CashFlowRE
Sign in Sign up
208 Marathon Dr
C Composite 59.36
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 +21.1/30.0
  • ARV discount +11.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.1/10.0
  • Rent growth +4.3/5.0
  • Condition / age +4.0/5.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Appreciation +0.0/10.0

$250,000

208 Marathon Dr · Lafayette, LA 70501
4 bd · 2.0 ba · 1,812 sqft · SingleFamily public records · 456 Days on market
Built 2022 Good condition 6,534 sqft lot $138/sqft · 6% below area Est $271k · 8% under $25/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

Key facts

  • Views of the pond
  • Above ground pool
  • Custom built deck

Tags

SOLAR PANELSBACKYARD RETREATFULLY FENCED YARDCUSTOM BUILT DECKABOVE GROUND POOLVIEWS OF THE POND

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 4-bed/2.0-bath single-family listed at $250k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 4.7% in Lafayette — 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 70/100 on livability (#63 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime 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.
  • Market conditions: Rents rising fast (+7.3%/yr); 246 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • At $2,517/mo this rent would consume 91% of the median local household income ($33k/yr) (locally 2089% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 456 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $49k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $220,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 456 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. Crime grade is F 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?
  7. 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.
  8. 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.
  9. 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
1.01%
Cap rate
8.02%
Cash-on-cash
6.15%
DSCR
1.27
GRM
8.3

CMA / ARV

ARV (median comp)
$270,771
List price
$250,000
Delta
-7.67%
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
423 Starlight Dr 0.07mi 4/2.0 1,700 (-6%) 0mo $230,000 $135 86
204 White Pine Dr 0.24mi 4/2.0 1,786 (-1%) 6mo $236,000 $132 81
323 White Pine Dr 0.27mi 4/2.0 1,874 (+3%) 1mo $249,000 $133 81
328 White Pine Dr 0.27mi 4/2.0 1,874 (+3%) 1mo $254,500 $136 81
335 White Pine Dr 0.27mi 4/2.0 1,704 (-6%) 1mo $237,000 $139 77
120 Red Pine Dr 0.32mi 4/2.0 1,874 (+3%) 6mo $239,900 $128 74
102 Kingswood Dr 0.50mi 3/2.0 (-1) 1,775 (-2%) 4mo $215,000 $121 64
319 White Pine Dr 0.27mi 3/2.0 (-1) 1,613 (-11%) 2mo $235,500 $146 62
333 White Pine Dr 0.27mi 3/2.0 (-1) 1,613 (-11%) 2mo $235,000 $146 62
336 White Pine Dr 0.26mi 3/2.0 (-1) 1,616 (-11%) 3mo $242,000 $150 62
332 White Pine Dr 0.26mi 4/2.0 2,079 (+15%) 6mo $269,000 $129 58
106 Kingswood Dr 0.49mi 3/2.0 (-1) 1,576 (-13%) 2mo $169,000 $107 48

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 · 7.35% rent growth · sell at horizon

5-year hold
IRR
-2.2%
Equity multiple
0.91×
Total profit
$-6,171
Equity at exit
$37,276
10-year hold
IRR
11.5%
Equity multiple
2.08×
Total profit
$75,597
Equity at exit
$21,615

Cash invested: $70,000 (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 70501

Rents YoY
7.3%
Active inventory
246
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,517 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$189 /mo · $2,270/yr
Insurance
$104
HOA
$25
Vacancy / Maint / Mgmt
$529
Net cashflow
$359

Break-even live

Break-even rent $2,062
Max offer price $250,000
Occupancy floor 81%

Sensitivity live

Price -10% $501 -5% $430 +0% $359 +5% $288 +10% $217
Rent -10% $160 -5% $260 +0% $359 +5% $458 +10% $558
Rate -1.0pp $485 -0.5pp $423 base $359 +0.5pp $294 +1.0pp $228

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
$62,500
Closing costs
$7,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
406 Starlight Dr Lafayette, LA 4.0 2.0 1867 $3,500 $1.87 14d 1 0.10mi
109 Red Pine Dr Lafayette, LA 4.0 3.0 2087 $3,500 $1.68 14d 1 0.25mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
pool

Listing history 28 events

  1. 2026-06-18
    days on market $250,000 Active 456 DOM
  2. 2026-06-17
    days on market $250,000 Active 455 DOM
  3. 2026-06-16
    days on market $250,000 Active 454 DOM
  4. 2026-06-15
    days on market $250,000 Active 453 DOM
  5. 2026-06-14
    days on market $250,000 Active 451 DOM
  6. 2026-06-13
    days on market $250,000 Active 450 DOM
  7. 2026-06-10
    days on market $250,000 Active 448 DOM
  8. 2026-06-09
    days on market $250,000 Active 447 DOM
  9. 2026-06-08
    days on market $250,000 Active 446 DOM
  10. 2026-06-07
    days on market $250,000 Active 445 DOM
  11. 2026-06-05
    days on market $250,000 Active 442 DOM
  12. 2026-06-03
    days on market $250,000 Active 441 DOM
  13. 2026-06-02
    days on market $250,000 Active 440 DOM
  14. 2026-06-01
    days on market $250,000 Active 439 DOM
  15. 2026-05-31
    days on market $250,000 Active 438 DOM
  16. 2026-05-30
    days on market $250,000 Active 437 DOM
  17. 2026-03-09
    price $250,000 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  18. 2026-01-02
    status Active 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  19. 2025-10-30
    price $260,000 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  20. 2025-09-05
    price $269,000 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  21. 2025-07-16
    price $279,000 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  22. 2025-03-26
    price $289,000 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  23. 2025-03-17
    listed $299,000 Active 836-char remark
    Show marketing remark (836 chars)

    Welcome to this beautifully upgraded 3-year-old brick home, nestled in one of Lafayette's newest neighborhoods! Thoughtfully enhanced since its purchase, this home boasts custom touches throughout. Enjoy energy efficiency with optional solar panels and views of the pond! Step outside to a true backyard retreat! Featuring a fully fenced in yard and an expansive custom-built deck that extends across the back yard, seamlessly wrapping around the above-ground pool! Whether you're entertaining or unwinding, this outdoor space is perfect for enjoying Louisiana evenings over the pond.Inside, the upgrades continue with modern finishes, stylish fixtures, and a layout designed for comfort and convenience. Don't miss the chance to own this move-in-ready home with exceptional features inside and out. Schedule your private showing today!

  24. 2022-08-10
    soldstatus $232,000 Sold
  25. 2022-06-01
    status Pending
  26. 2022-05-13
    price $234,000
  27. 2022-04-06
    price $247,000
  28. 2022-04-06
    listed $242,000 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
$2,270 · $189/mo
Projected year-2 tax
$2,270 · $189/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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°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 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
$30,203
− Mortgage interest
−$14,004
− Property taxes
−$2,270
− Insurance
−$1,250
− Repairs & maintenance
−$2,416
− Management
−$2,416
− HOA
−$300
− Depreciation
−$7,273
Taxable income
$274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$66
After-tax cash flow
$4,242/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 · 12 photos

Good 80/100 Cosmetic rehab

This 3-year-old brick home in a new neighborhood is in excellent condition with modern upgrades and a spacious outdoor living area. It's move-in ready and ideal for both resale and rental.

Value-add opportunities

  • Both landscaping — enhances curb appeal and outdoor living space
  • Rental pool maintenance — attracts families and vacation rentals

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and outdoor living space
  • Rental pool maintenance — attracts families and vacation rentals

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Lafayette

Score
70/100
State rank
#63
US rank
#8133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafayette, LA
County
Lafayette Parish · 207,544 people
City population
158,114
Metro
Lafayette, LA
Population (ZIP)
26,465
Household income
$33,365
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
2089.0

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 Black (73%)
Race & ethnicity
Black 73% White 18% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Lithuanian 4%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 2%

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
▼ -108.63%
Current HPI
81.2963
Rent YoY
▲ 7.35%
Metro
Lafayette, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+3.3% since first listed
12 events — show timeline
  • 2026-03-09 Price Changed $250,000 AcadianaMLS
  • 2026-01-02 Relisted AcadianaMLS
  • 2025-10-30 Price Changed $260,000 AcadianaMLS
  • 2025-09-05 Price Changed $269,000 AcadianaMLS
  • 2025-07-16 Price Changed $279,000 AcadianaMLS
  • 2025-03-26 Price Changed $289,000 AcadianaMLS
  • 2025-03-17 Listed $299,000 AcadianaMLS
  • 2022-08-10 Sold (MLS) $232,000 AcadianaMLS
  • 2022-06-01 Pending AcadianaMLS
  • 2022-05-13 Price Changed $234,000 AcadianaMLS
  • 2022-04-06 Price Changed $247,000 AcadianaMLS
  • 2022-04-06 Listed $242,000 AcadianaMLS

Property tax history

+113.8%/yr

Latest (2025): $2,270 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…