CashFlowRE
Sign in Sign up
100 Charles St
D- Composite 38.87
Why this score? — see what drove the D- 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$180,000

100 Charles St · Carencro, LA 70520
3 bd · 2.0 ba · 634 sqft · Other public records · 83 Days on market
Built 1964 0.30 ac lot $284/sqft · 118% above area Est $222k · 19% under ↓ 3% since listing

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

Listing remarks MLS

Corner lot home with 2 separate driveways, this home has lots of storage, double garage, covered boat storage & a 28 x 24 workshop. This home is located in city limits of Carencro & is close to schools & shopping. Electrical panel recently updated & Roof approx 9 years old. Home could use a little remodeling, but has great bones and lots of room for those extra Big boy toys!

Key facts

  • Lots of storage
  • Separate driveways
  • Covered boat storage

Tags

CORNER LOTSEPARATE DRIVEWAYSLOTS OF STORAGECOVERED BOAT STORAGEWORKSHOPUPDATED ELECTRICAL PANEL

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 other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-274 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (22.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (27.1% below list).
  • Recommended offer: $131k (27.1% below list) — sets the bar for 1% rule.

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: schools C-, employment C-, crime D.
  • 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: 280 active listings in the ZIP; 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

  • It's been on market 83 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; 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 $131,222 (27.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.73%
Cap rate
4.91%
Cash-on-cash
-4.94%
DSCR
0.78
GRM
11.4

CMA / ARV

ARV (median comp)
$221,571
List price
$180,000
Delta
-18.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-27.5%
Equity multiple
0.08×
Total profit
$-46,542
Equity at exit
$26,839
10-year hold
IRR
-25.6%
Equity multiple
-0.24×
Total profit
$-62,732
Equity at exit
$15,563

Cash invested: $50,400 (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
280
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,700/yr
Insurance
$75
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$-274

Break-even live

Break-even rent $1,659
Max offer price $140,389
Occupancy floor

Sensitivity live

Price -10% $-149 -5% $-212 +0% $-274 +5% $-336 +10% $-398
Rent -10% $-377 -5% $-326 +0% $-274 +5% $-222 +10% $-170
Rate -1.0pp $-183 -0.5pp $-228 base $-274 +0.5pp $-320 +1.0pp $-368

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
$45,000
Closing costs
$5,400
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 18 events

  1. 2026-06-18
    days on market $180,000 Active 83 DOM
  2. 2026-06-17
    days on market $180,000 Active 82 DOM
  3. 2026-06-16
    days on market $180,000 Active 81 DOM
  4. 2026-06-15
    days on market $180,000 Active 80 DOM
  5. 2026-06-14
    days on market $180,000 Active 78 DOM
  6. 2026-06-13
    days on market $180,000 Active 77 DOM
  7. 2026-06-10
    days on market $180,000 Active 75 DOM
  8. 2026-06-09
    days on market $180,000 Active 74 DOM
  9. 2026-06-08
    days on market $180,000 Active 73 DOM
  10. 2026-06-07
    pricedays on market $180,000 Active 72 DOM
  11. 2026-06-05
    days on market $185,000 Active 69 DOM
  12. 2026-06-03
    days on market $185,000 Active 68 DOM
  13. 2026-06-02
    days on market $185,000 Active 67 DOM
  14. 2026-06-01
    days on market $185,000 Active 66 DOM
  15. 2026-05-31
    days on market $185,000 Active 65 DOM
  16. 2026-05-30
    days on market $185,000 Active 64 DOM
  17. 2026-04-21
    price $185,000 397-char remark
    Show marketing remark (397 chars)

    Corner lot home with 2 separate driveways, this home has lots of storage, double garage, covered boat storage & a 28 x 24 workshop. This home is located in city limits of Carencro & is close to schools & shopping. Electrical panel recently updated & Roof approx 9 years old. Home could use a little remodeling, but has great bones and lots of room for those extra Big boy toys!

  18. 2026-03-27
    listed $190,000 Active 397-char remark
    Show marketing remark (397 chars)

    Corner lot home with 2 separate driveways, this home has lots of storage, double garage, covered boat storage & a 28 x 24 workshop. This home is located in city limits of Carencro & is close to schools & shopping. Electrical panel recently updated & Roof approx 9 years old. Home could use a little remodeling, but has great bones and lots of room for those extra Big boy toys!

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$15,747
− Mortgage interest
−$10,083
− Property taxes
−$2,700
− Insurance
−$1,697
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$5,236
Taxable loss
−$6,489
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,557
After-tax cash flow
$-1,727/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

-2.6% since first listed
2 events — show timeline
  • 2026-04-21 Price Changed $185,000 AcadianaMLS
  • 2026-03-27 Listed $190,000 AcadianaMLS

Property tax history

+0.4%/yr

Latest (2025): $179 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…