Kingston Plan, Cedar Creek, Lafayette, LA, 70501 | $901/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2438 sft

116 Wild Cherry Ln, Lafayette, LA, 70508

2 Bed
2 Bath
1074 sft

201 Settlers Trace Blvd APT 3405, Lafayette, LA, 70508

3 Bed
3 Bath
2177 sft

288 Christian Point Rd, Opelousas, LA, 70570

2 Bed
2 Bath
1912 sft

523 Esplanade Dr, Lafayette, LA, 70508

Nearby investment properties with comparable prices

3 Bed
2 Bath
1445 sft

326 Herlil Cir, Carencro, LA, 70520

3 Bed
2 Bath
1495 sft

Ravello IV A Plan, Harvest Creek, Scott, LA, 70583

3 Bed
2 Bath
1495 sft

Ravello IV A Plan, Harvest Creek, Scott, LA, 70583

4 Bed
2 Bath
1568 sft

Woodford II H Plan, Avery Meadows, Duson, LA, 70529

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

Rental property for sale in Lafayette at Kingston Plan, Cedar Creek, Lafayette, LA, 70501 priced at $265,500 converts $2,545/mo rent into $901/mo cash flow after a $1,299/mo obligation. Total monthly income equals $2,545/mo, and annual cash flow totals $10,810/yr on $88,013 invested. Return on cash invested prints 32.19% in year one, and rental yield reads 11.5% against a $265,500 entry. Equity gained on principal adds $1,713/yr, while 5% annual appreciation compiles into $73,353 by year five. Five-year ROI reaches 168.7% and total cumulative return in cash sums $148,480. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,545/mo property income covering a $1,299/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA