CashFlowRE
Sign in Sign up
208 Hester Way 🏗️ New Construction
F Composite 31.53
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +7.1/30.0
  • Condition / age +4.8/5.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +1.3/10.0
  • Appreciation +0.0/10.0

$211,382

208 Hester Way · Carencro, LA 70520
3 bd · 2.0 ba · 1,283 sqft · SingleFamily · 46 Days on market
Built 2026 Excellent condition 6,969 sqft lot Garage $42/mo HOA · 2% of rent

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

Listing remarks MLS

* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * This Duncan V J has an open floor plan with upgraded luxury vinyl plank flooring added in primary bedroom, refrigerator, cabinet hardware & more. Additional plan features include blinds on all windows, granite counters, birch cabinets, vinyl plank flooring in living room & all wet areas, undermount kitchen sink, smart connect Wi-Fi thermostat, structured wiring panel box, post tension slab, fenced rear yard, radiant barrier roof decking, low E tilt-in windows and much more!

Key facts

  • 6,969 sq ft lot
  • Garage
  • Built 2026

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏗️ New construction. The $211,382 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $242,439.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $211k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-341 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $193k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (17.6% below list).
  • Recommended offer: $174k (17.6% 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: employment C-, crime D, amenities 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: Carencro Heights Elementary School (math 25% / reading 32%, grade F, #350 of 646 statewide, top 55%, 711 students, 70% FRL); Carencro Middle School (math 18% / reading 28%, grade F, #145 of 218 statewide, top 69%, 665 students, 75% FRL); Carencro High School (math 30% / reading 29%, grade F, #127 of 265 statewide, top 49%, 1,096 students, 69% FRL).
  • Zoned-school proficiency averages 27% at this address vs 42% district-wide (-15 pts) — the specific schools serving this property underperform the Lafayette Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 333 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 46 days — a 3% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,184 (17.6% 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 46 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
0.72%
Cap rate
4.60%
Cash-on-cash
-6.03%
DSCR
0.73
GRM
11.6

CMA / ARV

ARV (median comp)
$242,439
List price
$211,382
Delta
-12.81%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 Hester Way 0.05mi 3/2.0 1,283 (0%) 4mo $210,700 $164 94
215 Hester Way 0.07mi 3/2.0 1,225 (-4%) 5mo $207,775 $170 85
209 Cainwood Ct 0.24mi 3/2.0 1,321 (+3%) 5mo $210,787 $160 80
209 Hester Way 0.04mi 2/2.0 (-1) 1,190 (-7%) 7mo $205,695 $173 75
405 Auburn Dr 0.34mi 3/2.0 1,345 (+5%) 4mo $135,000 $100 73
211 Cainwood Ct 0.25mi 3/2.0 1,422 (+11%) 4mo $220,177 $155 67
129 Bradford Dr 0.39mi 3/1.5 1,362 (+6%) 4mo $72,800 $53 66
232 Auburn Dr 0.20mi 3/1.0 1,130 (-12%) 2mo $125,000 $111 65
111 Rustic Oak Way 0.75mi 3/2.0 1,283 (0%) 0mo $213,238 $166 65
315 Dunwoody Ct 0.40mi 3/2.0 1,422 (+11%) 1mo $218,753 $154 63
102 Linares St 0.41mi 3/2.0 1,427 (+11%) 4mo $162,000 $114 59
902 Pelican Ridge Cv 0.49mi 3/2.0 1,410 (+10%) 2mo $200,000 $142 59

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
-26.6%
Equity multiple
0.10×
Total profit
$-60,976
Equity at exit
$36,148
10-year hold
IRR
-23.9%
Equity multiple
-0.19×
Total profit
$-80,883
Equity at exit
$20,962

Cash invested: $67,883 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
57 active · 10 under contract
Months of supply
22.8 mo (4%/mo absorbed)
Median asking
$208,990 ($158/sqft)
Median days on market
446 d
This list price
58% of active listings are priced below it
ARV vs active asking
+19.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70520

Home prices YoY
-17.6%
Active inventory
333
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,742 medium interval (Pro) →
Mortgage (P&I)
$1,271
Tax est. 1.5%
$303 /mo · $3,637/yr
Insurance
$101
HOA
$42
Vacancy / Maint / Mgmt
$366
Net cashflow
$-341

Break-even live

Break-even rent $2,174
Max offer price $193,040
Occupancy floor

Sensitivity live

Price -10% $-174 -5% $-258 +0% $-341 +5% $-425 +10% $-509
Rent -10% $-479 -5% $-410 +0% $-341 +5% $-273 +10% $-204
Rate -1.0pp $-219 -0.5pp $-280 base $-341 +0.5pp $-404 +1.0pp $-468

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
$60,610
Closing costs
$7,273
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
219 Oak Path Dr Carencro, LA 3.0 2.0 1615 $1,900 $1.18 93d 1 0.71mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1450 $1,700 $1.17 93d 1 1.01mi
124 Saint Fabian Dr Carencro, LA 3.0 2.0 1441 $1,650 $1.15 70d 1 1.01mi
115 Northpointe Dr Carencro, LA 3.0 2.0 1696 $1,650 $0.97 93d 1 1.19mi

Property features AI

Finance

HOA & community
Monthly association fee of $42.50Association covers accounting and insuranceCommunity management provided

Exterior

Parking
Attached garage (1 car)1 covered parking space
Utilities
Public sewerElectric service: SLEMCO
Home design
Single family residenceUnder construction
Construction
Vinyl siding with frame constructionComposition roof
Exterior features
Exterior lightingPondWood fencing

Interior

Kitchen
DishwasherDisposalMicrowaveRefrigeratorElectric stove
Bedrooms
Bedroom 2Bedroom 3
Flooring
CarpetVinyl plank
Bathrooms
2 full bathrooms
Heating & cooling
Central airCentral heatingHeat pump
Interior features
High ceilingsWalk-in closet(s)Granite countersLiving roomKitchen
Laundry & utility
Washer hookupElectric dryer hookup

HOA detail $42/mo · $504/yr

Likely covers
internet

Listing history 38 events

  1. 2026-08-08
    days on market $211,382 Active 46 DOM
  2. 2026-08-07
    days on market $211,382 Active 45 DOM
  3. 2026-08-06
    days on market $211,382 Active 44 DOM
  4. 2026-08-05
    days on market $211,382 Active 43 DOM
  5. 2026-08-04
    days on market $211,382 Active 42 DOM
  6. 2026-08-03
    days on market $211,382 Active 41 DOM
  7. 2026-07-31
    days on market $211,382 Active 38 DOM
  8. 2026-07-30
    days on market $211,382 Active 37 DOM
  9. 2026-07-29
    days on market $211,382 Active 36 DOM
  10. 2026-07-27
    days on market $211,382 Active 34 DOM
  11. 2026-07-23
    days on market $211,382 Active 30 DOM
  12. 2026-07-22
    days on market $211,382 Active 29 DOM
  13. 2026-07-21
    days on market $211,382 Active 28 DOM
  14. 2026-07-18
    days on market $211,382 Active 25 DOM
  15. 2026-07-16
    days on market $211,382 Active 23 DOM
  16. 2026-07-16
    days on market $211,382 Active 22 DOM
  17. 2026-07-14
    days on market $211,382 Active 21 DOM
  18. 2026-07-13
    days on market $211,382 Active 20 DOM
  19. 2026-07-12
    days on market $211,382 Active 19 DOM
  20. 2026-07-11
    days on market $211,382 Active 18 DOM
  21. 2026-07-10
    days on market $211,382 Active 17 DOM
  22. 2026-07-09
    days on market $211,382 Active 16 DOM
  23. 2026-07-08
    days on market $211,382 Active 15 DOM
  24. 2026-07-07
    days on market $211,382 Active 14 DOM
  25. 2026-07-06
    days on market $211,382 Active 13 DOM
  26. 2026-07-05
    days on market $211,382 Active 12 DOM
  27. 2026-07-04
    days on market $211,382 Active 11 DOM
  28. 2026-07-03
    days on market $211,382 Active 10 DOM
  29. 2026-07-02
    days on market $211,382 Active 9 DOM
  30. 2026-07-01
    days on market $211,382 Active 8 DOM
  31. 2026-06-30
    days on market $211,382 Active 7 DOM
  32. 2026-06-29
    days on market $211,382 Active 6 DOM
  33. 2026-06-28
    days on market $211,382 Active 5 DOM
  34. 2026-06-28
    days on market $211,382 Active 4 DOM
  35. 2026-06-27
    days on market $211,382 Active 3 DOM
  36. 2026-06-25
    remarks 636-char remark
  37. 2026-06-25
    pricestatusdays on market $211,382 Active 1 DOM
  38. 2026-05-12
    listed $210,037

ⓘ 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 ≥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
$20,902
− Mortgage interest
−$13,580
− Property taxes
−$3,637
− Insurance
−$1,212
− Repairs & maintenance
−$1,672
− Management
−$1,672
− HOA
−$504
− Depreciation
−$7,053
Taxable loss
−$8,428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,023
After-tax cash flow
$-2,074/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 · 1 photo

Excellent 95/100 None rehab

This newly constructed home is in excellent condition with no visible repairs needed. It offers a high ROI with updates that can enhance both resale and rental value.

Value-add opportunities

  • Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace blinds — New blinds improve light control and add a modern touch
  • Both Install smart home security system — Enhances safety and adds a tech-savvy feature
  • Both Upgrade lighting fixtures — Modern lighting enhances ambiance and energy efficiency
F Composite school gradezoned avg 27/100

Zoned Schools

Elementary Carencro Heights Elementary School F LA #350/646 Nat'l #28,012/41,679 Middle Carencro Middle School F LA #145/218 Nat'l #11,007/14,009 High Carencro High School F LA #127/265 Nat'l #11,215/17,239

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
C Composite livability gradescore 69/100

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

County
Lafayette · 280,930 people
City population
20,134
Metro
Lafayette, LA
Population (ZIP)
20,134
Household income
$65,956
Rent vs Own
19.3% rent · 80.7% own
Severe rent burden
15% of renters

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

Price history

+0.6% since first listed
4 events — show timeline
  • 2026-06-23 Listed $211,382 Zillow
  • 2026-06-23 Relisted AcadianaMLS
  • 2026-06-23 Price Changed $211,382 AcadianaMLS
  • 2026-05-12 Listed $210,037 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…