CashFlowRE
Sign in Sign up
7308 Alfred Rd
B Composite 73.12
Why this score? — see what drove the B 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 +27.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +6.4/10.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$165,900

7308 Alfred Rd · Maurice, LA 70555
3 bd · 2.0 ba · 1,280 sqft · Manufactured public records · 54 Days on market
Built 2021 Good condition 1.00 ac lot $130/sqft · 29% below area Est $229k · 28% under

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

Listing remarks MLS

Welcome to this beautifully maintained 3-bedroom, 2-bath home offering 1,248 sqft of comfortable living on a full acre of open space. From the moment you arrive, you'll appreciate the peaceful setting and the pride of ownership throughout.Inside, you'll find a warm and functional layout with an open living and kitchen area that makes everyday living and entertaining feel easy. The kitchen features plenty of cabinet space and flows seamlessly into the main living area, creating a natural gathering space for family and guests. The primary suite offers a spacious retreat with a large bathroom, dual vanities, soaking tub, and separate shower.Step outside and enjoy everything this property has to offer--from the wide-open yard to the 30x30 carport, perfect for vehicles, equipment, or weekend projects. A storage shed adds even more functionality to the space.If you're looking for a move-in ready home with room to breathe, this one checks all the boxes.

Key facts

  • 1 acre lot
  • 2 parking spots
  • Built 2021

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 manufactured listed at $166k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $166k).
  • Recommended offer: $161k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 6.0% in Maurice — 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 76/100 on livability (#15 in LA, #3,333 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Vermilion Parish (town): math 40% / reading 53% proficiency, ranked #15 of 98 in LA (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 248 active listings in the ZIP; solid renter incomes; 228 units permitted in Vermilion Parish in 2024 (0 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.
  • Vermilion County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($161k) is reasonable based on typical stale-listing flexibility.

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 $160,923 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.14%
Cap rate
9.97%
Cash-on-cash
13.13%
DSCR
1.58
GRM
7.3

CMA / ARV

ARV (median comp)
$229,000
List price
$165,900
Delta
-27.55%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.0%
Equity multiple
1.12×
Total profit
$5,414
Equity at exit
$24,736
10-year hold
IRR
12.5%
Equity multiple
1.99×
Total profit
$46,118
Equity at exit
$14,344

Cash invested: $46,452 (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 70555

Home prices YoY
-29.4%
Active inventory
248
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,899 medium interval (Pro) →
Mortgage (P&I)
$870
Tax from tax record
$53 /mo · $635/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$508

Break-even live

Break-even rent $1,256
Max offer price $165,900
Occupancy floor 68%

Sensitivity live

Price -10% $602 -5% $555 +0% $508 +5% $461 +10% $414
Rent -10% $358 -5% $433 +0% $508 +5% $583 +10% $658
Rate -1.0pp $592 -0.5pp $550 base $508 +0.5pp $465 +1.0pp $421

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
$41,475
Closing costs
$4,977
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 16 events

  1. 2026-06-18
    days on market $165,900 Active 54 DOM
  2. 2026-06-17
    days on market $165,900 Active 53 DOM
  3. 2026-06-16
    days on market $165,900 Active 52 DOM
  4. 2026-06-15
    days on market $165,900 Active 51 DOM
  5. 2026-06-14
    pricedays on market $165,900 Active 49 DOM
  6. 2026-06-13
    days on market $169,990 Active 48 DOM
  7. 2026-06-10
    days on market $169,990 Active 46 DOM
  8. 2026-06-09
    days on market $169,990 Active 45 DOM
  9. 2026-06-08
    days on market $169,990 Active 44 DOM
  10. 2026-06-07
    days on market $169,990 Active 43 DOM
  11. 2026-06-03
    days on market $169,990 Active 39 DOM
  12. 2026-06-02
    days on market $169,990 Active 38 DOM
  13. 2026-06-01
    days on market $169,990 Active 37 DOM
  14. 2026-05-31
    days on market $169,990 Active 36 DOM
  15. 2026-05-30
    days on market $169,990 Active 35 DOM
  16. 2026-04-25
    listed $175,000 Active 960-char remark
    Show marketing remark (960 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home offering 1,248 sqft of comfortable living on a full acre of open space. From the moment you arrive, you'll appreciate the peaceful setting and the pride of ownership throughout.Inside, you'll find a warm and functional layout with an open living and kitchen area that makes everyday living and entertaining feel easy. The kitchen features plenty of cabinet space and flows seamlessly into the main living area, creating a natural gathering space for family and guests. The primary suite offers a spacious retreat with a large bathroom, dual vanities, soaking tub, and separate shower.Step outside and enjoy everything this property has to offer--from the wide-open yard to the 30x30 carport, perfect for vehicles, equipment, or weekend projects. A storage shed adds even more functionality to the space.If you're looking for a move-in ready home with room to breathe, this one checks all the boxes.

ⓘ 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
$635 · $53/mo
Projected year-2 tax
$912 · $76/mo
Expected delta
+$277/yr (+$23/mo · 43.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 1/10 Low 0 unhealthy d/yr today · 0 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
$22,788
− Mortgage interest
−$9,293
− Property taxes
−$635
− Insurance
−$830
− Repairs & maintenance
−$1,823
− Management
−$1,823
− Depreciation
−$4,826
Taxable income
$3,558
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$854
After-tax cash flow
$5,244/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This well-maintained 3-bedroom, 2-bath home offers a spacious and functional layout with modern updates and a peaceful setting.

Value-add opportunities

  • Resale Painting the exterior and interior walls — Fresh paint can enhance the home's curb appeal and make it more attractive to potential buyers.
  • Both Landscaping improvements — Enhanced landscaping can improve the home's curb appeal and increase its rental value.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior and interior walls — Fresh paint can enhance the home's curb appeal and make it more attractive to potential buyers.
  • Both Landscaping improvements — Enhanced landscaping can improve the home's curb appeal and increase its rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Vermilion Parish
NCES district ID
2201800
Math proficiency
40% ▼ -38.00%
Reading proficiency
53% ▼ -32.00%
Median HH income
$45,115
Composite
39.37/100
National rank
#3974
State rank
#15 of 98 in LA

Livability — Maurice

Score
76/100
State rank
#15
US rank
#3333

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Vermilion Parish · 8,759 people
City population
8,759
Metro
Lafayette, LA
Population (ZIP)
8,759
Household income
$76,213
Rent vs Own
16.5% rent · 83.5% own
Severe rent burden
46.0

Population outlook (Vermilion County) Hauer SSP2

Today (2025)
64,095 people
By 2030
65,915 · +2.8%
By 2040
68,985 · +7.6%
By 2050
70,804 · +10.5%
By 2075
73,897 · +15.3%
By 2100
71,793 · +12.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 8% Two or more races 5% Hispanic / Latino 4% Asian 3%
Common ancestry
Lithuanian 25% Romanian 3% Italian 1%
Foreign-born
2% · Vietnam
Languages at home
93% English-only · French/Haitian/Cajun 4% Vietnamese 2% Spanish 1%

Political lean MEDSL · Vermilion

2024 margin
Solid R (+63.8) · D 17.6% · R 81.4% · Other 1.1%
2008→2024 swing
-16.3pp toward R · 2008: -47.5pp · 2024: -63.8pp
All cycles
2024: R+63.8 2020: R+61.9 2016: R+59.6 2012: R+52.8 2008: R+47.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.61%
Current HPI
133.7146
Rent YoY
Metro
Lafayette, LA
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
  • 2026-04-25 Listed $175,000 AcadianaMLS

Property tax history

+2.6%/yr

Latest (2025): $635 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…