CashFlowRE
Sign in Sign up
304 Saint Matthias Dr
D Composite 43.78
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 +14.6/30.0
  • ARV discount +9.4/15.0
  • DSCR +4.5/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

304 Saint Matthias Dr · Carencro, LA 70520
3 bd · 2.0 ba · 1,470 sqft · SingleFamily public records · 38 Days on market
Built 2008 5,662 sqft lot $139/sqft · at area comps Est $214k · at est.

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

Listing remarks MLS

Located in St. Benedict's Subdivision is a lovely 3 bedroom, 2 bathroom home that is waiting for you! Split floor plan with a spacious living area to enjoy while with family and friends! Walk in closet in master bedroom and huge bathroom. This home has laminate wood, ceramic tile and carpet through out the house. It is a must see!!!

Key facts

  • Private backyard
  • Brand-new fencing
  • Brand-new roof

Tags

BRAND-NEW ROOFPRIVATE BACKYARDBRAND-NEW FENCINGCOVERED PATIO

Property features AI

Exterior

  • Parking: 2 covered parking spaces; 2 total parking spaces; 2-car garage
  • Utilities: Community sewer; Electric service: SLEMCO
  • Home design: Single family residence; Fronts to city street
  • Construction: Brick veneer and vinyl siding with frame construction; Composition roof
  • Exterior features: Covered patio/porch; Wood fencing; Lighting

Interior

  • Kitchen: Dishwasher; Microwave; Kitchen island; Granite counters
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Crown molding; Double vanity; Kitchen island; Separate shower; Granite counters; Double pane windows; Lighting
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $205k.

Deal economics

  • At list price, monthly cash flow is $50 ($601/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 $167k (18.3% below list).
  • Recommended offer: $167k (18.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.4% in Carencro — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: employment C-, crime D, 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.
  • Zoned schools: Carencro Heights Elementary School (math 25% / reading 32%, grade F, #350 of 646 statewide, top 55%, 711 students, 70% FRL); Carencro Middle School (math 18% / reading 28%, grade F, #145 of 218 statewide, top 69%, 665 students, 75% FRL); Carencro High School (math 30% / reading 29%, grade F, #127 of 265 statewide, top 49%, 1,096 students, 69% FRL).
  • Zoned-school proficiency averages 27% at this address vs 42% district-wide (-15 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 281 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 $6k 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 38 days — a 3% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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.
  • Current owner paid $160k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $167,435 (18.3% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.82%
Cap rate
6.59%
Cash-on-cash
1.05%
DSCR
1.05
GRM
10.2

CMA / ARV

ARV (median comp)
$214,274
List price
$205,000
Delta
-4.33%
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
122 Saint Fabian Dr 0.11mi 3/2.0 1,486 (+1%) 1mo $210,000 $141 92
307 Saint Matthias Dr 0.03mi 3/2.0 1,435 (-2%) 3mo $206,000 $144 92
331 Saint Matthias Dr 0.15mi 3/2.0 1,484 (+1%) 7mo $200,000 $135 86
134 St Fabian Dr 0.08mi 3/2.0 1,486 (+1%) 16mo $210,000 $141 82
325 St Matthias Dr 0.12mi 3/2.0 1,484 (+1%) 14mo $209,000 $141 81
130 La Place Ave 0.03mi 3/2.0 1,268 (-14%) 4mo $189,999 $150 72
105 Saint Fabian Dr 0.18mi 3/2.0 1,448 (-2%) 20mo $209,000 $144 72
202 Saint Matthias Dr 0.06mi 3/2.0 1,275 (-13%) 8mo $201,000 $158 68
524 Cormier Rd 0.64mi 3/2.0 1,549 (+5%) 2mo $340,000 $219 59
237 Camerons Cove Dr 0.17mi 3/2.0 1,275 (-13%) 13mo $196,900 $154 59
129 Satinwood Dr 0.61mi 3/2.0 1,500 (+2%) 20mo $190,000 $127 51
110 Boston Ct 0.52mi 3/2.0 1,688 (+15%) 13mo $227,000 $134 41

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
-14.7%
Equity multiple
0.48×
Total profit
$-30,094
Equity at exit
$30,566
10-year hold
IRR
-6.0%
Equity multiple
0.61×
Total profit
$-22,358
Equity at exit
$17,725

Cash invested: $57,400 (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
281
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,674 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$112 /mo · $1,347/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$50

Break-even live

Break-even rent $1,611
Max offer price $205,000
Occupancy floor 92%

Sensitivity live

Price -10% $166 -5% $108 +0% $50 +5% $-8 +10% $-66
Rent -10% $-82 -5% $-16 +0% $50 +5% $116 +10% $182
Rate -1.0pp $153 -0.5pp $102 base $50 +0.5pp $-3 +1.0pp $-57

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
$51,250
Closing costs
$6,150
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1450 $1,700 $1.17 45d 1 0.07mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1441 $1,650 $1.15 23d 1 0.07mi
115 Northpointe Dr Carencro, LA 3.0 2.0 1696 $1,650 $0.97 45d 1 1.47mi

Listing history 24 events

  1. 2026-06-21
    days on market $205,000 Active 38 DOM
  2. 2026-06-18
    days on market $205,000 Active 35 DOM
  3. 2026-06-17
    days on market $205,000 Active 34 DOM
  4. 2026-06-16
    days on market $205,000 Active 33 DOM
  5. 2026-06-15
    days on market $205,000 Active 32 DOM
  6. 2026-06-14
    days on market $205,000 Active 30 DOM
  7. 2026-06-13
    days on market $205,000 Active 29 DOM
  8. 2026-06-10
    days on market $205,000 Active 27 DOM
  9. 2026-06-09
    days on market $205,000 Active 26 DOM
  10. 2026-06-08
    days on market $205,000 Active 25 DOM
  11. 2026-06-07
    days on market $205,000 Active 24 DOM
  12. 2026-06-05
    days on market $205,000 Active 21 DOM
  13. 2026-06-03
    days on market $205,000 Active 20 DOM
  14. 2026-06-02
    days on market $205,000 Active 19 DOM
  15. 2026-06-01
    pricedays on market $205,000 Active 18 DOM
  16. 2026-05-31
    days on market $210,000 Active 17 DOM
  17. 2026-05-30
    days on market $210,000 Active 16 DOM
  18. 2026-05-14
    listed $210,000 Active 768-char remark
  19. 2015-01-09
    soldstatus $160,000
  20. 2014-12-22
    soldstatus $160,000 334-char remark
    Show marketing remark (334 chars)

    Located in St. Benedict's Subdivision is a lovely 3 bedroom, 2 bathroom home that is waiting for you! Split floor plan with a spacious living area to enjoy while with family and friends! Walk in closet in master bedroom and huge bathroom. This home has laminate wood, ceramic tile and carpet through out the house. It is a must see!!!

  21. 2014-10-20
    listed $164,900 334-char remark
    Show marketing remark (334 chars)

    Located in St. Benedict's Subdivision is a lovely 3 bedroom, 2 bathroom home that is waiting for you! Split floor plan with a spacious living area to enjoy while with family and friends! Walk in closet in master bedroom and huge bathroom. This home has laminate wood, ceramic tile and carpet through out the house. It is a must see!!!

  22. 2014-06-16
    listed $164,900
  23. 2008-03-27
    soldstatus $161,500
  24. 2007-11-14
    listed $163,900

ⓘ 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
$1,347 · $112/mo
Projected year-2 tax
$1,347 · $112/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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 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
$20,092
− Mortgage interest
−$11,483
− Property taxes
−$1,347
− Insurance
−$1,025
− Repairs & maintenance
−$1,607
− Management
−$1,607
− Depreciation
−$5,964
Taxable loss
−$2,941
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$706
After-tax cash flow
$1,306/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

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

+25.1% since first listed
8 events — show timeline
  • 2026-06-01 Price Changed $205,000 AcadianaMLS
  • 2026-05-14 Listed $210,000 AcadianaMLS
  • 2015-01-09 Sold (Public Records) $160,000 Public Records
  • 2014-12-22 Sold (MLS) $160,000 AcadianaMLS
  • 2014-10-20 Listed $164,900 AcadianaMLS
  • 2014-06-16 Listed $164,900 AcadianaMLS
  • 2008-03-27 Sold (MLS) $161,500 AcadianaMLS
  • 2007-11-14 Listed $163,900 AcadianaMLS

Property tax history

+6.0%/yr

Latest (2025): $1,347 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…