CashFlowRE
Sign in Sign up
102 Bradford Dr
C+ Composite 64.41
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 +25.5/30.0
  • ARV discount +12.7/15.0
  • DSCR +8.5/10.0
  • 1% rule +5.6/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

102 Bradford Dr · Carencro, LA 70520
3 bd · 2.0 ba · 1,300 sqft · SingleFamily public records · 7 Days on market
Built 1972 7,840 sqft lot Est $191k · 12% under

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

Listing remarks MLS

VERY WELL KEPT HOME- REMODLED KITCHEN- NEW CABINETS- A/C & WATER HEATER UPDATED- LARGE OPEN DEN. CLEAN AS A WHISTLE- CORNER LOT- PROFESSIONAL LANDSCAPING- CARENCRO CATHOLIC IS ACROSS THE STREET. 2 CAR CARPORT.

Key facts

  • Rear yard access
  • Storage shed
  • Corner lot

Tags

CORNER LOTREAR YARD ACCESSDEDICATED RV PARKINGSTORAGE SHED

Property features AI

Exterior

  • Parking: Carport with 3 spaces; 3 total parking spaces (all covered)
  • Utilities: Gas service: Carencro Gas; Public sewer; Electric service: Entergy
  • Home design: Single-family residence; Located on a paved parish road
  • Construction: Brick veneer and wood siding over frame construction; Composition roof
  • Exterior features: Partial wood fencing; Covered patio/porch; Shed(s), storage, and workshop

Interior

  • Kitchen: Dishwasher; Gas stove (connected)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Formica counters; Double pane windows
  • Laundry & utility: 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/2.0-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Cap rate 9.1% vs local median 5.3% in Carencro — 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 (#65 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D, amenities 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.
  • Zoned schools: Carencro Heights Elementary School (math 25% / reading 32%, grade F, #350 of 646 statewide, top 55%, 711 students, 70% FRL); Carencro Middle School (math 18% / reading 28%, grade F, #145 of 218 statewide, top 69%, 665 students, 75% FRL); Carencro High School (math 30% / reading 29%, grade F, #127 of 265 statewide, top 49%, 1,096 students, 69% FRL).
  • Zoned-school proficiency averages 27% at this address vs 42% district-wide (-15 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 281 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,585 units permitted in Lafayette Parish in 2024 (10 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 $5k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 20y 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 $95k; list at $169k implies a 78% 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 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,000

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
1.06%
Cap rate
9.11%
Cash-on-cash
10.05%
DSCR
1.45
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$191,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
129 Bradford Dr 0.19mi 3/1.5 1,362 (+5%) 3mo $72,800 $53 79
214 Hester Way 0.56mi 3/2.0 1,283 (-1%) 3mo $210,700 $164 70
510 Arceneaux Rd 0.64mi 3/2.0 1,284 (-1%) 4mo $137,500 $107 64
215 Hester Way 0.57mi 3/2.0 1,225 (-6%) 3mo $207,775 $170 61
209 Cainwood Ct 0.74mi 3/2.0 1,321 (+2%) 3mo $210,787 $160 60
405 Auburn Dr 0.69mi 3/2.0 1,345 (+4%) 2mo $135,000 $100 60
107 Bingham Dr 0.68mi 3/2.0 1,192 (-8%) 0mo $175,000 $147 54
209 Hester Way 0.54mi 2/2.0 (-1) 1,190 (-8%) 6mo $205,695 $173 51
4000 N University Ave 0.63mi 3/2.0 1,453 (+12%) 1mo $185,000 $127 50
211 Cainwood Ct 0.75mi 3/2.0 1,422 (+9%) 2mo $220,177 $155 48
102 Linares St 0.75mi 3/2.0 1,427 (+10%) 2mo $162,000 $114 47
512 Wisteria Bend Cir 0.68mi 3/2.0 1,474 (+13%) 4mo $199,000 $135 42

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.95×
Total profit
$-2,196
Equity at exit
$25,198
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$30,352
Equity at exit
$14,612

Cash invested: $47,320 (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 70520

Home prices YoY
-17.6%
Active inventory
281
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,797 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$66 /mo · $795/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$396

Break-even live

Break-even rent $1,295
Max offer price $169,000
Occupancy floor 73%

Sensitivity live

Price -10% $492 -5% $444 +0% $396 +5% $349 +10% $301
Rent -10% $255 -5% $326 +0% $396 +5% $467 +10% $538
Rate -1.0pp $482 -0.5pp $439 base $396 +0.5pp $353 +1.0pp $308

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
$42,250
Closing costs
$5,070
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
219 Oak Path Dr Carencro, LA 3.0 2.0 1615 $1,900 $1.18 44d 1 0.26mi
115 Northpointe Dr Carencro, LA 3.0 2.0 1696 $1,650 $0.97 44d 1 0.77mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1450 $1,700 $1.17 44d 1 1.26mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1441 $1,650 $1.15 22d 1 1.26mi

Listing history 6 events

  1. 2026-06-13
    statusdays on market $169,000 Pending 7 DOM
  2. 2026-06-10
    days on market $169,000 Active 5 DOM
  3. 2026-06-09
    days on market $169,000 Active 4 DOM
  4. 2026-06-08
    days on market $169,000 Active 3 DOM
  5. 2026-06-07
    remarks 699-char remark
  6. 2026-06-07
    listed $169,000 Active 2 DOM

ⓘ 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
$795 · $66/mo
Projected year-2 tax
$930 · $77/mo
Expected delta
+$135/yr (+$11/mo · 17.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 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
$21,560
− Mortgage interest
−$9,467
− Property taxes
−$795
− Insurance
−$845
− Repairs & maintenance
−$1,725
− Management
−$1,725
− Depreciation
−$4,916
Taxable income
$2,088
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$501
After-tax cash flow
$4,257/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
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 — Carencro

Score
69/100
State rank
#65
US rank
#8277

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carencro, LA
City population
20,134
Population (ZIP)
20,134

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 13% Scotch-Irish 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 5% Spanish 1% Other Indo-European 1%

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
▼ -33.62%
Current HPI
157.0194
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

+77.9% since first listed
4 events — show timeline
  • 2026-06-04 Listed $169,000 AcadianaMLS
  • 2007-01-29 Sold (Public Records) Public Records
  • 2007-01-29 Sold (MLS) $95,000 AcadianaMLS
  • 2006-12-22 Listed $95,000 AcadianaMLS

Property tax history

+16.3%/yr

Latest (2025): $795 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…