CashFlowRE
Sign in Sign up
107 Saint Pius Pl
B- Composite 67.51
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 +29.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$138,900

107 Saint Pius Pl · Youngsville, LA 70592
2 bd · 2.0 ba · 1,006 sqft · SingleFamily public records · 31 Days on market
Built 1986 2,613 sqft lot

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

Listing remarks MLS

Welcome to your quaint, recently updated home that is conveniently move-in ready for its new owners. In close proximity to the Youngsville Sports Complex, Rouse's, and zoned for Ernest Gallet, Youngsville Middle and Southside High school zones, you can't go wrong with making this house your new home. With a petite yard perfect for a small garden or flower bed, lawn care will be a minimum. Plus, inside there are granite countertops and stainless steel appliances in the kitchen, vaulted ceilings in the living room, and a WALK IN CLOSET in the master bedroom! This home also comes with a refrigerator and washer/dryer. Schedule your showing today!

Key facts

  • Wide front yard
  • Formal dining room
  • Fenced yard

Tags

WIDE FRONT YARDGRANITE COUNTERTOPSBREAKFAST BARFORMAL DINING ROOMPRIVATE EN-SUITE BATHFENCED YARD

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: Public sewer; Electric service: SLEMCO
  • Home design: Single-family residence; Composition roof
  • Construction: Brick veneer and brick with vinyl siding and frame construction
  • Exterior features: Wood fencing; Covered porch

Interior

  • Flooring: Wood laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closets; Granite counters

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 2-bed/2.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $497 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $135k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 4.8% in Youngsville — 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 78/100 on livability (#8 in LA, #2,614 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • 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.
  • Zoned schools: Ernest Gallet Elementary School (math 74% / reading 68%, grade A-, #23 of 646 statewide, top 4%, 702 students, 40% FRL); Youngsville Middle School (math 42% / reading 52%, grade D+, #37 of 218 statewide, top 18%, 646 students, 49% FRL); Southside High School (math 52% / reading 53%, grade C-, #30 of 265 statewide, top 12%, 1,910 students, 39% FRL).
  • Zoned-school proficiency averages 57% at this address vs 42% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Lafayette Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.6%/yr); 684 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $960 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 33y ago 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,733 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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
1.26%
Cap rate
10.58%
Cash-on-cash
15.32%
DSCR
1.68
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.65% rent growth · sell at horizon

5-year hold
IRR
4.6%
Equity multiple
1.17×
Total profit
$6,755
Equity at exit
$20,710
10-year hold
IRR
12.8%
Equity multiple
1.96×
Total profit
$37,166
Equity at exit
$12,010

Cash invested: $38,892 (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 70592

Home prices YoY
-23.4%
Rents YoY
1.6%
Active inventory
684
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,749 high interval (Pro) →
Mortgage (P&I)
$728
Tax from tax record
$99 /mo · $1,183/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$497

Break-even live

Break-even rent $1,120
Max offer price $138,900
Occupancy floor 67%

Sensitivity live

Price -10% $575 -5% $536 +0% $497 +5% $457 +10% $418
Rent -10% $358 -5% $427 +0% $497 +5% $566 +10% $635
Rate -1.0pp $567 -0.5pp $532 base $497 +0.5pp $461 +1.0pp $424

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
$34,725
Closing costs
$4,167
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
118 Village Green Dr Youngsville, LA 3.0 2.0 1410 $1,800 $1.28 15d 1 0.22mi
127 Santa Marta Dr Youngsville, LA 3.0 2.0 1305 $1,800 $1.38 22d 1 0.41mi
117 Harvey Cay Ln Youngsville, LA 3.0 2.0 1499 $1,950 $1.30 45d 1 0.55mi
119 Gadwall Dr Youngsville, LA 2.0 2.5 1453 $1,795 $1.24 45d 1 0.95mi
502 Chemin Metairie Rd Unit B Youngsville, LA 2.0 1.5 1100 $995 $0.90 45d 1 0.96mi
105 Firethorn Dr Youngsville, LA 2.0 2.5 1453 $1,695 $1.17 22d 1 0.99mi
130 Windermere Cir Youngsville, LA 3.0 2.0 1493 $4,500 $3.01 45d 1 1.12mi
115 Gaunt Ln #205 Youngsville, LA 1.0 1.5 850 $1,495 $1.76 45d 1 1.25mi
201 Prescott Blvd Youngsville, LA 1.0–2.0 1.0–2.0 829 $1,956 $2.36 15d 14 1.39mi
1931 Chemin Metairie Pkwy Youngsville, LA 1.0–3.0 1.0–2.0 1132 $1,599 $1.41 15d 69 1.44mi

Listing history 28 events

  1. 2026-06-21
    days on market $138,900 Active 31 DOM
  2. 2026-06-18
    days on market $138,900 Active 28 DOM
  3. 2026-06-17
    days on market $138,900 Active 27 DOM
  4. 2026-06-16
    days on market $138,900 Active 26 DOM
  5. 2026-06-15
    days on market $138,900 Active 25 DOM
  6. 2026-06-14
    days on market $138,900 Active 23 DOM
  7. 2026-06-13
    pricedays on market $138,900 Active 22 DOM
  8. 2026-06-10
    days on market $146,000 Active 20 DOM
  9. 2026-06-09
    days on market $146,000 Active 19 DOM
  10. 2026-06-08
    days on market $146,000 Active 18 DOM
  11. 2026-06-07
    days on market $146,000 Active 17 DOM
  12. 2026-06-05
    days on market $146,000 Active 14 DOM
  13. 2026-06-03
    days on market $146,000 Active 13 DOM
  14. 2026-06-02
    days on market $146,000 Active 12 DOM
  15. 2026-06-01
    days on market $146,000 Active 11 DOM
  16. 2026-05-31
    days on market $146,000 Active 10 DOM
  17. 2026-05-30
    days on market $146,000 Active 9 DOM
  18. 2026-05-20
    listed $146,000 Active
  19. 2021-08-27
    soldstatus $141,000
  20. 2021-08-25
    soldstatus $141,000 651-char remark
    Show marketing remark (651 chars)

    Welcome to your quaint, recently updated home that is conveniently move-in ready for its new owners. In close proximity to the Youngsville Sports Complex, Rouse's, and zoned for Ernest Gallet, Youngsville Middle and Southside High school zones, you can't go wrong with making this house your new home. With a petite yard perfect for a small garden or flower bed, lawn care will be a minimum. Plus, inside there are granite countertops and stainless steel appliances in the kitchen, vaulted ceilings in the living room, and a WALK IN CLOSET in the master bedroom! This home also comes with a refrigerator and washer/dryer. Schedule your showing today!

  21. 2021-06-16
    listed $150,000 651-char remark
    Show marketing remark (651 chars)

    Welcome to your quaint, recently updated home that is conveniently move-in ready for its new owners. In close proximity to the Youngsville Sports Complex, Rouse's, and zoned for Ernest Gallet, Youngsville Middle and Southside High school zones, you can't go wrong with making this house your new home. With a petite yard perfect for a small garden or flower bed, lawn care will be a minimum. Plus, inside there are granite countertops and stainless steel appliances in the kitchen, vaulted ceilings in the living room, and a WALK IN CLOSET in the master bedroom! This home also comes with a refrigerator and washer/dryer. Schedule your showing today!

  22. 2015-09-02
    soldstatus $100,000
  23. 1996-09-20
    soldstatus $54,000 174-char remark
    Show marketing remark (174 chars)

    LA PER SELLER. GREAT STARTER GARDEN/PATIO HOME. RECENTLY UPDATED W/NEW VINYL, CARPET, APPL, WALLPAPER ACCENTS. COLISTED W/ALICE OTTERSTATTER. L/BOX ON FAUCET IN FRT ON HOUSE.

  24. 1996-07-02
    listed $57,500 174-char remark
    Show marketing remark (174 chars)

    LA PER SELLER. GREAT STARTER GARDEN/PATIO HOME. RECENTLY UPDATED W/NEW VINYL, CARPET, APPL, WALLPAPER ACCENTS. COLISTED W/ALICE OTTERSTATTER. L/BOX ON FAUCET IN FRT ON HOUSE.

  25. 1995-05-25
    soldstatus $46,000
  26. 1995-04-09
    listed $48,000
  27. 1993-09-30
    soldstatus $23,500
  28. 1993-06-30
    listed $30,900

ⓘ 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
$1,183 · $99/mo
Projected year-2 tax
$1,183 · $99/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 22 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
$20,983
− Mortgage interest
−$7,781
− Property taxes
−$1,183
− Insurance
−$694
− Repairs & maintenance
−$1,679
− Management
−$1,679
− Depreciation
−$4,041
Taxable income
$3,927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$943
After-tax cash flow
$5,016/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 — Youngsville

Score
78/100
State rank
#8
US rank
#2614

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lafayette Parish · 207,544 people
City population
32,167
Metro
Lafayette, LA
Population (ZIP)
32,167
Household income
$93,204
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
424.0

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
Predominantly White (82%)
Race & ethnicity
White 82% Black 10% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Lithuanian 24% Romanian 3% Italian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 3% Spanish 2%

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
▼ -41.24%
Current HPI
135.2825
Rent YoY
▲ 1.65%
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

+372.5% since first listed
11 events — show timeline
  • 2026-05-20 Listed $146,000 AcadianaMLS
  • 2021-08-27 Sold (Public Records) $141,000 Public Records
  • 2021-08-25 Sold (MLS) $141,000 AcadianaMLS
  • 2021-06-16 Listed $150,000 AcadianaMLS
  • 2015-09-02 Sold (Public Records) $100,000 Public Records
  • 1996-09-20 Sold (MLS) $54,000 AcadianaMLS
  • 1996-07-02 Listed $57,500 AcadianaMLS
  • 1995-05-25 Sold (MLS) $46,000 AcadianaMLS
  • 1995-04-09 Listed $48,000 AcadianaMLS
  • 1993-09-30 Sold (MLS) $23,500 AcadianaMLS
  • 1993-06-30 Listed $30,900 AcadianaMLS

Property tax history

+32.9%/yr

Latest (2025): $1,183 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…