CashFlowRE
Sign in Sign up
40190 Olde Mill Ln
D Composite 42.5
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 +13.1/30.0
  • ARV discount +12.0/15.0
  • DSCR +3.9/10.0
  • Livability +3.4/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$234,900

40190 Olde Mill Ln · Ponchatoula, LA 70454
3 bd · 2.0 ba · 1,657 sqft · SingleFamily public records · 66 Days on market
Built 2008 $142/sqft · 10% below area Est $261k · 10% under $17/mo HOA · 1% of rent

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

Listing remarks MLS

Spacious and well-designed, this split-level home offers high ceilings, crown molding, and gas fireplace in the main living space. The layout features both a formal dining area and a separate breakfast nook, along with a convenient breakfast bar. Kitchen includes a gas stove and brand new dishwasher. The primary bedroom has tray ceilings, a walk-in closet, double vanities, and a relaxing jetted tub. Step outside to enjoy the extended back patio, fully fenced yard, plus a large 16x20 shed for extra storage or workspace. This home is also equipped with Smart features for AC and front door. Roof replaced in 2022.

Key facts

  • Breakfast nook
  • Brand new dishwasher
  • Gas fireplace

Tags

GAS FIREPLACEFORMAL DINING AREABREAKFAST NOOKBREAKFAST BARGAS STOVEBRAND NEW DISHWASHER

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 $235k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-99/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (20.5% below list).
  • Recommended offer: $187k (20.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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 31% 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 $2k of loan paydown is wiped out by about $7k 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 66 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,644 (20.5% 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 66 days. Have you received any prior offers? Is the seller open to a 21% 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. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.79%
Cap rate
6.25%
Cash-on-cash
-0.15%
DSCR
0.99
GRM
10.5

CMA / ARV

ARV (median comp)
$260,706
List price
$234,900
Delta
-9.90%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40158 Olde Mill Ln 0.06mi 4/2.0 (+1) 1,841 (+11%) 0mo $264,900 $144 74
40205 Olde Mill Ln 0.04mi 3/2.0 1,458 (-12%) 7mo $250,000 $171 72
20173 Pecan Allee Ext 0.28mi 3/2.0 1,500 (-10%) 1mo $229,000 $153 70
40049 Olde Mill Ln 0.08mi 3/2.0 1,800 (+9%) 22mo $247,500 $138 63
40136 Dunson Rd Rd 0.25mi 4/2.0 (+1) 1,720 (+4%) 23mo $225,000 $131 58
20116 Davis Ln 0.19mi 3/2.0 1,884 (+14%) 19mo $259,000 $137 52

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
-19.0%
Equity multiple
0.35×
Total profit
$-42,943
Equity at exit
$35,024
10-year hold
IRR
-16.7%
Equity multiple
0.16×
Total profit
$-55,122
Equity at exit
$20,310

Cash invested: $65,772 (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
10.5×

Monthly cashflow live

Estimated rent
$1,866 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$136 /mo · $1,632/yr
Insurance
$98
HOA
$17
Vacancy / Maint / Mgmt
$392
Net cashflow
$-8

Break-even live

Break-even rent $1,877
Max offer price $233,440
Occupancy floor 95%

Sensitivity live

Price -10% $125 -5% $58 +0% $-8 +5% $-75 +10% $-141
Rent -10% $-156 -5% $-82 +0% $-8 +5% $65 +10% $139
Rate -1.0pp $110 -0.5pp $51 base $-8 +0.5pp $-69 +1.0pp $-131

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
$58,725
Closing costs
$7,047
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39676 Gayle Rd Ponchatoula, LA 3.0 2.0 1800 $1,700 $0.94 45d 1 0.72mi
21176 Brighton Cove Dr Ponchatoula, LA 3.0 2.0 1705 $2,000 $1.17 45d 1 1.14mi
816 Decatur St Unit A Ponchatoula, LA 3.0 2.0 1567 $1,850 $1.18 45d 1 1.44mi
101 Village Oaks Blvd Unit B Ponchatoula, LA 3.0 2.0 1921 $1,800 $0.94 45d 1 1.49mi

HOA detail

Monthly dues
$17 · $204/yr
Likely covers
gas

Listing history 32 events

  1. 2026-06-21
    days on market $234,900 Active 66 DOM
  2. 2026-06-19
    days on market $234,900 Active 64 DOM
  3. 2026-06-18
    days on market $234,900 Active 63 DOM
  4. 2026-06-17
    days on market $234,900 Active 62 DOM
  5. 2026-06-16
    days on market $234,900 Active 61 DOM
  6. 2026-06-15
    days on market $234,900 Active 60 DOM
  7. 2026-06-14
    days on market $234,900 Active 58 DOM
  8. 2026-06-13
    days on market $234,900 Active 57 DOM
  9. 2026-06-10
    days on market $234,900 Active 55 DOM
  10. 2026-06-09
    days on market $234,900 Active 54 DOM
  11. 2026-06-08
    days on market $234,900 Active 53 DOM
  12. 2026-06-07
    days on market $234,900 Active 52 DOM
  13. 2026-06-05
    days on market $234,900 Active 49 DOM
  14. 2026-06-03
    days on market $234,900 Active 48 DOM
  15. 2026-06-02
    days on market $234,900 Active 47 DOM
  16. 2026-06-01
    pricedays on market $234,900 Active 46 DOM
  17. 2026-05-31
    days on market $239,000 Active 45 DOM
  18. 2026-05-30
    days on market $239,000 Active 44 DOM
  19. 2026-05-03
    price $239,000 617-char remark
    Show marketing remark (617 chars)

    Spacious and well-designed, this split-level home offers high ceilings, crown molding, and gas fireplace in the main living space. The layout features both a formal dining area and a separate breakfast nook, along with a convenient breakfast bar. Kitchen includes a gas stove and brand new dishwasher. The primary bedroom has tray ceilings, a walk-in closet, double vanities, and a relaxing jetted tub. Step outside to enjoy the extended back patio, fully fenced yard, plus a large 16x20 shed for extra storage or workspace. This home is also equipped with Smart features for AC and front door. Roof replaced in 2022.

  20. 2026-05-03
    price $239,000 617-char remark
    Show marketing remark (617 chars)

    Spacious and well-designed, this split-level home offers high ceilings, crown molding, and gas fireplace in the main living space. The layout features both a formal dining area and a separate breakfast nook, along with a convenient breakfast bar. Kitchen includes a gas stove and brand new dishwasher. The primary bedroom has tray ceilings, a walk-in closet, double vanities, and a relaxing jetted tub. Step outside to enjoy the extended back patio, fully fenced yard, plus a large 16x20 shed for extra storage or workspace. This home is also equipped with Smart features for AC and front door. Roof replaced in 2022.

  21. 2026-04-16
    listed $245,000 Active 617-char remark
    Show marketing remark (617 chars)

    Spacious and well-designed, this split-level home offers high ceilings, crown molding, and gas fireplace in the main living space. The layout features both a formal dining area and a separate breakfast nook, along with a convenient breakfast bar. Kitchen includes a gas stove and brand new dishwasher. The primary bedroom has tray ceilings, a walk-in closet, double vanities, and a relaxing jetted tub. Step outside to enjoy the extended back patio, fully fenced yard, plus a large 16x20 shed for extra storage or workspace. This home is also equipped with Smart features for AC and front door. Roof replaced in 2022.

  22. 2026-04-16
    listed $245,000 Active 617-char remark
    Show marketing remark (617 chars)

    Spacious and well-designed, this split-level home offers high ceilings, crown molding, and gas fireplace in the main living space. The layout features both a formal dining area and a separate breakfast nook, along with a convenient breakfast bar. Kitchen includes a gas stove and brand new dishwasher. The primary bedroom has tray ceilings, a walk-in closet, double vanities, and a relaxing jetted tub. Step outside to enjoy the extended back patio, fully fenced yard, plus a large 16x20 shed for extra storage or workspace. This home is also equipped with Smart features for AC and front door. Roof replaced in 2022.

  23. 2021-04-23
    soldstatus $215,000 Closed
  24. 2021-03-12
    status Pending
  25. 2021-03-07
    listed $215,000 Active
  26. 2021-03-07
    listed $215,000
  27. 2018-02-15
    soldstatus $185,000
  28. 2018-02-12
    soldstatus $185,000 Sold
  29. 2018-01-10
    historical Pending Continue to Show
  30. 2017-12-22
    listed $185,000 Active
  31. 2017-12-22
    listed $185,000
  32. 2007-11-05
    soldstatus $202,000

ⓘ 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
$1,632 · $136/mo
Projected year-2 tax
$1,632 · $136/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
$22,397
− Mortgage interest
−$13,158
− Property taxes
−$1,632
− Insurance
−$1,174
− Repairs & maintenance
−$1,792
− Management
−$1,792
− HOA
−$204
− Depreciation
−$6,833
Taxable loss
−$4,189
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,005
After-tax cash flow
$906/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
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

+18.3% since first listed
14 events — show timeline
  • 2026-05-03 Price Changed $239,000 AcadianaMLS
  • 2026-05-03 Price Changed $239,000 GSREIN
  • 2026-04-16 Listed $245,000 GSREIN
  • 2026-04-16 Listed $245,000 AcadianaMLS
  • 2021-04-23 Sold (MLS) $215,000 GSREIN
  • 2021-03-12 Pending GSREIN
  • 2021-03-07 Listed $215,000 AcadianaMLS
  • 2021-03-07 Listed $215,000 GSREIN
  • 2018-02-15 Sold (Public Records) $185,000 Public Records
  • 2018-02-12 Sold (MLS) $185,000 GSREIN
  • 2018-01-10 Contingent GSREIN
  • 2017-12-22 Listed $185,000 AcadianaMLS
  • 2017-12-22 Listed $185,000 GSREIN
  • 2007-11-05 Sold (Public Records) $202,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $1,632 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…