🏷️ Likely Rental
151 Kenneth Boagni Sr Dr Unit C · Opelousas, LA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 8/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 5.6%
- Equity multiple
- 1.22×
- Total profit
- $15,963
- Equity at exit
- $38,767
- 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
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
4-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 4× units | 2.0 | 1.5 | $3,428 |
| #1 | 2.0 | 1.5 | $857 |
| #2 | 2.0 | 1.5 | $857 |
| #3 | 2.0 | 1.5 | $857 |
| #4 | 2.0 | 1.5 | $857 |
| 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
-
2026-06-07statusdays on market $260,000 Pending 48 DOM
-
2026-06-04days on market $260,000 Active 47 DOM
-
2026-06-02days on market $260,000 Active 46 DOM
-
2026-06-01days on market $260,000 Active 45 DOM
-
2026-05-31days on market $260,000 Active 44 DOM
-
2026-05-31days on market $260,000 Active 43 DOM
-
2026-05-14price $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!
-
2026-04-17$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
- 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
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 item | Severity | Est. 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
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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
-5.5% since first listed2 events — show timeline
- 2026-05-14 Price Changed $260,000 AcadianaMLS
- 2026-04-17 Listed $275,000 AcadianaMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…