Hawthorne Cottage I Plan, Madison Landing, Lafayette, LA, 70508 | $552/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1526 sft

104 Meadowvale Dr, Carencro, LA, 70520

3 Bed
2 Bath
2003 sft

1034 Hollow Oaks Rd, Breaux Bridge, LA, 70517

2 Bed
3 Bath
1142 sft

701 W Taft St APT 7, Lafayette, LA, 70503

3 Bed
3 Bath
2039 sft

1087 Raspy Rd, Saint Martinville, LA, 70582

Nearby investment properties with comparable prices

3 Bed
2 Bath
1613 sft

100 Lake Oak Dr, Lafayette, LA, 70507

3 Bed
2 Bath
1616 sft

165 Reid Dr, Sunset, LA, 70584

3 Bed
2 Bath
1447 sft

208 Chestnut Oak Dr, Lafayette, LA, 70507

3 Bed
2 Bath
1649 sft

7400 Alley Oak Ln, Maurice, LA, 70555

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lafayette at Hawthorne Cottage I Plan, Madison Landing, Lafayette, LA, 70508 listed at $276,999 pairs $2,268/mo rent with a $1,356/mo payment to leave $552/mo cash flow. Total monthly income runs $2,268/mo, and annual cash flow reaches $6,623/yr on $91,825 cash to close. Return on cash invested measures 27.12% in year one, and rental yield registers 9.83% at a $276,999 basis. Equity gained on principal adds $1,787/yr, and annual property appreciation at 5% supports $76,530 by year five. Five-year ROI tracks 141.53% and total cumulative return in cash totals $129,962. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,268/mo property income relative to a $1,356/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 70508, Lafayette, LA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,424 (100%)
Owner Occupied HU	12,199 (56.9%)
Renter Occupied HU	6,462 (30.2%)
Vacant Housing Units	2,763 (12.9%)
Median Home Value	$314,945
Average Home Value	$394,583