CashFlowRE
Sign in Sign up
19179 Esterbrook Rd
D+ Composite 49.31
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 +14.8/30.0
  • ARV discount +14.0/15.0
  • DSCR +4.5/10.0
  • 1% rule +4.1/10.0
  • Condition / age +3.8/5.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$210,000

19179 Esterbrook Rd · Ponchatoula, LA 70454
3 bd · 1.0 ba · 1,624 sqft · SingleFamily · 269 Days on market
Built 1975 Good condition 0.57 ac lot $129/sqft · 15% below area Est $246k · 15% under ↓ 11% since listing

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

Listing remarks MLS

Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch--perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

Key facts

  • Covered porch
  • Brick fireplace
  • Open living area

Tags

LOG HOMEOPEN LIVING AREAVAULTED CEILINGSBRICK FIREPLACECOVERED PORCHRUSTIC CHARACTER

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/1.0-bath single-family listed at $210k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-66 ($-797/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (9.0% below list).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 5.2% in Ponchatoula — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#91 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D, crime D-, amenities F.
  • Tangipahoa Parish (rural): math 18% / reading 29% proficiency, ranked #63 of 98 in LA (top 64%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Tucker Memorial Elementary School (709 students, 67% FRL); Ponchatoula Junior High School (math 18% / reading 37%, grade F, #127 of 218 statewide, top 60%, 770 students, 60% FRL); Ponchatoula High School (math 29% / reading 40%, grade F, #106 of 265 statewide, top 43%, 2,262 students, 51% FRL).
  • Market conditions: Rents flat; 527 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($72k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Tangipahoa County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 269 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,800 (12.0% 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 269 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.91%
Cap rate
6.63%
Cash-on-cash
1.20%
DSCR
1.05
GRM
9.2

CMA / ARV

ARV (median comp)
$245,681
List price
$210,000
Delta
-14.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18536 S Brookfield Dr 0.43mi 3/2.0 1,629 (+0%) 1mo $266,500 $164 75
39157 Creek Dr 0.49mi 3/2.0 1,607 (-1%) 20mo $239,500 $149 55
18866 Hunter Dr 0.59mi 4/2.0 (+1) 1,636 (+1%) 10mo $245,000 $150 54
18885 Weinberger Rd 0.65mi 2/1.0 (-1) 1,588 (-2%) 13mo $68,500 $43 50
39059 Creek Dr 0.65mi 3/2.5 1,569 (-3%) 12mo $235,000 $150 48
18869 Hunter Dr 0.56mi 3/2.0 1,535 (-6%) 15mo $227,500 $148 48
39035 Creek Dr 0.69mi 3/2.0 1,602 (-1%) 23mo $228,900 $143 42

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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-21.4%
Equity multiple
0.28×
Total profit
$-42,551
Equity at exit
$31,312
10-year hold
IRR
-22.3%
Equity multiple
-0.01×
Total profit
$-59,289
Equity at exit
$18,157

Cash invested: $58,800 (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 70454

Rents YoY
0.7%
Active inventory
527
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,911 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax est. 1.5%
$262 /mo · $3,150/yr
Insurance
$88
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$-66

Break-even live

Break-even rent $1,996
Max offer price $200,389
Occupancy floor 98%

Sensitivity live

Price -10% $79 -5% $6 +0% $-66 +5% $-139 +10% $-212
Rent -10% $-217 -5% $-142 +0% $-66 +5% $9 +10% $85
Rate -1.0pp $39 -0.5pp $-13 base $-66 +0.5pp $-121 +1.0pp $-176

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
$52,500
Closing costs
$6,300
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
39329 Brookfield Dr Ponchatoula, LA 3.0 2.0 1385 $2,000 $1.44 45d 1 0.57mi
816 Decatur St Unit A Ponchatoula, LA 3.0 2.0 1567 $1,850 $1.18 45d 1 1.01mi
101 Village Oaks Blvd Unit B Ponchatoula, LA 3.0 2.0 1921 $1,800 $0.94 45d 1 1.20mi
332 Silverstone Cir Ponchatoula, LA 4.0 2.0 1785 $1,850 $1.04 45d 1 1.22mi
18158-0 Logan Ct Ponchatoula, LA 4.0 2.0 2079 $2,000 $0.96 16d 1 1.27mi
39676 Gayle Rd Ponchatoula, LA 3.0 2.0 1800 $1,700 $0.94 45d 1 1.47mi

Listing history 26 events

  1. 2026-06-21
    days on market $210,000 Active 269 DOM
  2. 2026-06-19
    days on market $210,000 Active 267 DOM
  3. 2026-06-18
    days on market $210,000 Active 266 DOM
  4. 2026-06-17
    days on market $210,000 Active 265 DOM
  5. 2026-06-16
    days on market $210,000 Active 264 DOM
  6. 2026-06-15
    days on market $210,000 Active 263 DOM
  7. 2026-06-14
    days on market $210,000 Active 261 DOM
  8. 2026-06-13
    days on market $210,000 Active 260 DOM
  9. 2026-06-10
    days on market $210,000 Active 258 DOM
  10. 2026-06-09
    days on market $210,000 Active 257 DOM
  11. 2026-06-08
    days on market $210,000 Active 256 DOM
  12. 2026-06-07
    days on market $210,000 Active 255 DOM
  13. 2026-06-05
    days on market $210,000 Active 252 DOM
  14. 2026-06-03
    days on market $210,000 Active 251 DOM
  15. 2026-06-02
    days on market $210,000 Active 250 DOM
  16. 2026-06-01
    days on market $210,000 Active 249 DOM
  17. 2026-05-31
    days on market $210,000 Active 248 DOM
  18. 2026-05-30
    days on market $210,000 Active 247 DOM
  19. 2026-05-12
    price $210,000 862-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  20. 2026-05-12
    price $210,000 867-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  21. 2026-03-18
    price $219,000 862-char remark
    Show marketing remark (862 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch--perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  22. 2026-03-17
    price $219,000 867-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  23. 2025-10-24
    price $225,000 862-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  24. 2025-10-24
    price $225,000 867-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  25. 2025-09-24
    listed $235,000 Active 862-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

  26. 2025-09-24
    listed $235,000 Active 867-char remark
    Show marketing remark (867 chars)

    Welcome to this beautifully maintained log home nestled in a peaceful setting just minutes from Downtown Ponchatoula. Featuring classic log cabin charm with a perfect blend of rustic character and everyday comfort. Step inside to find a spacious open living area with vaulted ceilings, warm wood-style flooring, and a striking brick fireplace as the centerpiece. Natural light pours through the windows, highlighting the inviting atmosphere and open layout. The exterior boasts a full-length covered porch—perfect for relaxing evenings or morning coffee while enjoying the quiet surroundings. With its combination of brick and log design, this home delivers timeless curb appeal. Conveniently located close to restaurants, shopping, and all the charm of Downtown Ponchatoula, this property is ideal for anyone seeking a cozy home with a touch of country living.

ⓘ 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 8/10 Severe FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$22,938
− Mortgage interest
−$11,763
− Property taxes
−$3,150
− Insurance
−$2,552
− Repairs & maintenance
−$1,835
− Management
−$1,835
− Depreciation
−$6,109
Taxable loss
−$4,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,034
After-tax cash flow
$237/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 · 12 photos

Good 75/100 Cosmetic rehab

This well-maintained log home offers classic charm with modern updates, making it an attractive option for both resale and rental.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal and value
  • Rental Clean gutters — Keeps property in good condition and prevents water damage

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior trim — Enhances curb appeal and value
  • Rental Clean gutters — Keeps property in good condition and prevents water damage

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Tangipahoa Parish
NCES district ID
2201680
Math proficiency
18% ▼ -32.00%
Reading proficiency
29% ▼ -31.00%
Median HH income
$41,283
Composite
19.94/100
National rank
#8676
State rank
#63 of 98 in LA

Livability — Ponchatoula

Score
68/100
State rank
#91
US rank
#9755

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Tangipahoa Parish · 85,958 people
City population
34,564
Metro
Hammond, LA
Population (ZIP)
34,564
Household income
$71,611
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
479.0

Population outlook (Tangipahoa County) Hauer SSP2

Today (2025)
144,204 people
By 2030
151,413 · +5.0%
By 2040
164,374 · +14.0%
By 2050
175,427 · +21.7%
By 2075
195,165 · +35.3%
By 2100
201,641 · +39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 16% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 15% Slovak 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Tangipahoa

2024 margin
Solid R (+37.4) · D 30.6% · R 68.0% · Other 1.3%
2008→2024 swing
-6.5pp toward R · 2008: -30.9pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+32.8 2016: R+32.6 2012: R+27.7 2008: R+30.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.55%
Current HPI
129.6069
Rent YoY
▲ 0.66%
Metro
Hammond, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-10.6% since first listed
8 events — show timeline
  • 2026-05-12 Price Changed $210,000 AcadianaMLS
  • 2026-05-12 Price Changed $210,000 GSREIN
  • 2026-03-18 Price Changed $219,000 AcadianaMLS
  • 2026-03-17 Price Changed $219,000 GSREIN
  • 2025-10-24 Price Changed $225,000 AcadianaMLS
  • 2025-10-24 Price Changed $225,000 GSREIN
  • 2025-09-24 Listed $235,000 GSREIN
  • 2025-09-24 Listed $235,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…