CashFlowRE
Sign in Sign up
1457 Louisiana 743 🌊 Lakefront
C- Composite 50.41
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 +20.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$100,000

1457 Louisiana 743 · Opelousas, LA 70570
3 bd · 1.0 ba · 1,080 sqft · Other · 30 Days on market
0.54 ac lot

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

Listing remarks

Welcome to your move-in-ready retreat at 1457 Highway 743, Opelousas, LA 70570! Nestled on a generous 1.01-acre lot, this charming single-family home offers the perfect blend of comfort and potential. With approximately 1,008 square feet of living space, it's ideal for cozy evenings and easy living. Fresh paint and new floors elevate the interior, creating a bright, welcoming atmosphere that's ready for you to call home. Imagine sipping your morning coffee while gazing out over your spacious yard--plenty of room for gardening, outdoor gatherings, or simply enjoying the Louisiana sunshine. Located just minutes from Kings Truck Stop and Casino and specialty meat shops like Bosco's and LINX, y

Key facts

  • Spacious yard
  • Generous lot
  • Move in ready

Tags

MOVE IN READYGENEROUS LOTSPACIOUS YARD

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: Public sewer; Electric service: CLECO
  • Home design: Single-family residence
  • Construction: HardiPlank siding; Frame construction; Composition roof
  • Exterior features: Highway frontage

Interior

  • Kitchen: Electric stove
  • Bedrooms: Guest suite
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Window air conditioning units
  • Interior features: High ceilings; Beamed ceilings; Built-in bookcases; Double vanity; Dual closets; Guest suite; Formica countertops; Window treatments
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/1.0-bath other listed at $100k.

Deal economics

  • At list price, monthly cash flow is $134 ($2k/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: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.0% in Opelousas — 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 63/100 on livability (#187 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 313 active listings in the ZIP; 142 units permitted in St. Landry Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
Recommended offer $98,500 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  4. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  5. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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
1.04%
Cap rate
7.90%
Cash-on-cash
5.73%
DSCR
1.26
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.4%
Equity multiple
0.73×
Total profit
$-7,668
Equity at exit
$14,910
10-year hold
IRR
2.2%
Equity multiple
1.16×
Total profit
$4,359
Equity at exit
$8,646

Cash invested: $28,000 (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 70570

Home prices YoY
-34.7%
Active inventory
313
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,044 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$134

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 82%

Sensitivity live

Price -10% $203 -5% $168 +0% $134 +5% $99 +10% $65
Rent -10% $51 -5% $93 +0% $134 +5% $175 +10% $216
Rate -1.0pp $184 -0.5pp $159 base $134 +0.5pp $108 +1.0pp $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
$25,000
Closing costs
$3,000
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 19 events

  1. 2026-06-21
    days on market $100,000 Active 30 DOM
  2. 2026-06-21
    days on market $100,000 Active 29 DOM
  3. 2026-06-18
    days on market $100,000 Active 27 DOM
  4. 2026-06-17
    days on market $100,000 Active 26 DOM
  5. 2026-06-16
    days on market $100,000 Active 25 DOM
  6. 2026-06-16
    price $100,000 Active 24 DOM
  7. 2026-06-15
    days on market $105,000 Active 24 DOM
  8. 2026-06-13
    days on market $105,000 Active 22 DOM
  9. 2026-06-12
    days on market $105,000 Active 21 DOM
  10. 2026-06-09
    days on market $105,000 Active 18 DOM
  11. 2026-06-08
    days on market $105,000 Active 17 DOM
  12. 2026-06-07
    days on market $105,000 Active 16 DOM
  13. 2026-06-07
    days on market $105,000 Active 15 DOM
  14. 2026-06-04
    days on market $105,000 Active 12 DOM
  15. 2026-06-02
    days on market $105,000 Active 11 DOM
  16. 2026-06-01
    days on market $105,000 Active 10 DOM
  17. 2026-05-31
    days on market $105,000 Active 9 DOM
  18. 2026-05-31
    days on market $105,000 Active 8 DOM
  19. 2026-05-20
    listed $105,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,530
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$2,909
Taxable income
$14
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3
After-tax cash flow
$1,602/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Opelousas

Score
63/100
State rank
#187
US rank
#14928

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
37,188

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 55% White 37% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Lithuanian 8%
Foreign-born
1% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 3%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.38%
Current HPI
98.4256
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

1 event — show timeline
  • 2026-05-20 Listed $105,000 AcadianaMLS

Property tax history

-4.2%/yr

Latest (2025): $170 · -32.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…