CashFlowRE
Sign in Sign up
108 Chesson Hill Dr
C- Composite 54.99
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 +18.5/30.0
  • ARV discount +9.6/15.0
  • 1% rule +6.7/10.0
  • DSCR +5.8/10.0
  • Schools +4.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

108 Chesson Hill Dr · Broussard, LA 70518
4 bd · 2.0 ba · 1,836 sqft · SingleFamily · 182 Days on market
Good condition 7,840 sqft lot $139/sqft · at area comps Est $267k · at est. $500/mo HOA · 17% of rent

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

Listing remarks MLS

Welcome to 108 Chesson Hill Drive in Broussard! This well-maintained 4-bedroom, 2-bath home is tucked away at the end of a quiet dead-end street, offering privacy and minimal traffic. The open floor plan provides a spacious and functional layout, perfect for everyday living and entertaining. Enjoy peaceful pond views from the backyard, creating a relaxing setting to unwind. Additional parking spaces add convenience for guests or multiple vehicles. Located in a desirable Broussard area with easy access to local amenities, this home is a must-see.

Key facts

  • Peaceful pond views
  • 7,840 sq ft lot
  • 2 garage spots

Tags

QUIET DEAD-END STREETPEACEFUL POND VIEWSADDITIONAL PARKING SPACESEASY ACCESS TO LOCAL AMENITIES

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $255k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $224k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.7% in Broussard — 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 71/100 on livability (#49 in LA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, employment B+; Watch: amenities F, commute F, health & safety 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); Broussard Middle School (math 38% / reading 51%, grade D, #49 of 218 statewide, top 23%, 581 students, 60% 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 60% FRL track the district average.
  • Market conditions: 391 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 70d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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).
  • This rent runs 34% of the median local income ($107k/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 $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 182 days — a 12% lower offer ($224k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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.
Recommended offer $224,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 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 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?
  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
1.17%
Cap rate
7.44%
Cash-on-cash
4.09%
DSCR
1.18
GRM
7.1

CMA / ARV

ARV (median comp)
$267,376
List price
$255,000
Delta
-4.63%
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
107 Broussard Hill Dr 0.14mi 4/2.0 1,836 (0%) 6mo $251,000 $137 88
112 Broussard Hill Dr 0.14mi 4/2.0 1,836 (0%) 10mo $258,500 $141 85
109 Broussard Hill Dr 0.14mi 4/2.0 1,786 (-3%) 7mo $248,000 $139 84
110 Broussard Hill Dr 0.14mi 4/2.0 1,874 (+2%) 9mo $255,000 $136 82
519 Broussard Hill Dr 0.07mi 4/2.0 1,781 (-3%) 12mo $250,500 $141 82
104 Broussard Hill Dr 0.14mi 4/2.0 1,786 (-3%) 9mo $248,000 $139 81
114 Broussard Hill Dr 0.08mi 4/2.0 1,786 (-3%) 13mo $263,500 $148 81
106 Broussard Hill Dr 0.14mi 4/2.0 1,704 (-7%) 8mo $244,000 $143 75
524 Broussard Hill Dr 0.07mi 3/2.0 (-1) 1,616 (-12%) 8mo $240,000 $149 65
131 Broussard Hill Dr 0.13mi 4/3.0 2,087 (+14%) 2mo $215,000 $103 65
108 Broussard Hill Dr 0.14mi 3/2.0 (-1) 1,616 (-12%) 10mo $240,000 $149 60
103 Broussard Hill Dr 0.26mi 3/2.0 (-1) 1,613 (-12%) 8mo $240,000 $149 56

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
-9.8%
Equity multiple
0.64×
Total profit
$-25,548
Equity at exit
$38,021
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-1,205
Equity at exit
$22,048

Cash invested: $71,400 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
7 active
Months of supply
42.0 mo (2%/mo absorbed)
Median asking
$282,500 ($149/sqft)
Median days on market
508 d
This list price
lowest-priced of the active set
ARV vs active asking
-2.4% vs current asking $/sqft

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

ZIP-level market 70518

Home prices YoY
-16.0%
Active inventory
391
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,989 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$174 /mo · $2,091/yr
Insurance
$106
HOA
$500
Vacancy / Maint / Mgmt
$628
Net cashflow
$244

Break-even live

Break-even rent $2,681
Max offer price $255,000
Occupancy floor 87%

Sensitivity live

Price -10% $388 -5% $316 +0% $244 +5% $171 +10% $99
Rent -10% $7 -5% $125 +0% $244 +5% $362 +10% $480
Rate -1.0pp $372 -0.5pp $308 base $244 +0.5pp $177 +1.0pp $110

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
$63,750
Closing costs
$7,650
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
407 Broussard Hill Dr Broussard, LA 5.0 3.0 2087 $4,500 $2.16 93d 1 0.08mi
105 Harvest Hill Dr Broussard, LA 4.0 2.0 1706 $2,250 $1.32 62d 1 0.14mi
231 Saint Nazaire Rd Broussard, LA 1.0–3.0 1.0–2.0 1080 $1,715 $1.59 62d 27 0.58mi
232 Saint Nazaire Rd Broussard, LA 1.0–3.0 1.0–2.0 1080 $1,715 $1.59 62d 9 0.70mi
711 E Main St #100 Broussard, LA 3.0 2.0 1644 $2,750 $1.67 93d 1 1.39mi
711 E Main St #900 Broussard, LA 3.0 3.0 2276 $1,895 $0.83 70d 1 1.39mi

Listing history 50 events

  1. 2026-07-23
    days on market $255,000 Active 182 DOM
  2. 2026-07-22
    days on market $255,000 Active 181 DOM
  3. 2026-07-21
    days on market $255,000 Active 180 DOM
  4. 2026-07-18
    days on market $255,000 Active 177 DOM
  5. 2026-07-16
    days on market $255,000 Active 175 DOM
  6. 2026-07-16
    days on market $255,000 Active 174 DOM
  7. 2026-07-14
    days on market $255,000 Active 173 DOM
  8. 2026-07-13
    days on market $255,000 Active 172 DOM
  9. 2026-07-12
    days on market $255,000 Active 171 DOM
  10. 2026-07-11
    days on market $255,000 Active 170 DOM
  11. 2026-07-10
    days on market $255,000 Active 169 DOM
  12. 2026-07-09
    days on market $255,000 Active 168 DOM
  13. 2026-07-08
    days on market $255,000 Active 167 DOM
  14. 2026-07-07
    days on market $255,000 Active 166 DOM
  15. 2026-07-06
    days on market $255,000 Active 165 DOM
  16. 2026-07-05
    days on market $255,000 Active 164 DOM
  17. 2026-07-04
    days on market $255,000 Active 163 DOM
  18. 2026-07-03
    days on market $255,000 Active 162 DOM
  19. 2026-07-02
    days on market $255,000 Active 161 DOM
  20. 2026-07-01
    days on market $255,000 Active 160 DOM
  21. 2026-06-30
    price $255,000 Active 159 DOM
  22. 2026-06-30
    days on market $257,500 Active 159 DOM
  23. 2026-06-29
    days on market $257,500 Active 158 DOM
  24. 2026-06-28
    days on market $257,500 Active 157 DOM
  25. 2026-06-28
    days on market $257,500 Active 156 DOM
  26. 2026-06-27
    days on market $257,500 Active 155 DOM
  27. 2026-06-25
    days on market $257,500 Active 153 DOM
  28. 2026-06-23
    pricedays on market $257,500 Active 151 DOM
  29. 2026-06-21
    days on market $260,000 Active 150 DOM
  30. 2026-06-18
    days on market $260,000 Active 147 DOM
  31. 2026-06-17
    days on market $260,000 Active 146 DOM
  32. 2026-06-16
    days on market $260,000 Active 145 DOM
  33. 2026-06-15
    days on market $260,000 Active 144 DOM
  34. 2026-06-14
    days on market $260,000 Active 142 DOM
  35. 2026-06-13
    days on market $260,000 Active 141 DOM
  36. 2026-06-10
    days on market $260,000 Active 139 DOM
  37. 2026-06-09
    days on market $260,000 Active 138 DOM
  38. 2026-06-08
    days on market $260,000 Active 137 DOM
  39. 2026-06-07
    days on market $260,000 Active 136 DOM
  40. 2026-06-05
    days on market $260,000 Active 133 DOM
  41. 2026-06-03
    days on market $260,000 Active 132 DOM
  42. 2026-06-02
    days on market $260,000 Active 131 DOM
  43. 2026-06-01
    days on market $260,000 Active 130 DOM
  44. 2026-05-31
    days on market $260,000 Active 129 DOM
  45. 2026-05-30
    days on market $260,000 Active 128 DOM
  46. 2026-03-23
    price $260,000 551-char remark
    Show marketing remark (551 chars)

    Welcome to 108 Chesson Hill Drive in Broussard! This well-maintained 4-bedroom, 2-bath home is tucked away at the end of a quiet dead-end street, offering privacy and minimal traffic. The open floor plan provides a spacious and functional layout, perfect for everyday living and entertaining. Enjoy peaceful pond views from the backyard, creating a relaxing setting to unwind. Additional parking spaces add convenience for guests or multiple vehicles. Located in a desirable Broussard area with easy access to local amenities, this home is a must-see.

  47. 2026-01-22
    listed $265,000 Active 551-char remark
    Show marketing remark (551 chars)

    Welcome to 108 Chesson Hill Drive in Broussard! This well-maintained 4-bedroom, 2-bath home is tucked away at the end of a quiet dead-end street, offering privacy and minimal traffic. The open floor plan provides a spacious and functional layout, perfect for everyday living and entertaining. Enjoy peaceful pond views from the backyard, creating a relaxing setting to unwind. Additional parking spaces add convenience for guests or multiple vehicles. Located in a desirable Broussard area with easy access to local amenities, this home is a must-see.

  48. 2026-01-22
    historical $2,600
    Show marketing remark (551 chars)

    Welcome to 108 Chesson Hill Drive in Broussard! This well-maintained 4-bedroom, 2-bath home is tucked away at the end of a quiet dead-end street, offering privacy and minimal traffic. The open floor plan provides a spacious and functional layout, perfect for everyday living and entertaining. Enjoy peaceful pond views from the backyard, creating a relaxing setting to unwind. Additional parking spaces add convenience for guests or multiple vehicles. Located in a desirable Broussard area with easy access to local amenities, this home is a must-see.

  49. 2025-07-29
    price $2,600
  50. 2025-06-24
    listed $2,800

ⓘ 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
$2,091 · $174/mo
Projected year-2 tax
$2,091 · $174/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$35,867
− Mortgage interest
−$14,284
− Property taxes
−$2,091
− Insurance
−$1,275
− Repairs & maintenance
−$2,869
− Management
−$2,869
− HOA
−$6,000
− Depreciation
−$7,418
Taxable loss
−$940
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$226
After-tax cash flow
$3,148/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 · 6 photos

Good 80/100 None rehab

This well-maintained single-family home in Broussard offers a spacious and functional layout with modern amenities and a peaceful setting. It is ready for immediate occupancy and can be further enhanced with minor improvements to boost its value.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Painting exterior and interior — Fresh paint can improve curb appeal and interior aesthetics.
  • Both Landscaping and curb appeal — Improves curb appeal and adds value.
  • Rental HVAC maintenance — Ensures comfort and energy efficiency for tenants.
F Composite school gradezoned avg 43/100

Zoned Schools

Elementary Katharine Drexel Elementary School D- LA #169/646 Nat'l #15,746/41,679 Middle Broussard Middle School D LA #49/218 Nat'l #4,747/14,009 High O. Comeaux High School F LA #86/265 Nat'l #8,724/17,239

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 71/100

Livability — Broussard

Score
71/100
State rank
#49
US rank
#7184

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Broussard, LA
County
Lafayette Parish · 280,930 people
City population
17,263
Metro
Lafayette, LA
Population (ZIP)
17,263
Household income
$106,710
Rent vs Own
15.7% rent · 84.3% own
Severe rent burden
19% 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 (74%)
Race & ethnicity
White 74% Black 15% Two or more races 5% Hispanic / Latino 5% Asian 3%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 20% Romanian 2% Portuguese 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 2% French/Haitian/Cajun 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

Price history

-0.8% since first listed
9 events — show timeline
  • 2026-03-23 Price Changed $260,000 AcadianaMLS
  • 2026-01-22 Listed $265,000 AcadianaMLS
  • 2026-01-22 Rental Removed $2,600 RAAMLS
  • 2025-07-29 Price Changed $2,600 RAAMLS
  • 2025-06-24 Listed for Rent $2,800 RAAMLS
  • 2024-12-12 Listed $265,000 AcadianaMLS
  • 2023-12-18 Sold (MLS) $262,000 AcadianaMLS
  • 2023-11-02 Pending AcadianaMLS
  • 2023-08-05 Listed $262,000 AcadianaMLS

Property tax history

+254.9%/yr

Latest (2025): $2,091 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…