CashFlowRE
Sign in Sign up
847 Ridge Rd
C Composite 57.3
Why this score? — see what drove the C 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 +20.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.0/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,500

847 Ridge Rd · Scott, LA 70529
3 bd · 2.0 ba · 2,167 sqft · SingleFamily public records · 21 Days on market
Built 1968 2.02 ac lot $101/sqft · 35% below area Est $275k · 20% under ↓ 56% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

COUNTRY LIVING WITH MODERN UPDATES ON 2 ACRES!Welcome to 847 Ridge Road in Duson! This charming 3-bedroom, 2-bath brick home offers 1,761 square feet of comfortable, single-story living surrounded by beautiful trees and open green space. Built in 1968, this well-kept, move-in-ready home showcases classic character and enduring charm. Step inside to find a bright, well-lit interior filled with natural light from numerous windows. The home features real wood flooring throughout--no carpet--creating a warm and timeless feel. Recent updates include a new roof and fresh paint, giving peace of mind for years to come. A unique cedar closet in the hall bathroom adds both craftsmanship and functiona

Key facts

  • Cedar closet
  • Modern updates
  • 2 acre lot

Tags

MODERN UPDATESCEDAR CLOSETOUTDOOR KITCHENSTORAGE WORKSHOP AREASPACIOUS REAR CARPORT2 ACRE LOT

Property features AI

Finance

  • HOA & community: Nearby shopping/mall

Exterior

  • Parking: Covered carport providing 2 parking spaces; Total parking for 2 vehicles
  • Utilities: Septic tank sewer; Electric service: SLEMCO
  • Home design: Single-family residence; Road frontage on city street, highway and state road
  • Construction: Brick veneer and frame construction; Composition roof
  • Exterior features: Outdoor kitchen; Outdoor lighting; Barn(s); Shed(s); Exterior storage

Interior

  • Kitchen: Dishwasher; Disposal; Electric stove/oven; Microwave; Refrigerator; Freezer
  • Flooring: Vinyl flooring; Wood flooring; Wood laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Built-in bookcases; Crown molding; Formica counters; Storm windows with wood frames; Window treatments
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer and dryer included (hookups supported)

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (10.4% below list).
  • Recommended offer: $197k (10.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 4.7% in Scott — 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 66/100 on livability (#116 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, 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: Ridge Elementary School (math 40% / reading 52%, grade D-, #164 of 646 statewide, top 26%, 695 students, 62% FRL); Judice Middle School (math 26% / reading 36%, grade F, #110 of 218 statewide, top 51%, 463 students, 61% FRL); Acadiana High School (math 31% / reading 29%, grade F, #125 of 265 statewide, top 47%, 1,813 students, 56% FRL) — zoned schools at 60% FRL track the district average.
  • Market conditions: 196 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $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 21 days — a 2% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
Recommended offer $196,705 (10.4% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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. 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?
  5. 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.
  6. 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.
  7. 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
0.90%
Cap rate
7.78%
Cash-on-cash
5.31%
DSCR
1.24
GRM
9.3

CMA / ARV

ARV (median comp)
$274,551
List price
$219,500
Delta
-20.05%
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
855 Ridge Rd 0.06mi 3/2.0 2,025 (-7%) 8mo $250,000 $123 80
123 Eden Ridge St 0.53mi 4/2.0 (+1) 2,072 (-4%) 3mo $275,500 $133 60
215 Colorado Rd 0.43mi 3/2.5 2,106 (-3%) 16mo $320,000 $152 60
130 Eden Ridge St 0.54mi 4/2.0 (+1) 2,072 (-4%) 10mo $288,500 $139 54
129 Eden Ridge St 0.54mi 4/2.0 (+1) 2,072 (-4%) 12mo $284,000 $137 52
124 Steep Meadows Ln 0.67mi 4/3.0 (+1) 2,072 (-4%) 1mo $307,282 $148 51
122 Eden Ridge St 0.54mi 4/2.0 (+1) 1,868 (-14%) 4mo $269,500 $144 44
103 Top Ridge Rd 0.69mi 4/2.0 (+1) 2,072 (-4%) 14mo $280,500 $135 43
127 Eden Ridge St 0.55mi 4/2.0 (+1) 1,875 (-14%) 9mo $277,500 $148 40
132 Eden Ridge St 0.54mi 4/2.0 (+1) 1,868 (-14%) 10mo $277,500 $149 38
314 Hidden Meadows Dr 0.70mi 4/2.0 (+1) 1,999 (-8%) 16mo $305,310 $153 36
107 Top Ridge Rd 0.69mi 4/2.0 (+1) 1,875 (-14%) 13mo $277,500 $148 29

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
-8.1%
Equity multiple
0.70×
Total profit
$-18,375
Equity at exit
$32,728
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$5,821
Equity at exit
$18,978

Cash invested: $61,460 (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 70529

Home prices YoY
-11.1%
Active inventory
196
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,967 high interval (Pro) →
Mortgage (P&I)
$1,151
Tax from tax record
$40 /mo · $476/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$272

Break-even live

Break-even rent $1,623
Max offer price $219,500
Occupancy floor 81%

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
$54,875
Closing costs
$6,585
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
307 Grassy Meadows Ln Lafayette, LA 3.0 2.0 1603 $2,200 $1.37 21d 1 0.78mi
105 Alpine Meadows Ln Lafayette, LA 3.0 2.0 1629 $1,945 $1.19 21d 1 0.89mi
303 Tall Meadows Ln Lafayette, LA 3.0 2.0 1522 $2,000 $1.31 21d 1 0.94mi
304 Tall Meadows Ln Lafayette, LA 3.0 2.0 1689 $1,850 $1.10 43d 1 0.95mi
1630 Rue du Belier Lafayette, LA 1.0–3.0 1.0–2.0 1060 $1,600 $1.51 13d 25 1.32mi
221 Wakely CT Lafayette, LA 3.0 2.0 1659 $1,975 $1.19 13d 1 1.45mi

Listing history 2 events

  1. 2026-04-28
    listed $219,500 Active 1293-char remark
  2. 2023-01-04
    soldstatus $493,560

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$1,207 · $101/mo
Expected delta
+$731/yr (+$61/mo · 153.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,605
− Mortgage interest
−$12,295
− Property taxes
−$476
− Insurance
−$1,098
− Repairs & maintenance
−$1,888
− Management
−$1,888
− Depreciation
−$6,385
Taxable loss
−$427
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$102
After-tax cash flow
$3,363/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 — Scott

Score
66/100
State rank
#116
US rank
#11265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
8,670
Population (ZIP)
13,557

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 0.55)
Race & ethnicity
White 62% Black 25% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Common ancestry
Lithuanian 16% English 1% Iranian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 4%

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
▼ -23.96%
Current HPI
192.2639
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

-55.5% since first listed
3 events — show timeline
  • 2026-05-20 Pending AcadianaMLS
  • 2026-04-28 Listed $219,500 AcadianaMLS
  • 2023-01-04 Sold (Public Records) $493,560 Public Records

Property tax history

+2.6%/yr

Latest (2025): $476 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…