CashFlowRE
Sign in Sign up
36385 Crestway Ave
C+ Composite 61.78
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 +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.9/10.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$318,500

36385 Crestway Ave · Prairieville, LA 70769
4 bd · 2.0 ba · 1,989 sqft · SingleFamily · 52 Days on market
Built 2005 0.26 ac lot $160/sqft · 17% below area Est $382k · 17% under $33/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked away on a corner lot in the heart of Prairieville, 36385 Crestview Ave is a one-owner home filled with warmth, care, and character--ready for its next chapter. Inside, a split floor plan offers both comfort and privacy with four bedrooms and two full bathrooms. The living room features rich bamboo flooring, creating a cozy space to gather and unwind. At the heart of the home, the kitchen stands out with timeless Old Chicago brick flooring and plenty of counter space--perfect for everyday living and hosting alike. Step outside to enjoy the spacious corner lot, offering room to relax or entertain. Just at the front of the neighborhood, you'll find a community pool--perfect for cooling off and enjoying those Louisiana summers. Major updates have already been taken care of, including a roof just 5 years old, replacement windows throughout, and an HVAC system replaced in 2020, giving added peace of mind. Conveniently located near local shopping, dining, and just a short drive to Baton Rouge, this home offers the perfect blend of comfort, charm, and accessibility.

Key facts

  • Community pool
  • Bamboo flooring
  • Hvac system

Tags

CORNER LOTBAMBOO FLOORINGOLD CHICAGO BRICK FLOORINGCOMMUNITY POOLREPLACEMENT WINDOWSHVAC SYSTEM

Property features AI

Finance

  • Other: Level topography; Frontage approximately 85 feet; Lot dimensions about 85 x 135
  • HOA & community: Homeowners association with annual fee of $400 (includes grounds maintenance); Community clubhouse and pool; Association managed

Exterior

  • Parking: 2 parking spaces; Rear-facing garage with garage door opener; Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Detached single-family residence; Residential property
  • Construction: Vinyl siding and brick exterior; Shingle roof; Slab foundation; Built with a spa/hot tub (bath feature)
  • Exterior features: Corner, rectangular, level lot; Outdoor lighting; Partial privacy fencing; Covered patio

Interior

  • Kitchen: Range; Oven; Electric cooktop; Dishwasher; Garbage disposal; Microwave
  • Bedrooms: Bedrooms with walk-in closets
  • Flooring: Bamboo flooring
  • Bathrooms: 2 full bathrooms; Therapeutic whirlpool
  • Heating & cooling: Central heating (electric); Central air conditioning; Ceiling fans
  • Interior features: Walk-in closets; High ceilings; Screens on windows; Wood-burning fireplace
  • 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 4-bed/2.0-bath single-family listed at $318k.

Deal economics

  • At list price, monthly cash flow is $456 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $316k (0.7% below list).
  • Recommended offer: $309k (3.0% 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; 2 comparable units currently listed for rent nearby; solid renter incomes; 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% 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 $10k 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 52 days — a 3% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $197k; list at $318k implies a 62% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $308,945 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.99%
Cap rate
8.01%
Cash-on-cash
6.13%
DSCR
1.27
GRM
8.4

CMA / ARV

ARV (median comp)
$382,011
List price
$318,500
Delta
-16.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36310 Belle Reserve Ave 0.04mi 3/2.0 (-1) 2,039 (+2%) 0mo $350,000 $172 89
13237 Belle Reine Dr 0.28mi 3/2.0 (-1) 2,019 (+2%) 1mo $404,691 $200 79
13308 Belle Prairie Dr 0.23mi 4/2.0 2,113 (+6%) 2mo $443,000 $210 78
36400 Belle Reserve Ave 0.20mi 3/2.0 (-1) 2,019 (+2%) 11mo $390,000 $193 74
36259 Belle Parc Ave 0.30mi 3/2.0 (-1) 1,834 (-8%) 1mo $374,900 $204 68
36182 Belle Parc Ave 0.38mi 4/2.0 2,139 (+8%) 5mo $417,304 $195 65
36114 Belle Parc Ave 0.48mi 4/2.0 2,139 (+8%) 3mo $394,983 $185 62
36114 Belle Parc Ave 0.48mi 4/2.0 2,139 (+8%) 3mo $394,383 $184 62
36208 Belle Parc Ave 0.35mi 4/3.0 2,213 (+11%) 2mo $453,800 $205 60
36208 Belle Parc Ave 0.35mi 4/3.0 2,213 (+11%) 2mo $453,800 $205 60
13232 Dutchtown Lakes Dr 0.61mi 4/2.5 2,251 (+13%) 9mo $369,900 $164 40
13163 Dutchtown Lakes Dr 0.73mi 3/2.0 (-1) 1,704 (-14%) 6mo $325,000 $191 32

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
-6.4%
Equity multiple
0.76×
Total profit
$-21,127
Equity at exit
$47,489
10-year hold
IRR
3.8%
Equity multiple
1.28×
Total profit
$25,010
Equity at exit
$27,538

Cash invested: $89,180 (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
8.4×

Monthly cashflow live

Estimated rent
$3,163 medium interval (Pro) →
Mortgage (P&I)
$1,670
Tax from tax record
$207 /mo · $2,487/yr
Insurance
$133
HOA
$33
Vacancy / Maint / Mgmt
$664
Net cashflow
$456

Break-even live

Break-even rent $2,586
Max offer price $318,500
Occupancy floor 81%

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
$79,625
Closing costs
$9,555
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
37313 Mindy Way Ave Prairieville, LA 4.0 3.0 2517 $4,050 $1.61 43d 1 1.09mi
37393 Preserve Trl Gonzales, LA 3.0 2.5 1956 $2,500 $1.28 14d 2 1.28mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
pool

Listing history 18 events

  1. 2026-06-18
    days on market $318,500 Active 52 DOM
  2. 2026-06-17
    days on market $318,500 Active 51 DOM
  3. 2026-06-16
    days on market $318,500 Active 50 DOM
  4. 2026-06-15
    days on market $318,500 Active 49 DOM
  5. 2026-06-14
    days on market $318,500 Active 47 DOM
  6. 2026-06-10
    days on market $318,500 Active 44 DOM
  7. 2026-06-09
    days on market $318,500 Active 43 DOM
  8. 2026-06-08
    days on market $318,500 Active 42 DOM
  9. 2026-06-07
    days on market $318,500 Active 41 DOM
  10. 2026-06-05
    days on market $318,500 Active 38 DOM
  11. 2026-06-03
    days on market $318,500 Active 37 DOM
  12. 2026-06-02
    days on market $318,500 Active 36 DOM
  13. 2026-06-01
    days on market $318,500 Active 35 DOM
  14. 2026-05-31
    days on market $318,500 Active 34 DOM
  15. 2026-05-31
    days on market $318,500 Active 33 DOM
  16. 2026-04-27
    listed $318,500 Active 1102-char remark
    Show marketing remark (1081 chars)

    Tucked away on a corner lot in the heart of Prairieville, 36385 Crestview Ave is a one-owner home filled with warmth, care, and character--ready for its next chapter. Inside, a split floor plan offers both comfort and privacy with four bedrooms and two full bathrooms. The living room features rich bamboo flooring, creating a cozy space to gather and unwind. At the heart of the home, the kitchen stands out with timeless Old Chicago brick flooring and plenty of counter space--perfect for everyday living and hosting alike. Step outside to enjoy the spacious corner lot, offering room to relax or entertain. Just at the front of the neighborhood, you'll find a community pool--perfect for cooling off and enjoying those Louisiana summers. Major updates have already been taken care of, including a roof just 5 years old, replacement windows throughout, and an HVAC system replaced in 2020, giving added peace of mind. Conveniently located near local shopping, dining, and just a short drive to Baton Rouge, this home offers the perfect blend of comfort, charm, and accessibility.

  17. 2026-04-27
    listed $318,500 Active 1081-char remark
    Show marketing remark (1081 chars)

    Tucked away on a corner lot in the heart of Prairieville, 36385 Crestview Ave is a one-owner home filled with warmth, care, and character--ready for its next chapter. Inside, a split floor plan offers both comfort and privacy with four bedrooms and two full bathrooms. The living room features rich bamboo flooring, creating a cozy space to gather and unwind. At the heart of the home, the kitchen stands out with timeless Old Chicago brick flooring and plenty of counter space--perfect for everyday living and hosting alike. Step outside to enjoy the spacious corner lot, offering room to relax or entertain. Just at the front of the neighborhood, you'll find a community pool--perfect for cooling off and enjoying those Louisiana summers. Major updates have already been taken care of, including a roof just 5 years old, replacement windows throughout, and an HVAC system replaced in 2020, giving added peace of mind. Conveniently located near local shopping, dining, and just a short drive to Baton Rouge, this home offers the perfect blend of comfort, charm, and accessibility.

  18. 2006-01-17
    soldstatus $197,000

ⓘ 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
$2,487 · $207/mo
Projected year-2 tax
$2,487 · $207/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 · 21 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
$37,959
− Mortgage interest
−$17,841
− Property taxes
−$2,487
− Insurance
−$1,592
− Repairs & maintenance
−$3,037
− Management
−$3,037
− HOA
−$396
− Depreciation
−$9,265
Taxable income
$304
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$73
After-tax cash flow
$5,397/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

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

+61.7% since first listed
3 events — show timeline
  • 2026-04-27 Listed $318,500 GBRMLS
  • 2026-04-27 Listed $318,500 AcadianaMLS
  • 2006-01-17 Sold (Public Records) $197,000 Public Records

Property tax history

+0.2%/yr

Latest (2025): $2,487 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…