CashFlowRE
Sign in Sign up
14155 La Hwy 73 #30
C- Composite 51.26
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 +21.2/30.0
  • DSCR +6.8/10.0
  • 1% rule +6.2/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • ARV discount +3.1/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,500

14155 La Hwy 73 #30 · Prairieville, LA 70769
3 bd · 2.5 ba · 2,016 sqft · Townhouse · 132 Days on market
Built 2008 $134/sqft · 10% above area Est $246k · 10% over $300/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A standout property that checks all the boxes! This beautifully upgraded condo offers exceptional value in an unbeatable location. Features typically found in much higher-priced properties shine throughout the home. Enjoy tranquil pond views from both levels of the unit. The open, split-level floor plan includes 3 bedrooms and 2.5 bathrooms, plus a second-floor landing ideal for a home office or flex space. The living area showcases double-crown molding, wood flooring, and a cozy gas fireplace. The eat-in kitchen, equipped with granite countertops, stainless steel appliances, and bar seating, also includes a keeping area that opens directly to a large patio--perfect for everyday living and entertaining. The primary ensuite is a relaxing retreat overlooking the pond and features two closets, including a spacious walk-in closet in the bath area. Primary bath offers a dual vanity, separate shower, and garden tub. With its upgrades, layout, and prime location, this condo is truly a must-see!

Key facts

  • Two closets
  • Dual vanity
  • Primary ensuite

Tags

TRANQUIL POND VIEWSOPEN SPLIT-LEVEL FLOOR PLANPRIMARY ENSUITETWO CLOSETSSPACIOUS WALK-IN CLOSETDUAL VANITY

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/2.5-bath townhouse listed at $270k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Recommended offer: $237k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($109k/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.
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($237k) is reasonable based on typical stale-listing flexibility.
  • 18 sale attempts since 18y 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $237,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 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 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
1.12%
Cap rate
8.03%
Cash-on-cash
6.20%
DSCR
1.28
GRM
7.5

CMA / ARV

ARV (median comp)
$245,526
List price
$269,500
Delta
9.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14155 La Hwy 73 #20 0.00mi 3/2.5 1,975 (-2%) 3mo $284,000 $144 94
14237 La Hwy 73 Unit D 0.21mi 3/2.5 1,785 (-12%) 18mo $265,000 $148 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 · 3.47% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-17,276
Equity at exit
$40,183
10-year hold
IRR
4.1%
Equity multiple
1.31×
Total profit
$23,370
Equity at exit
$23,301

Cash invested: $75,460 (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
7.5×

Monthly cashflow live

Estimated rent
$3,011 medium interval (Pro) →
Mortgage (P&I)
$1,413
Tax from tax record
$163 /mo · $1,961/yr
Insurance
$112
HOA
$300
Vacancy / Maint / Mgmt
$632
Net cashflow
$390

Break-even live

Break-even rent $2,518
Max offer price $269,500
Occupancy floor 82%

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
$67,375
Closing costs
$8,085
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
37313 Mindy Way Ave Prairieville, LA 4.0 3.0 2517 $4,050 $1.61 43d 1 0.69mi
15279 Oak Heritage Ave Prairieville, LA 1.0–3.0 1.0–2.5 1331 $2,243 $1.69 14d 7 1.21mi
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 14d 2 1.42mi

HOA detail

Monthly dues
$300 · $3,600/yr
Likely covers
gas

Listing history 44 events

  1. 2026-06-18
    days on market $269,500 Active 132 DOM
  2. 2026-06-17
    days on market $269,500 Active 131 DOM
  3. 2026-06-16
    days on market $269,500 Active 130 DOM
  4. 2026-06-15
    days on market $269,500 Active 129 DOM
  5. 2026-06-14
    days on market $269,500 Active 127 DOM
  6. 2026-06-10
    days on market $269,500 Active 124 DOM
  7. 2026-06-09
    days on market $269,500 Active 123 DOM
  8. 2026-06-08
    days on market $269,500 Active 122 DOM
  9. 2026-06-07
    days on market $269,500 Active 121 DOM
  10. 2026-06-05
    days on market $269,500 Active 118 DOM
  11. 2026-06-03
    days on market $269,500 Active 117 DOM
  12. 2026-06-02
    days on market $269,500 Active 116 DOM
  13. 2026-06-01
    days on market $269,500 Active 115 DOM
  14. 2026-05-31
    days on market $269,500 Active 114 DOM
  15. 2026-05-31
    days on market $269,500 Active 113 DOM
  16. 2026-04-23
    price $269,500 1002-char remark
    Show marketing remark (1007 chars)

    A standout property that checks all the boxes! This beautifully upgraded condo offers exceptional value in an unbeatable location. Features typically found in much higher-priced properties shine throughout the home. Enjoy tranquil pond views from both levels of the unit. The open, split-level floor plan includes 3 bedrooms and 2.5 bathrooms, plus a second-floor landing ideal for a home office or flex space. The living area showcases double-crown molding, wood flooring, and a cozy gas fireplace. The eat-in kitchen, equipped with granite countertops, stainless steel appliances, and bar seating, also includes a keeping area that opens directly to a large patio—perfect for everyday living and entertaining. The primary ensuite is a relaxing retreat overlooking the pond and features two closets, including a spacious walk-in closet in the bath area. Primary bath offers a dual vanity, separate shower, and garden tub. With its upgrades, layout, and prime location, this condo is truly a must-see!

  17. 2026-04-23
    price $269,500 1007-char remark
    Show marketing remark (1007 chars)

    A standout property that checks all the boxes! This beautifully upgraded condo offers exceptional value in an unbeatable location. Features typically found in much higher-priced properties shine throughout the home. Enjoy tranquil pond views from both levels of the unit. The open, split-level floor plan includes 3 bedrooms and 2.5 bathrooms, plus a second-floor landing ideal for a home office or flex space. The living area showcases double-crown molding, wood flooring, and a cozy gas fireplace. The eat-in kitchen, equipped with granite countertops, stainless steel appliances, and bar seating, also includes a keeping area that opens directly to a large patio—perfect for everyday living and entertaining. The primary ensuite is a relaxing retreat overlooking the pond and features two closets, including a spacious walk-in closet in the bath area. Primary bath offers a dual vanity, separate shower, and garden tub. With its upgrades, layout, and prime location, this condo is truly a must-see!

  18. 2026-02-06
    listed $278,000 Active 1007-char remark
    Show marketing remark (1002 chars)

    A standout property that checks all the boxes! This beautifully upgraded condo offers exceptional value in an unbeatable location. Features typically found in much higher-priced properties shine throughout the home. Enjoy tranquil pond views from both levels of the unit. The open, split-level floor plan includes 3 bedrooms and 2.5 bathrooms, plus a second-floor landing ideal for a home office or flex space. The living area showcases double-crown molding, wood flooring, and a cozy gas fireplace. The eat-in kitchen, equipped with granite countertops, stainless steel appliances, and bar seating, also includes a keeping area that opens directly to a large patio--perfect for everyday living and entertaining. The primary ensuite is a relaxing retreat overlooking the pond and features two closets, including a spacious walk-in closet in the bath area. Primary bath offers a dual vanity, separate shower, and garden tub. With its upgrades, layout, and prime location, this condo is truly a must-see!

  19. 2026-02-06
    listed $278,000 Active 1002-char remark
    Show marketing remark (1002 chars)

    A standout property that checks all the boxes! This beautifully upgraded condo offers exceptional value in an unbeatable location. Features typically found in much higher-priced properties shine throughout the home. Enjoy tranquil pond views from both levels of the unit. The open, split-level floor plan includes 3 bedrooms and 2.5 bathrooms, plus a second-floor landing ideal for a home office or flex space. The living area showcases double-crown molding, wood flooring, and a cozy gas fireplace. The eat-in kitchen, equipped with granite countertops, stainless steel appliances, and bar seating, also includes a keeping area that opens directly to a large patio--perfect for everyday living and entertaining. The primary ensuite is a relaxing retreat overlooking the pond and features two closets, including a spacious walk-in closet in the bath area. Primary bath offers a dual vanity, separate shower, and garden tub. With its upgrades, layout, and prime location, this condo is truly a must-see!

  20. 2025-08-01
    price $275,000
  21. 2025-08-01
    price $275,000
  22. 2025-03-25
    status Active
  23. 2024-12-11
    listed $289,900 Active
  24. 2024-12-11
    historical
  25. 2024-11-14
    price $289,900
  26. 2024-11-13
    price $289,900
  27. 2024-09-22
    price $295,000
  28. 2024-09-07
    listed $295,000 Active
  29. 2024-09-07
    listed $297,000 Active
  30. 2014-11-14
    soldstatus
  31. 2014-04-28
    listed $185,000
  32. 2014-04-28
    listed $185,000
  33. 2014-04-28
    listed $185,000
  34. 2013-12-23
    listed $213,000
  35. 2013-12-23
    listed $213,000
  36. 2012-11-14
    listed $213,000
  37. 2012-11-14
    listed $213,000
  38. 2012-06-06
    listed $210,000
  39. 2012-06-06
    listed $210,000
  40. 2010-09-24
    listed $1,550
  41. 2008-10-30
    soldstatus
  42. 2008-10-14
    listed $265,000
  43. 2008-10-14
    listed $265,000
  44. 2006-06-06
    soldstatus $779,000

ⓘ 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
$1,961 · $163/mo
Projected year-2 tax
$1,961 · $163/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 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 · 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
$36,136
− Mortgage interest
−$15,096
− Property taxes
−$1,961
− Insurance
−$1,348
− Repairs & maintenance
−$2,891
− Management
−$2,891
− HOA
−$3,600
− Depreciation
−$7,840
Taxable income
$510
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$122
After-tax cash flow
$4,558/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

-65.4% since first listed
29 events — show timeline
  • 2026-04-23 Price Changed $269,500 AcadianaMLS
  • 2026-04-23 Price Changed $269,500 GBRMLS
  • 2026-02-06 Listed $278,000 GBRMLS
  • 2026-02-06 Listed $278,000 AcadianaMLS
  • 2025-08-01 Price Changed $275,000 GBRMLS
  • 2025-08-01 Price Changed $275,000 AcadianaMLS
  • 2025-03-25 Relisted GBRMLS
  • 2024-12-11 Listed $289,900 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-11-14 Price Changed $289,900 AcadianaMLS
  • 2024-11-13 Price Changed $289,900 GBRMLS
  • 2024-09-22 Price Changed $295,000 GBRMLS
  • 2024-09-07 Listed $297,000 GBRMLS
  • 2024-09-07 Listed $295,000 AcadianaMLS
  • 2014-11-14 Sold (MLS) GBRMLS
  • 2014-04-28 Listed $185,000 AcadianaMLS
  • 2014-04-28 Listed $185,000 AcadianaMLS
  • 2014-04-28 Listed $185,000 GBRMLS
  • 2013-12-23 Listed $213,000 AcadianaMLS
  • 2013-12-23 Listed $213,000 GBRMLS
  • 2012-11-14 Listed $213,000 AcadianaMLS
  • 2012-11-14 Listed $213,000 GBRMLS
  • 2012-06-06 Listed $210,000 AcadianaMLS
  • 2012-06-06 Listed $210,000 GBRMLS
  • 2010-09-24 Listed $1,550 GBRMLS
  • 2008-10-30 Sold (MLS) GBRMLS
  • 2008-10-14 Listed $265,000 GBRMLS
  • 2008-10-14 Listed $265,000 AcadianaMLS
  • 2006-06-06 Sold (Public Records) $779,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,961 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…