CashFlowRE
Sign in Sign up
31933 Shelly Dr
A Composite 85.98
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.1/10.0
  • Schools +4.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,900

31933 Shelly Dr · Killian, LA 70462
2 bd · 1.0 ba · 1,149 sqft · SingleFamily · 320 Days on market
Built 1984 7,318 sqft lot $87/sqft · 47% below area Est $188k · 47% under

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

Listing remarks MLS

Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

Key facts

  • Open floor plan
  • 7,318 sq ft lot
  • Built 1984

Tags

OPEN FLOOR PLANLOW MAINTENANCE LAMINATECERAMIC TILE FLOORINGELECTRICAL IMPROVEMENTSCONTEMPORARY LIGHT FIXTURESNEWLY INSTALLED DOORS

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 2.2% in Killian — 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 57/100 on livability (#333 in LA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, cost of living A+; Watch: health & safety C-, schools F, amenities F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 218 active listings in the ZIP; 794 units permitted in Livingston Parish in 2024 (99 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($691 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 320 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 19y ago; this cycle's ask has dropped $39k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 320 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.41%
Cap rate
12.46%
Cash-on-cash
22.01%
DSCR
1.98
GRM
5.9

CMA / ARV

ARV (median comp)
$187,626
List price
$99,900
Delta
-46.76%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
31734 Shelton Dr 0.16mi 3/3.0 (+1) 1,116 (-3%) 1mo $325,000 $291 74
31948 Tiboe Plz 0.16mi 3/1.0 (+1) 1,106 (-4%) 10mo $185,000 $167 73
29878 Highway 22 Hwy 0.66mi 3/2.0 (+1) 1,280 (+11%) 19mo $153,000 $120 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.0%
Equity multiple
3.15×
Total profit
$60,153
Equity at exit
$89,998
10-year hold
IRR
23.7%
Equity multiple
7.19×
Total profit
$173,259
Equity at exit
$194,084

Cash invested: $27,972 (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 70462

Active inventory
218
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,411 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$36 /mo · $436/yr
Insurance
$42
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$87

Break-even live

Break-even rent $1,302
Max offer price $99,900
Occupancy floor 89%

Sensitivity live

Price -10% $143 -5% $115 +0% $87 +5% $58 +10% $30
Rent -10% $-25 -5% $31 +0% $87 +5% $142 +10% $198
Rate -1.0pp $137 -0.5pp $112 base $87 +0.5pp $61 +1.0pp $34

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
$24,975
Closing costs
$2,997
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 48 events

  1. 2026-06-22
    days on market $99,900 Active 320 DOM
  2. 2026-06-18
    days on market $99,900 Active 317 DOM
  3. 2026-06-17
    days on market $99,900 Active 316 DOM
  4. 2026-06-16
    days on market $99,900 Active 315 DOM
  5. 2026-06-15
    days on market $99,900 Active 314 DOM
  6. 2026-06-14
    days on market $99,900 Active 312 DOM
  7. 2026-06-13
    days on market $99,900 Active 311 DOM
  8. 2026-06-10
    days on market $99,900 Active 309 DOM
  9. 2026-06-08
    days on market $99,900 Active 307 DOM
  10. 2026-06-07
    days on market $99,900 Active 306 DOM
  11. 2026-06-03
    days on market $99,900 Active 302 DOM
  12. 2026-06-02
    days on market $99,900 Active 301 DOM
  13. 2026-06-01
    days on market $99,900 Active 300 DOM
  14. 2026-05-31
    days on market $99,900 Active 299 DOM
  15. 2026-05-31
    days on market $99,900 Active 298 DOM
  16. 2026-03-29
    status Active 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  17. 2026-03-29
    status Active 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  18. 2026-02-15
    status Pending 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  19. 2026-02-15
    historical Active Under Contract 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  20. 2026-01-08
    price $99,900 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  21. 2026-01-08
    price $99,900 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  22. 2026-01-06
    price $119,000 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  23. 2026-01-06
    price $119,000 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  24. 2025-08-26
    price $129,000 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  25. 2025-08-26
    price $129,000 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  26. 2025-08-05
    listed $139,000 Active 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  27. 2025-08-05
    listed $139,000 Active 1221-char remark
    Show marketing remark (1221 chars)

    Experience a weekend retreat like no other or envision it as your forever home, nestled near the serene Blood/Tickfaw rivers in charming Springfield. This cozy 2-bedroom, 1 full bath Camp has received a fresh coat of paint and boasts a spacious open floor plan, complete with a generously sized living room seamlessly flowing into a comfortable sitting area. Enjoy the convenience of low-maintenance laminate and ceramic tile flooring, eliminating the hassle of carpet care. This Camp has been meticulously updated, featuring electrical improvements, contemporary light fixtures, newly installed doors, expertly refinished kitchen cabinets, and the addition of a charming accent wall that infuses a touch of sophistication into the space, among other enhancements! Additionally, the property features Window Units installed in 2023, a Water Heater that is 6 years old, and a durable Metal Roof. Nestled in a prime location, this property offers easy access to a wealth of river activities, making it an ideal choice for outdoor enthusiasts. Don't miss out on this fantastic opportunity at an attractive price point. Schedule an appointment today to explore this idyllic getaway that could become your new home sweet home.

  28. 2024-02-02
    soldstatus Sold
  29. 2024-02-02
    soldstatus $107,000
  30. 2024-01-11
    historical
  31. 2024-01-03
    status Active
  32. 2023-12-04
    historical
  33. 2023-10-31
    price $120,000
  34. 2023-10-10
    price $125,000
  35. 2023-09-19
    listed $135,000 Active
  36. 2023-09-19
    listed $120,000
  37. 2013-07-08
    soldstatus $53,900
  38. 2013-06-21
    soldstatus $53,900
  39. 2013-01-08
    listed $54,900
  40. 2013-01-08
    listed $54,900
  41. 2013-01-08
    listed $54,900
  42. 2007-09-10
    soldstatus
  43. 2007-08-31
    soldstatus
  44. 2007-08-31
    soldstatus $56,500
  45. 2007-07-06
    listed $59,000
  46. 2007-07-06
    listed $59,000
  47. 2007-07-06
    listed $59,000
  48. 2007-07-06
    listed $59,000

ⓘ 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
$436 · $36/mo
Projected year-2 tax
$549 · $46/mo
Expected delta
+$114/yr (+$9/mo · 26.2%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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 0 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
$16,936
− Mortgage interest
−$5,596
− Property taxes
−$436
− Insurance
−$5,618
− Repairs & maintenance
−$1,355
− Management
−$1,355
− Depreciation
−$2,906
Taxable loss
−$329
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$79
After-tax cash flow
$1,118/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
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — Killian

Score
57/100
State rank
#333
US rank
#22333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,428

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 15% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 115.93%
Current HPI
389.85
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

+69.3% since first listed
33 events — show timeline
  • 2026-03-29 Relisted AcadianaMLS
  • 2026-03-29 Relisted GSREIN
  • 2026-02-15 Pending AcadianaMLS
  • 2026-02-15 Contingent GSREIN
  • 2026-01-08 Price Changed $99,900 AcadianaMLS
  • 2026-01-08 Price Changed $99,900 GSREIN
  • 2026-01-06 Price Changed $119,000 AcadianaMLS
  • 2026-01-06 Price Changed $119,000 GSREIN
  • 2025-08-26 Price Changed $129,000 AcadianaMLS
  • 2025-08-26 Price Changed $129,000 GSREIN
  • 2025-08-05 Listed $139,000 GSREIN
  • 2025-08-05 Listed $139,000 AcadianaMLS
  • 2024-02-02 Sold (Public Records) $107,000 Public Records
  • 2024-02-02 Sold (MLS) GBRMLS
  • 2024-01-11 Delisted GBRMLS
  • 2024-01-03 Relisted GBRMLS
  • 2023-12-04 Delisted GBRMLS
  • 2023-10-31 Price Changed $120,000 GBRMLS
  • 2023-10-10 Price Changed $125,000 GBRMLS
  • 2023-09-19 Listed $120,000 AcadianaMLS
  • 2023-09-19 Listed $135,000 GBRMLS
  • 2013-07-08 Sold (Public Records) $53,900 Public Records
  • 2013-06-21 Sold (MLS) $53,900 GSREIN
  • 2013-01-08 Listed $54,900 AcadianaMLS
  • 2013-01-08 Listed $54,900 AcadianaMLS
  • 2013-01-08 Listed $54,900 GSREIN
  • 2007-09-10 Sold (Public Records) Public Records
  • 2007-08-31 Sold (MLS) $56,500 GSREIN
  • 2007-08-31 Sold (MLS) GBRMLS
  • 2007-07-06 Listed $59,000 AcadianaMLS
  • 2007-07-06 Listed $59,000 GSREIN
  • 2007-07-06 Listed $59,000 AcadianaMLS
  • 2007-07-06 Listed $59,000 GBRMLS

Property tax history

-2.7%/yr

Latest (2024): $436 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…