CashFlowRE
Sign in Sign up
5178 White River Rd
D- Composite 36.15
Why this score? — see what drove the D- 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 +7.8/30.0
  • ARV discount +7.1/15.0
  • Appreciation +5.2/10.0
  • Schools +4.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • DSCR +1.9/10.0

$372,600

5178 White River Rd · Darrow, LA 70725
3 bd · 2.0 ba · 1,786 sqft · SingleFamily · 667 Days on market
Built 2024 6,969 sqft lot $209/sqft · at area comps Est $369k · at est. $15/mo HOA · 1% of rent

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

Listing remarks MLS

Open 1-5 p.m., Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces...1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

Key facts

  • Fireplaces
  • Custom cabinets
  • Soaking tub

Tags

OUTDOOR KITCHENFIREPLACESCUSTOM CABINETSPRIMARY SUITESOAKING TUBTILED SHOWER

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 $373k.

Deal economics

  • At list price, monthly cash flow is $-407 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $301k (19.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (30.9% below list).
  • Recommended offer: $257k (30.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Ascension Parish (suburban): math 48% / reading 58% proficiency, ranked #7 of 98 in LA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 23 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 579 units permitted in Ascension Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($3k loan paydown + $2k appreciation (0.4% local appreciation)).
  • Ascension County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 667 days — a 12% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y 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.
Recommended offer $257,453 (30.9% 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 667 days. Have you received any prior offers? Is the seller open to a 31% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.69%
Cap rate
4.98%
Cash-on-cash
-4.68%
DSCR
0.79
GRM
12.1

CMA / ARV

ARV (median comp)
$369,131
List price
$372,600
Delta
0.94%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5166 Black River Rd 0.26mi 3/2.0 1,767 (-1%) 10mo $359,000 $203 78
39521 Hernando De Soto Dr 0.08mi 4/2.0 (+1) 2,016 (+13%) 1mo $403,010 $200 69
5154 Black River Rd 0.23mi 3/2.0 1,959 (+10%) 6mo $399,793 $204 68
5174 Black River Rd 0.27mi 3/2.0 1,880 (+5%) 14mo $382,015 $203 67
5140 Black River Rd 0.21mi 4/2.0 (+1) 1,861 (+4%) 16mo $336,550 $181 65
7019 Panama Canal Dr 0.06mi 4/2.0 (+1) 2,029 (+14%) 8mo $317,375 $156 63
5345 Faulkner Dr 0.69mi 3/2.0 1,908 (+7%) 1mo $239,900 $126 55
5115 Salinger Dr 0.66mi 3/2.0 1,721 (-4%) 14mo $250,000 $145 51
5134 Black River Rd 0.20mi 4/2.0 (+1) 2,015 (+13%) 17mo $362,225 $180 50
5302 Courtyard Dr 0.73mi 3/2.0 2,039 (+14%) 8mo $340,000 $167 36
5270 Courtyard Dr 0.72mi 3/2.0 2,014 (+13%) 14mo $360,000 $179 34
40367 Kipling Dr 0.71mi 4/2.0 (+1) 1,998 (+12%) 11mo $250,000 $125 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.72×
Total profit
$-29,677
Equity at exit
$115,815
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-2,251
Equity at exit
$145,454

Cash invested: $104,328 (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 70725

Home prices YoY
0.2%
Active inventory
23
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$2,575 medium interval (Pro) →
Mortgage (P&I)
$1,954
Tax from tax record
$316 /mo · $3,796/yr
Insurance
$155
HOA
$15
Vacancy / Maint / Mgmt
$541
Net cashflow
$-407

Break-even live

Break-even rent $3,089
Max offer price $300,762
Occupancy floor

Sensitivity live

Price -10% $-196 -5% $-301 +0% $-407 +5% $-512 +10% $-618
Rent -10% $-610 -5% $-508 +0% $-407 +5% $-305 +10% $-203
Rate -1.0pp $-219 -0.5pp $-312 base $-407 +0.5pp $-503 +1.0pp $-601

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
$93,150
Closing costs
$11,178
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5207 White River Rd Darrow, LA 3.0 2.0 2012 $2,650 $1.32 25d 1 0.23mi
40450 Hawthorne Dr Darrow, LA 4.0 2.0 2045 $2,250 $1.10 15d 1 0.90mi
40020 Gadwall Ct Gonzales, LA 4.0 2.0 2006 $2,600 $1.30 25d 1 1.32mi

HOA detail

Monthly dues
$15 · $180/yr
Likely covers
gas

Listing history 32 events

  1. 2026-06-21
    days on market $372,600 Active 667 DOM
  2. 2026-06-18
    days on market $372,600 Active 664 DOM
  3. 2026-06-17
    days on market $372,600 Active 663 DOM
  4. 2026-06-16
    days on market $372,600 Active 662 DOM
  5. 2026-06-15
    days on market $372,600 Active 661 DOM
  6. 2026-06-14
    days on market $372,600 Active 659 DOM
  7. 2026-06-10
    days on market $372,600 Active 656 DOM
  8. 2026-06-09
    days on market $372,600 Active 655 DOM
  9. 2026-06-08
    days on market $372,600 Active 654 DOM
  10. 2026-06-07
    days on market $372,600 Active 653 DOM
  11. 2026-06-05
    days on market $372,600 Active 650 DOM
  12. 2026-06-03
    days on market $372,600 Active 649 DOM
  13. 2026-06-02
    days on market $372,600 Active 648 DOM
  14. 2026-06-01
    days on market $372,600 Active 647 DOM
  15. 2026-05-31
    days on market $372,600 Active 646 DOM
  16. 2026-05-31
    days on market $372,600 Active 645 DOM
  17. 2026-02-26
    price $372,600 1216-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  18. 2026-02-26
    price $372,600 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  19. 2025-08-01
    status Active 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  20. 2025-07-22
    status Active 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  21. 2025-07-16
    status Active 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  22. 2025-07-15
    status Active 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  23. 2025-05-30
    status Pending 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  24. 2024-12-11
    listed $378,600 Active 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  25. 2024-12-11
    historical 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  26. 2024-06-25
    price $378,600 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  27. 2024-06-22
    historical
  28. 2024-06-21
    listed $378,600 Active 1216-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  29. 2024-06-21
    listed $357,700 Active 1220-char remark
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  30. 2024-06-21
    listed $378,600 Active
    Show marketing remark (1220 chars)

    Open 1-5 p. m. , Friday-Sunday. Amazing new Kensington 3 BR + Office Plan offers luxury throughout and wonderful outdoor spaces for entertaining and enjoying your home every evening. 2 Fireplaces. .. 1 inside and 1 opposite your outdoor kitchen. Tall ceilings, crown molding, shiplap wall in foyer, office with built-ins, custom cabinets to the ceiling, split plan with gorgeous primary suite. Freestanding luxurious rectangle soaking tub, oversized custom tiled shower, and large closet with chest of drawers connects to Laundry Room with ample cabinets and counterspace. There is a mud-bench area off the garage. The office has custom built in desk with floating shelves. Kitchen has cabinets to the ceiling, island, pantry, 5 burner gas range with air fry feature, microwave built in (not above range), undercabinet lighting, and 3 CM granite. Beautiful luxury vinyl plank flooring throughout, NO CARPET. Energy efficient with radiant barrier roof decking, high efficiency vinyl windows, extra insulation in attic equals low utility bills. Measurements deemed reliable but are not guaranteed by seller, broker or agent. $4000 in Seller Paid Closing Costs when financing is with Blake Maggio with GMFS in Prairieville.

  31. 2024-04-25
    listed $357,700 Active
  32. 2024-04-25
    listed $357,700

ⓘ 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
$3,796 · $316/mo
Projected year-2 tax
$3,796 · $316/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$30,894
− Mortgage interest
−$20,871
− Property taxes
−$3,796
− Insurance
−$1,863
− Repairs & maintenance
−$2,472
− Management
−$2,472
− HOA
−$180
− Depreciation
−$10,839
Taxable loss
−$11,598
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,784
After-tax cash flow
$-2,096/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
Ascension Parish
NCES district ID
2200090
Math proficiency
48% ▼ -31.00%
Reading proficiency
58% ▼ -25.00%
Median HH income
$68,423
Composite
47.0/100
National rank
#2347
State rank
#7 of 98 in LA

Livability — Darrow

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
995

Population outlook (Ascension County) Hauer SSP2

Today (2025)
145,480 people
By 2030
158,329 · +8.8%
By 2040
183,741 · +26.3%
By 2050
207,615 · +42.7%
By 2075
260,244 · +78.9%
By 2100
289,576 · +99.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (72%)
Race & ethnicity
Black 72% White 28%
Common ancestry
Lithuanian 14%

Political lean MEDSL · Ascension

2024 margin
Solid R (+34.0) · D 32.2% · R 66.1% · Other 1.7%
2008→2024 swing
+1.7pp toward D · 2008: -35.7pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+32.5 2016: R+36.0 2012: R+34.3 2008: R+35.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.41%
Current HPI
186.9917
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

+4.2% since first listed
16 events — show timeline
  • 2026-02-26 Price Changed $372,600 AcadianaMLS
  • 2026-02-26 Price Changed $372,600 GBRMLS
  • 2025-08-01 Relisted GBRMLS
  • 2025-07-22 Relisted GBRMLS
  • 2025-07-16 Relisted GBRMLS
  • 2025-07-15 Relisted GBRMLS
  • 2025-05-30 Pending GBRMLS
  • 2024-12-11 Listed $378,600 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-06-25 Price Changed $378,600 GBRMLS
  • 2024-06-22 Delisted GBRMLS
  • 2024-06-21 Listed $378,600 AcadianaMLS
  • 2024-06-21 Listed $357,700 GBRMLS
  • 2024-06-21 Listed $378,600 AcadianaMLS
  • 2024-04-25 Listed $357,700 AcadianaMLS
  • 2024-04-25 Listed $357,700 GBRMLS

Property tax history

+67.0%/yr

Latest (2025): $3,796 · +680.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…