000 $148 52
4000 N University Ave 0.70mi 3/2.0 (+1) 1,453 (-5%) 1mo $185,000 $127 52
214 Safe Haven Dr 0.59mi 3/2.0 (+1) 1,618 (+6%) 5mo $240,000 $148 51
211 Cainwood Ct 0.62mi 3/2.0 (+1) 1,422 (-7%) 2mo $220,177 $155 51
405 Auburn Dr 0.50mi 3/2.0 (+1) 1,345 (-12%) 2mo $135,000 $100 48
218 Dunwoody Ct 0.67mi 3/2.0 (+1) 1,690 (+11%) 1mo $244,385 $145 43
209 Cainwood Ct 0.62mi 3/2.0 (+1) 1,321 (-13%) 3mo $210,787 $160 40

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
0.2%
Equity multiple
1.01×
Total profit
$278
Equity at exit
$24,229
10-year hold
IRR
9.8%
Equity multiple
1.76×
Total profit
$34,363
Equity at exit
$14,050

Cash invested: $45,500 (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
7.6×

Monthly cashflow live

Estimated rent
$1,788 medium interval (Pro) →
Mortgage (P&I)
$852
Tax from tax record
$74 /mo · $891/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$419

Break-even live

Break-even rent $1,258
Max offer price $162,500
Occupancy floor 72%

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
$40,625
Closing costs
$4,875
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
219 Oak Path Dr Carencro, LA 3.0 2.0 1615 $1,900 $1.18 43d 1 0.35mi
115 Northpointe Dr Carencro, LA 3.0 2.0 1696 $1,650 $0.97 43d 1 0.95mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1450 $1,700 $1.17 43d 1 1.25mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1441 $1,650 $1.15 21d 1 1.25mi

Listing history 20 events

  1. 2026-06-13
    statusdays on market $162,500 Pending 153 DOM
  2. 2026-06-10
    days on market $162,500 Active 152 DOM
  3. 2026-06-09
    days on market $162,500 Active 151 DOM
  4. 2026-06-08
    days on market $162,500 Active 150 DOM
  5. 2026-06-07
    days on market $162,500 Active 149 DOM
  6. 2026-06-05
    days on market $162,500 Active 146 DOM
  7. 2026-06-03
    days on market $162,500 Active 145 DOM
  8. 2026-06-02
    days on market $162,500 Active 144 DOM
  9. 2026-06-01
    days on market $162,500 Active 143 DOM
  10. 2026-05-31
    days on market $162,500 Active 142 DOM
  11. 2026-05-30
    days on market $162,500 Active 141 DOM
  12. 2026-03-13
    price $162,500 1106-char remark
    Show marketing remark (1106 chars)

    Welcome home to this well-maintained and conveniently located property offering comfort, functionality, and peace of mind. Situated near local businesses, schools, churches, and everyday amenities, this 2-bedroom, 1.1-bath home features 1,556 square feet of thoughtfully designed living space. A spacious bonus room adds flexibility for a home office, playroom, or additional living area. The home was previously a 3-bedroom, with one bedroom converted into a dining room, and can easily be converted back to a third bedroom if desired. The interior and exterior have been recently painted, creating a fresh and inviting feel throughout. Enjoy granite countertops, crown molding, and a layout that reflects pride of ownership. Step outside to a covered patio overlooking a large fenced backyard--perfect for entertaining, pets, or relaxing outdoors. Additional features include a storage shed, covered parking for three vehicles, and a Generac whole home generator system for added reliability and peace of mind. This move-in ready home offers both convenience and versatility--schedule your showing today!

  13. 2026-01-09
    listed $165,000 Active 1106-char remark
    Show marketing remark (1106 chars)

    Welcome home to this well-maintained and conveniently located property offering comfort, functionality, and peace of mind. Situated near local businesses, schools, churches, and everyday amenities, this 2-bedroom, 1.1-bath home features 1,556 square feet of thoughtfully designed living space. A spacious bonus room adds flexibility for a home office, playroom, or additional living area. The home was previously a 3-bedroom, with one bedroom converted into a dining room, and can easily be converted back to a third bedroom if desired. The interior and exterior have been recently painted, creating a fresh and inviting feel throughout. Enjoy granite countertops, crown molding, and a layout that reflects pride of ownership. Step outside to a covered patio overlooking a large fenced backyard--perfect for entertaining, pets, or relaxing outdoors. Additional features include a storage shed, covered parking for three vehicles, and a Generac whole home generator system for added reliability and peace of mind. This move-in ready home offers both convenience and versatility--schedule your showing today!

  14. 2025-11-01
    status Pending
  15. 2025-07-15
    historical Contingent (Show)
  16. 2025-07-14
    status Active
  17. 2025-06-27
    price $150,000
  18. 2025-03-27
    price $170,000
  19. 2024-07-25
    price $185,000
  20. 2024-01-06
    listed $195,000 Active

ⓘ 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
$891 · $74/mo
Projected year-2 tax
$894 · $74/mo
Expected delta
+$2/yr ($0/mo · 0.3%)

ⓘ 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 2/10 Low
  • 🌡 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
$21,460
− Mortgage interest
−$9,103
− Property taxes
−$891
− Insurance
−$812
− Repairs & maintenance
−$1,717
− Management
−$1,717
− Depreciation
−$4,727
Taxable income
$2,493
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$598
After-tax cash flow
$4,425/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 — Carencro

Score
69/100
State rank
#65
US rank
#8277

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carencro, LA
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

-16.7% since first listed
9 events — show timeline
  • 2026-03-13 Price Changed $162,500 AcadianaMLS
  • 2026-01-09 Listed $165,000 AcadianaMLS
  • 2025-11-01 Pending AcadianaMLS
  • 2025-07-15 Contingent AcadianaMLS
  • 2025-07-14 Relisted AcadianaMLS
  • 2025-06-27 Price Changed $150,000 AcadianaMLS
  • 2025-03-27 Price Changed $170,000 AcadianaMLS
  • 2024-07-25 Price Changed $185,000 AcadianaMLS
  • 2024-01-06 Listed $195,000 AcadianaMLS

Property tax history

+39.1%/yr

Latest (2025): $891 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…