CashFlowRE
Sign in Sign up
15236 Arleen Normand Dr
D Composite 41.82
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 +13.6/30.0
  • ARV discount +8.3/15.0
  • Schools +4.3/10.0
  • DSCR +4.1/10.0
  • Livability +3.8/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$290,000

15236 Arleen Normand Dr · Covington, LA 70435
4 bd · 2.0 ba · 2,183 sqft · SingleFamily public records · 30 Days on market
Built 2005 1.13 ac lot $133/sqft · at area comps Est $295k · at est.

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

Listing remarks MLS

Spacious 4-bedroom, 2-bath brick home on over an acre with a flexible split floor plan! A bonus room offers options for a 5th bedroom, game room, or media space. The primary bath offers a jetted walk-in tub along with a separate shower. The home features an attached 2-car garage and comes equipped with a whole-house generator plus a 500-gallon propane tank. Flood Zone C. This property gives you space, versatility, and comfort all in one!

Key facts

  • Bonus room
  • Brick home
  • Jetted walk-in tub

Tags

BRICK HOMEFLEXIBLE SPLIT FLOOR PLANBONUS ROOMJETTED WALK-IN TUBWHOLE-HOUSE GENERATOR500-GALLON PROPANE TANK

Property features AI

Exterior

  • Parking: Attached garage with two parking spaces; Has garage
  • Security: Security system
  • Utilities: Well water; Septic tank; Generator (electric)
  • Home design: Brick construction; Shingle roof; Average condition; Slab foundation
  • Construction: Brick construction; Shingle roof; Slab foundation
  • Exterior features: Fenced yard; Concrete patio/porch; Outside city limits; Rectangular lot; Lot dimensions approximately 163 x 305; Lot area approximately 1.13 acres

Interior

  • Kitchen: Dishwasher; Oven; Range; Disposal
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Has cooling and heating
  • Interior features: Attic with pull-down stairs; Pantry; Accessibility features

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 4-bed/2.0-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $15 ($185/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 $226k (21.9% below list).
  • Recommended offer: $226k (21.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.9% in Covington — 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 75/100 on livability (#17 in LA, #3,876 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • St. Tammany Parish (suburban): math 43% / reading 55% proficiency, ranked #11 of 98 in LA (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Covington Elementary School (math 52% / reading 52%, grade C-, #108 of 646 statewide, top 18%, 628 students, 59% FRL); Pine View Middle School (math 20% / reading 37%, grade F, #119 of 218 statewide, top 57%, 635 students, 62% FRL); Covington High School (math 32% / reading 44%, grade F, #90 of 265 statewide, top 34%, 1,660 students, 46% FRL) — zoned schools average 56% FRL vs 40% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 366 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($81k/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 $9k of value loss. Plan a longer hold.
  • St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 22y 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.
  • Current owner paid $189k; list at $290k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $226,421 (21.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.78%
Cap rate
6.36%
Cash-on-cash
0.23%
DSCR
1.01
GRM
10.7

CMA / ARV

ARV (median comp)
$295,044
List price
$290,000
Delta
-1.71%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15239 Arleen Normand Dr 0.07mi 3/2.5 (-1) 2,092 (-4%) 2mo $335,000 $160 82
76242 Cameo Dr 0.34mi 3/2.0 (-1) 2,042 (-6%) 18mo $115,000 $56 53

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-16.0%
Equity multiple
0.43×
Total profit
$-46,118
Equity at exit
$43,240
10-year hold
IRR
-7.7%
Equity multiple
0.52×
Total profit
$-39,331
Equity at exit
$25,074

Cash invested: $81,200 (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 70435

Home prices YoY
-27.3%
Active inventory
366
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,264 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$132 /mo · $1,580/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$475
Net cashflow
$15

Break-even live

Break-even rent $2,245
Max offer price $290,000
Occupancy floor 94%

Sensitivity live

Price -10% $180 -5% $98 +0% $15 +5% $-67 +10% $-149
Rent -10% $-163 -5% $-74 +0% $15 +5% $105 +10% $194
Rate -1.0pp $161 -0.5pp $89 base $15 +0.5pp $-60 +1.0pp $-136

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
$72,500
Closing costs
$8,700
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
724 Simpson Way Covington, LA 3.0 3.5 2262 $2,149 $0.95 5d 1 1.10mi

Listing history 30 events

  1. 2026-06-21
    statusdays on market $290,000 Pending 30 DOM
  2. 2026-06-18
    days on market $290,000 Active Under Contract 29 DOM
  3. 2026-06-17
    days on market $290,000 Active Under Contract 28 DOM
  4. 2026-06-16
    days on market $290,000 Active Under Contract 27 DOM
  5. 2026-06-15
    days on market $290,000 Active Under Contract 26 DOM
  6. 2026-06-13
    days on market $290,000 Active Under Contract 24 DOM
  7. 2026-06-10
    days on market $290,000 Active Under Contract 21 DOM
  8. 2026-06-09
    days on market $290,000 Active Under Contract 20 DOM
  9. 2026-06-08
    days on market $290,000 Active Under Contract 19 DOM
  10. 2026-06-07
    days on market $290,000 Active Under Contract 18 DOM
  11. 2026-06-03
    days on market $290,000 Active Under Contract 14 DOM
  12. 2026-06-02
    days on market $290,000 Active Under Contract 13 DOM
  13. 2026-06-01
    days on market $290,000 Active Under Contract 12 DOM
  14. 2026-05-31
    days on market $290,000 Active Under Contract 11 DOM
  15. 2026-05-06
    status Active
  16. 2026-05-06
    status Active
  17. 2026-04-26
    status Pending
  18. 2026-04-26
    status Pending
  19. 2026-03-05
    price $290,000
  20. 2026-03-05
    price $290,000
  21. 2026-01-02
    listed $298,000 Active
  22. 2026-01-02
    listed $298,000 Active
  23. 2025-07-15
    price $325,000
  24. 2025-07-15
    price $325,000
  25. 2025-06-14
    listed $330,000 Active
  26. 2005-04-04
    soldstatus $188,700
  27. 2005-04-01
    soldstatus $188,700
  28. 2004-09-09
    soldstatus $25,000
  29. 2004-08-25
    listed $188,700
  30. 2004-08-25
    listed $188,700

ⓘ 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
$1,580 · $132/mo
Projected year-2 tax
$1,595 · $133/mo
Expected delta
+$15/yr (+$1/mo · 0.9%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 22 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
$27,171
− Mortgage interest
−$16,245
− Property taxes
−$1,580
− Insurance
−$1,450
− Repairs & maintenance
−$2,174
− Management
−$2,174
− Depreciation
−$8,436
Taxable loss
−$4,888
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,173
After-tax cash flow
$1,358/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
St. Tammany Parish
NCES district ID
2201650
Math proficiency
43% ▼ -32.00%
Reading proficiency
55% ▼ -26.00%
Median HH income
$61,752
Composite
43.04/100
National rank
#3098
State rank
#11 of 98 in LA

Livability — Covington

Score
75/100
State rank
#17
US rank
#3876

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 228,296 people
City population
64,351
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,475
Household income
$80,926
Rent vs Own
12.2% rent · 87.8% own
Severe rent burden
296.0

Population outlook (St. Tammany County) Hauer SSP2

Today (2025)
286,725 people
By 2030
304,175 · +6.1%
By 2040
336,203 · +17.3%
By 2050
364,590 · +27.2%
By 2075
433,362 · +51.1%
By 2100
470,333 · +64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 9% Two or more races 4% Hispanic / Latino 3% Pacific Islander 2%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · St. Tammany

2024 margin
Solid R (+43.8) · D 27.3% · R 71.1% · Other 1.6%
2008→2024 swing
+9.6pp toward D · 2008: -53.4pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+44.2 2016: R+50.8 2012: R+52.2 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.03%
Current HPI
202.0458
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+53.7% since first listed
21 events — show timeline
  • 2026-06-19 Pending GSREIN
  • 2026-05-26 Pending AcadianaMLS
  • 2026-05-26 Contingent GSREIN
  • 2026-05-18 Listed $290,000 AcadianaMLS
  • 2026-05-18 Listed $290,000 GSREIN
  • 2026-05-06 Relisted AcadianaMLS
  • 2026-05-06 Relisted GBRMLS
  • 2026-04-26 Pending AcadianaMLS
  • 2026-04-26 Pending GBRMLS
  • 2026-03-05 Price Changed $290,000 AcadianaMLS
  • 2026-03-05 Price Changed $290,000 GBRMLS
  • 2026-01-02 Listed $298,000 GBRMLS
  • 2026-01-02 Listed $298,000 AcadianaMLS
  • 2025-07-15 Price Changed $325,000 AcadianaMLS
  • 2025-07-15 Price Changed $325,000 GSREIN
  • 2025-06-14 Listed $330,000 AcadianaMLS
  • 2005-04-04 Sold (Public Records) $188,700 Public Records
  • 2005-04-01 Sold (MLS) $188,700 GSREIN
  • 2004-09-09 Sold (Public Records) $25,000 Public Records
  • 2004-08-25 Listed $188,700 AcadianaMLS
  • 2004-08-25 Listed $188,700 GSREIN

Property tax history

-5.2%/yr

Latest (2025): $1,580 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…