CashFlowRE
Sign in Sign up
335 Branch St
C- Composite 50.78
Why this score? — see what drove the C- 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 +16.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$174,000

335 Branch St · Ponchatoula, LA 70454
3 bd · 2.0 ba · 898 sqft · SingleFamily public records · 1 Days on market
Built 1964 0.52 ac lot $194/sqft · 61% above area Est $241k · 28% under

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

Listing remarks

Located in the heart of Ponchatoula, this 3-bedroom, 2-bathroom home offers 2,500 sq ft of potential for an investor or a buyer looking to customize a spacious property. The home features low-maintenance vinyl siding and a solid foundation. Key updates include a new roof and a newer water heater, providing a head start on essential systems. The interior retains its original charm with the original kitchen, bathrooms, and electrical. While the central HVAC is currently non-functional, the home is equipped with window units for cooling and a functional fireplace for heating. The layout includes a mix of poly, ceramic, and tile flooring, and the property is serviced by city water and sewage. O

Key facts

  • Large family room
  • Classic vintage tile
  • Split bedroom layout

Tags

LARGE FAMILY ROOMABUNDANT CABINET SPACELARGE PANTRYSPLIT BEDROOM LAYOUTCLASSIC VINTAGE TILEUPDATED 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 $174k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $146k (16.1% below list).
  • Recommended offer: $146k (16.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.1% in Ponchatoula — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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.
  • Market conditions: Rents flat; 526 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 17y ago; this cycle's ask has dropped $25k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $140k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: 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 $145,926 (16.1% below list)

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.84%
Cap rate
7.03%
Cash-on-cash
2.64%
DSCR
1.12
GRM
9.9

CMA / ARV

ARV (median comp)
$241,421
List price
$174,000
Delta
-17.61%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
180 N Second St 0.32mi 2/1.0 (-1) 860 (-4%) 8mo $34,000 $40 63
285 N 3rd St 0.44mi 2/1.0 (-1) 844 (-6%) 16mo $130,000 $154 46

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
-14.5%
Equity multiple
0.49×
Total profit
$-24,813
Equity at exit
$25,944
10-year hold
IRR
-9.7%
Equity multiple
0.46×
Total profit
$-26,281
Equity at exit
$15,044

Cash invested: $48,720 (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
526
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,459 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$61 /mo · $730/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$107

Break-even live

Break-even rent $1,324
Max offer price $174,000
Occupancy floor 88%

Sensitivity live

Price -10% $205 -5% $156 +0% $107 +5% $58 +10% $8
Rent -10% $-8 -5% $49 +0% $107 +5% $165 +10% $222
Rate -1.0pp $195 -0.5pp $151 base $107 +0.5pp $62 +1.0pp $16

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
$43,500
Closing costs
$5,220
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
412 E Beech St Ponchatoula, LA 2.0 2.0 1001 $1,170 $1.17 44d 1 0.41mi
408 E Beech St Ponchatoula, LA 2.0 2.0 1001 $1,170 $1.17 44d 1 0.42mi
523 W Magnolia St Ponchatoula, LA 2.0 2.0 1114 $1,700 $1.53 24d 1 1.22mi

Listing history 8 events

  1. 2026-06-19
    pricestatusdays on marketlisting id $174,000 Active 1 DOM
  2. 2026-04-01
    listed $198,900 Active
  3. 2010-07-06
    soldstatus $140,000
  4. 2010-06-25
    soldstatus $140,000
  5. 2010-01-19
    listed $150,000
  6. 2010-01-19
    listed $150,000
  7. 2009-06-25
    listed $170,000
  8. 2009-06-25
    listed $170,000

ⓘ 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
$730 · $61/mo
Projected year-2 tax
$957 · $80/mo
Expected delta
+$227/yr (+$19/mo · 31.0%)

ⓘ 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 · 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
$17,511
− Mortgage interest
−$9,747
− Property taxes
−$730
− Insurance
−$870
− Repairs & maintenance
−$1,401
− Management
−$1,401
− Depreciation
−$5,062
Taxable loss
−$1,699
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$408
After-tax cash flow
$1,692/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

Census place
Ponchatoula, LA
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

+17.0% since first listed
7 events — show timeline
  • 2026-04-01 Listed $198,900 AcadianaMLS
  • 2010-07-06 Sold (Public Records) $140,000 Public Records
  • 2010-06-25 Sold (MLS) $140,000 GSREIN
  • 2010-01-19 Listed $150,000 GSREIN
  • 2010-01-19 Listed $150,000 AcadianaMLS
  • 2009-06-25 Listed $170,000 GSREIN
  • 2009-06-25 Listed $170,000 AcadianaMLS

Property tax history

-1.6%/yr

Latest (2025): $730 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…