CashFlowRE
Sign in Sign up
15230 Silver Oak Dr
B- Composite 67.74
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 +29.2/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

15230 Silver Oak Dr · Prairieville, LA 70769
5 bd · 4.5 ba · 1,530 sqft · Manufactured · 124 Days on market
Built 1977 0.69 ac lot $131/sqft · 54% above area

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

Listing remarks MLS

Welcome to this well-maintained 5 bedroom, 4 bath mobile home offering comfort, space and versatility. Sitting on a beautiful, shaded lot. Mature shade trees surround the property, providing a peaceful setting and plenty of outdoor enjoyment year round. The home features a functional layout with generous living areas, ideal for families or multi-generational living. Step outside to enjoy the covered outdoor space. Additional highlights include a storage shed for tools and equipment, a half bath, a chicken coop for those seeking a touch of country living, and a swing set, making this property appealing for families with children. The open yard offers room for play, pets, gardening, or future outdoor projects.

Key facts

  • 0.69 acre lot
  • 2 parking spots
  • Built 1977

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 5-bed/4.5-bath manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $698 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 4.3% in Prairieville — 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 (#70 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety 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 (+3.5%/yr); 492 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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $56k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 124 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 26y 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 $76k; list at $200k implies a 163% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 124 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 1977 — 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. 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. 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
1.20%
Cap rate
10.48%
Cash-on-cash
14.95%
DSCR
1.67
GRM
6.9

CMA / ARV

ARV (median comp)
$129,900
List price
$200,000
Delta
53.96%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.47% rent growth · sell at horizon

5-year hold
IRR
6.0%
Equity multiple
1.23×
Total profit
$13,100
Equity at exit
$29,821
10-year hold
IRR
15.7%
Equity multiple
2.30×
Total profit
$73,055
Equity at exit
$17,292

Cash invested: $56,000 (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 70769

Rents YoY
3.5%
Active inventory
492
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,402 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$68 /mo · $816/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$505
Net cashflow
$698

Break-even live

Break-even rent $1,519
Max offer price $200,000
Occupancy floor 66%

Sensitivity live

Price -10% $811 -5% $754 +0% $698 +5% $641 +10% $585
Rent -10% $508 -5% $603 +0% $698 +5% $793 +10% $888
Rate -1.0pp $799 -0.5pp $749 base $698 +0.5pp $646 +1.0pp $593

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
$50,000
Closing costs
$6,000
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 25 events

  1. 2026-06-18
    days on market $200,000 Active 124 DOM
  2. 2026-06-17
    days on market $200,000 Active 123 DOM
  3. 2026-06-16
    days on market $200,000 Active 122 DOM
  4. 2026-06-15
    days on market $200,000 Active 121 DOM
  5. 2026-06-14
    days on market $200,000 Active 119 DOM
  6. 2026-06-10
    days on market $200,000 Active 116 DOM
  7. 2026-06-09
    days on market $200,000 Active 115 DOM
  8. 2026-06-08
    days on market $200,000 Active 114 DOM
  9. 2026-06-07
    days on market $200,000 Active 113 DOM
  10. 2026-06-05
    days on market $200,000 Active 110 DOM
  11. 2026-06-03
    days on market $200,000 Active 109 DOM
  12. 2026-06-02
    days on market $200,000 Active 108 DOM
  13. 2026-06-01
    days on market $200,000 Active 107 DOM
  14. 2026-05-31
    days on market $200,000 Active 106 DOM
  15. 2026-05-31
    days on market $200,000 Active 105 DOM
  16. 2026-02-09
    listed $200,000 Active 717-char remark
    Show marketing remark (716 chars)

    Welcome to this well-maintained 5 bedroom, 4 bath mobile home offering comfort, space and versatility. Sitting on a beautiful, shaded lot. Mature shade trees surround the property, providing a peaceful setting and plenty of outdoor enjoyment year round. The home features a functional layout with generous living areas, ideal for families or multi-generational living.Step outside to enjoy the covered outdoor space. Additional highlights include a storage shed for tools and equipment, a half bath, a chicken coop for those seeking a touch of country living, and a swing set, making this property appealing for families with children. The open yard offers room for play, pets, gardening, or future outdoor projects.

  17. 2026-02-09
    listed $200,000 Active 716-char remark
    Show marketing remark (716 chars)

    Welcome to this well-maintained 5 bedroom, 4 bath mobile home offering comfort, space and versatility. Sitting on a beautiful, shaded lot. Mature shade trees surround the property, providing a peaceful setting and plenty of outdoor enjoyment year round. The home features a functional layout with generous living areas, ideal for families or multi-generational living.Step outside to enjoy the covered outdoor space. Additional highlights include a storage shed for tools and equipment, a half bath, a chicken coop for those seeking a touch of country living, and a swing set, making this property appealing for families with children. The open yard offers room for play, pets, gardening, or future outdoor projects.

  18. 2019-03-15
    soldstatus $76,000
  19. 2006-05-12
    soldstatus $10,000
  20. 2004-11-22
    listed $44,000
  21. 2004-11-22
    listed $44,000
  22. 2001-08-06
    listed $39,900
  23. 2000-09-29
    listed $44,900
  24. 2000-03-09
    listed $47,500
  25. 2000-01-10
    listed $49,500

ⓘ 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
$816 · $68/mo
Projected year-2 tax
$1,100 · $92/mo
Expected delta
+$284/yr (+$24/mo · 34.8%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 19 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
$28,830
− Mortgage interest
−$11,203
− Property taxes
−$816
− Insurance
−$1,000
− Repairs & maintenance
−$2,306
− Management
−$2,306
− Depreciation
−$5,818
Taxable income
$5,379
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,291
After-tax cash flow
$7,082/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 — Prairieville

Score
69/100
State rank
#70
US rank
#8507

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prairieville, LA
County
Ascension Parish · 98,362 people
City population
49,278
Metro
Baton Rouge, LA
Population (ZIP)
49,278
Household income
$109,404
Rent vs Own
12.3% rent · 87.7% own
Severe rent burden
91.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% 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
▼ -111.56%
Current HPI
144.2267
Rent YoY
▲ 3.47%
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

+304.0% since first listed
10 events — show timeline
  • 2026-02-09 Listed $200,000 GBRMLS
  • 2026-02-09 Listed $200,000 AcadianaMLS
  • 2019-03-15 Sold (Public Records) $76,000 Public Records
  • 2006-05-12 Sold (Public Records) $10,000 Public Records
  • 2004-11-22 Listed $44,000 AcadianaMLS
  • 2004-11-22 Listed $44,000 GBRMLS
  • 2001-08-06 Listed $39,900 AcadianaMLS
  • 2000-09-29 Listed $44,900 AcadianaMLS
  • 2000-03-09 Listed $47,500 AcadianaMLS
  • 2000-01-10 Listed $49,500 AcadianaMLS

Property tax history

+10.0%/yr

Latest (2025): $816 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…