CashFlowRE
Sign in Sign up
151 Kenneth Boagni Sr Dr Unit C 🏷️ Likely Rental
B Composite 72.51
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 +29.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.2/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$260,000

151 Kenneth Boagni Sr Dr Unit C · Opelousas, LA 70570
8 bd · 6.0 ba · 3,216 sqft · MultiFamily · 48 Days on market
Fair condition $81/sqft · 21% below area Est $328k · 21% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Investor Opportunity - Fully Occupied Fourplex! Don't miss this income-producing fourplex featuring four well-maintained units, each offering 2 bedrooms and 1.5 baths. All units are currently occupied, providing immediate rental income. The property has a newer roof, replaced just 2 years ago, adding peace of mind for future ownership. Tenants are currently on month-to-month leases, offering flexibility for potential rent adjustments or owner-occupancy options. A solid addition to any investment portfolio!

Key facts

  • Newer roof
  • 4 parking spots
  • Listed 48 days

Tags

FULLY OCCUPIED FOURPLEXINCOME PRODUCING FOURPLEXNEWER ROOFWELL MAINTAINED UNITS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $260,000 price doesn't fit this home's estimated sale value (~$328,275) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4 × 2.0-bed/1.5-bath units multifamily listed at $260k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $911 ($11k/yr) — positive. Per door: $228/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $252k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% 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: 309 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 $2k of loan paydown is wiped out by about $8k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($252k) 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 $252,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.32%
Cap rate
10.50%
Cash-on-cash
15.02%
DSCR
1.67
GRM
6.3

CMA / ARV

ARV (median comp)
$328,275
List price
$260,000
Delta
-20.80%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
151 Kenneth Boagni Sr Dr 0.00mi 8/6.0 3,200 (-0%) 11mo $275,000 $86 90

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
5.6%
Equity multiple
1.22×
Total profit
$15,963
Equity at exit
$38,767
10-year hold
IRR
15.1%
Equity multiple
2.22×
Total profit
$88,849
Equity at exit
$22,480

Cash invested: $72,800 (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
309
Price-to-rent
25.3×

Monthly cashflow live

Estimated rent
$3,428 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax est. 1.5%
$325 /mo · $3,900/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$720
Net cashflow
$911

Break-even live

Break-even rent $2,274
Max offer price $260,000
Occupancy floor 68%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,428

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
$65,000
Closing costs
$7,800
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 8 events

  1. 2026-06-07
    statusdays on market $260,000 Pending 48 DOM
  2. 2026-06-04
    days on market $260,000 Active 47 DOM
  3. 2026-06-02
    days on market $260,000 Active 46 DOM
  4. 2026-06-01
    days on market $260,000 Active 45 DOM
  5. 2026-05-31
    days on market $260,000 Active 44 DOM
  6. 2026-05-31
    days on market $260,000 Active 43 DOM
  7. 2026-05-14
    price $260,000 511-char remark
    Show marketing remark (511 chars)

    Investor Opportunity - Fully Occupied Fourplex! Don't miss this income-producing fourplex featuring four well-maintained units, each offering 2 bedrooms and 1.5 baths. All units are currently occupied, providing immediate rental income. The property has a newer roof, replaced just 2 years ago, adding peace of mind for future ownership. Tenants are currently on month-to-month leases, offering flexibility for potential rent adjustments or owner-occupancy options. A solid addition to any investment portfolio!

  8. 2026-04-17
    listed $275,000 Active 511-char remark
    Show marketing remark (511 chars)

    Investor Opportunity - Fully Occupied Fourplex! Don't miss this income-producing fourplex featuring four well-maintained units, each offering 2 bedrooms and 1.5 baths. All units are currently occupied, providing immediate rental income. The property has a newer roof, replaced just 2 years ago, adding peace of mind for future ownership. Tenants are currently on month-to-month leases, offering flexibility for potential rent adjustments or owner-occupancy options. A solid addition to any investment portfolio!

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°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
$41,136
− Mortgage interest
−$14,564
− Property taxes
−$3,900
− Insurance
−$1,300
− Repairs & maintenance
−$3,291
− Management
−$3,291
− Depreciation
−$7,564
Taxable income
$7,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,734
After-tax cash flow
$9,201/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 · 3 photos

Fair 45/100 Moderate rehab

This fourplex has a good roof but needs exterior siding repairs and interior paint. Painting the exterior and servicing the HVAC systems would significantly boost its value.

Repairs flagged

  • Moderate exterior siding — Weathered and discolored
  • Unknown interior paint — Interior not visible

Value-add opportunities

  • Both paint exterior siding — Enhances curb appeal and property value
  • Rental service HVAC systems — Ensures systems are functioning properly and energy-efficient

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Weathered and discolored Moderate $3,000–15,000
interior paint · Interior not visible Unknown $500–3,000
Total estimated repair cost · 2 items $3,500–18,000

Value-add ROI direction

  • Both paint exterior siding — Enhances curb appeal and property value
  • Rental service HVAC systems — Ensures systems are functioning properly and energy-efficient

ⓘ 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
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

-5.5% since first listed
2 events — show timeline
  • 2026-05-14 Price Changed $260,000 AcadianaMLS
  • 2026-04-17 Listed $275,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…