CashFlowRE
Sign in Sign up
37236 W Powerline Rd
D+ Composite 49.43
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 +17.0/30.0
  • ARV discount +11.6/15.0
  • DSCR +5.3/10.0
  • Schools +4.3/10.0
  • 1% rule +3.6/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$290,000

37236 W Powerline Rd · Pearl River, LA 70452
3 bd · 2.0 ba · 2,042 sqft · SingleFamily public records · 56 Days on market
Built 2005 1.00 ac lot $142/sqft · 7% below area Est $319k · 9% under

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

Listing remarks MLS

Here is your chance to spread out..... The home offers 3 bedrooms and 2 bathrooms. There is a bonus room that can be an office or game room. The spacious lot offers beautiful mature trees and deck for entertaining. Seller will not make any repairs; inspections are for informational purposes only. Qualified buyers can receive up to 4% in grant money that can be used towards down payment, closing costs or pre-paids. This program can be paired with FHA, USDA, or VA financing and 30-year fixed rate. No tax returns needed unless you are self-employed. Owning a home may be easier than you think, come take a tour!

Key facts

  • Bonus room
  • Mature trees
  • 1 acre lot

Tags

BONUS ROOMMATURE TREESDECK FOR ENTERTAINING

Property features AI

Exterior

  • Parking: Driveway; Three or more parking spaces
  • Utilities: Well water; Treatment plant sewer
  • Home design: Two-story home
  • Construction: Vinyl siding; Asphalt shingle roof; Slab foundation; Built condition: Very good
  • Exterior features: Workshop on property; Outside city limits

Interior

  • Kitchen: Dishwasher; Oven; Range
  • Bedrooms: Total of 6 rooms (bedroom breakdown not specified)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating with multiple heating units; Central air conditioning
  • Interior features: Wood-burning fireplace; Very good condition

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 $290k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/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 $250k (13.8% below list).
  • Recommended offer: $250k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.9% in Pearl River — 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 51/100 on livability (#419 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment 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.
  • Market conditions: 157 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).

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 56 days — a 3% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $250,000 (13.8% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.86%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
9.7

CMA / ARV

ARV (median comp)
$319,310
List price
$290,000
Delta
-9.18%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
64377 Sticker Rd 0.34mi 3/2.0 1,812 (-11%) 1mo $250,000 $138 64
185 Maverick Run 0.56mi 3/2.0 1,838 (-10%) 12mo $275,000 $150 48
38065 Allison Ln 0.71mi 3/2.5 1,834 (-10%) 8mo $314,000 $171 41

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
-11.7%
Equity multiple
0.58×
Total profit
$-34,508
Equity at exit
$43,240
10-year hold
IRR
-2.6%
Equity multiple
0.82×
Total profit
$-14,256
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 70452

Home prices YoY
-26.1%
Active inventory
157
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$136 /mo · $1,629/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$198

Break-even live

Break-even rent $2,250
Max offer price $290,000
Occupancy floor 87%

Sensitivity live

Price -10% $362 -5% $280 +0% $198 +5% $116 +10% $33
Rent -10% $0 -5% $99 +0% $198 +5% $296 +10% $395
Rate -1.0pp $344 -0.5pp $271 base $198 +0.5pp $122 +1.0pp $46

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
201 Old Mill Loop Pearl River, LA 4.0 2.0 2151 $2,500 $1.16 4d 1 1.25mi

Listing history 23 events

  1. 2026-06-18
    days on market $290,000 Active 56 DOM
  2. 2026-06-17
    days on market $290,000 Active 55 DOM
  3. 2026-06-16
    days on market $290,000 Active 54 DOM
  4. 2026-06-15
    days on market $290,000 Active 53 DOM
  5. 2026-06-13
    days on market $290,000 Active 51 DOM
  6. 2026-06-10
    days on market $290,000 Active 48 DOM
  7. 2026-06-09
    days on market $290,000 Active 47 DOM
  8. 2026-06-08
    days on market $290,000 Active 46 DOM
  9. 2026-06-07
    days on market $290,000 Active 45 DOM
  10. 2026-06-03
    days on market $290,000 Active 41 DOM
  11. 2026-06-02
    days on market $290,000 Active 40 DOM
  12. 2026-06-01
    days on market $290,000 Active 39 DOM
  13. 2026-05-31
    days on market $290,000 Active 38 DOM
  14. 2026-04-23
    listed $290,000 Active 616-char remark
    Show marketing remark (614 chars)

    Here is your chance to spread out..... The home offers 3 bedrooms and 2 bathrooms. There is a bonus room that can be an office or game room. The spacious lot offers beautiful mature trees and deck for entertaining. Seller will not make any repairs; inspections are for informational purposes only. Qualified buyers can receive up to 4% in grant money that can be used towards down payment, closing costs or pre-paids. This program can be paired with FHA, USDA, or VA financing and 30-year fixed rate. No tax returns needed unless you are self-employed. Owning a home may be easier than you think, come take a tour!

  15. 2026-04-23
    listed $290,000 Active 614-char remark
    Show marketing remark (614 chars)

    Here is your chance to spread out..... The home offers 3 bedrooms and 2 bathrooms. There is a bonus room that can be an office or game room. The spacious lot offers beautiful mature trees and deck for entertaining. Seller will not make any repairs; inspections are for informational purposes only. Qualified buyers can receive up to 4% in grant money that can be used towards down payment, closing costs or pre-paids. This program can be paired with FHA, USDA, or VA financing and 30-year fixed rate. No tax returns needed unless you are self-employed. Owning a home may be easier than you think, come take a tour!

  16. 2021-07-16
    soldstatus $260,000
  17. 2018-05-14
    soldstatus $183,000
  18. 2018-05-11
    soldstatus $183,000 Sold
    Show marketing remark (425 chars)

    Beautiful 3 bedroom home, on long narrow acre, with home located well off of road, with a large rear yard. Rear yard fenced. Nice living room, with wood burning fire place, and a very large den, for entertaining or game room. All down stairs is hard surface floors, with wood laminate & ceramic. New stainless appliances in kitchen. Both central units are new. Home warrantee provided, for care free living. Owner/Agent

  19. 2018-04-12
    status Under Contract
    Show marketing remark (425 chars)

    Beautiful 3 bedroom home, on long narrow acre, with home located well off of road, with a large rear yard. Rear yard fenced. Nice living room, with wood burning fire place, and a very large den, for entertaining or game room. All down stairs is hard surface floors, with wood laminate & ceramic. New stainless appliances in kitchen. Both central units are new. Home warrantee provided, for care free living. Owner/Agent

  20. 2018-03-23
    price $184,900
    Show marketing remark (425 chars)

    Beautiful 3 bedroom home, on long narrow acre, with home located well off of road, with a large rear yard. Rear yard fenced. Nice living room, with wood burning fire place, and a very large den, for entertaining or game room. All down stairs is hard surface floors, with wood laminate & ceramic. New stainless appliances in kitchen. Both central units are new. Home warrantee provided, for care free living. Owner/Agent

  21. 2018-02-27
    price $189,900
    Show marketing remark (425 chars)

    Beautiful 3 bedroom home, on long narrow acre, with home located well off of road, with a large rear yard. Rear yard fenced. Nice living room, with wood burning fire place, and a very large den, for entertaining or game room. All down stairs is hard surface floors, with wood laminate & ceramic. New stainless appliances in kitchen. Both central units are new. Home warrantee provided, for care free living. Owner/Agent

  22. 2018-02-23
    listed $200,000 Active
    Show marketing remark (425 chars)

    Beautiful 3 bedroom home, on long narrow acre, with home located well off of road, with a large rear yard. Rear yard fenced. Nice living room, with wood burning fire place, and a very large den, for entertaining or game room. All down stairs is hard surface floors, with wood laminate & ceramic. New stainless appliances in kitchen. Both central units are new. Home warrantee provided, for care free living. Owner/Agent

  23. 2018-02-23
    listed $184,900
    Show marketing remark (425 chars)

    Beautiful 3 bedroom home, on long narrow acre, with home located well off of road, with a large rear yard. Rear yard fenced. Nice living room, with wood burning fire place, and a very large den, for entertaining or game room. All down stairs is hard surface floors, with wood laminate & ceramic. New stainless appliances in kitchen. Both central units are new. Home warrantee provided, for care free living. Owner/Agent

ⓘ 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
$1,629 · $136/mo
Projected year-2 tax
$1,629 · $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 7/10 Severe 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$30,000
− Mortgage interest
−$16,245
− Property taxes
−$1,629
− Insurance
−$1,450
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$8,436
Taxable loss
−$2,560
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$614
After-tax cash flow
$2,986/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 — Pearl River

Score
51/100
State rank
#419
US rank
#25262

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,290

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 5% Two or more races 5% Black 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 11% Romanian 1% Italian 1%
Foreign-born
2% · Canada, Philippines
Languages at home
98% English-only · Spanish 1% Other Asian/Pacific 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
▼ -55.29%
Current HPI
156.9714
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+45.0% since first listed
10 events — show timeline
  • 2026-04-23 Listed $290,000 AcadianaMLS
  • 2026-04-23 Listed $290,000 GSREIN
  • 2021-07-16 Sold (Public Records) $260,000 Public Records
  • 2018-05-14 Sold (Public Records) $183,000 Public Records
  • 2018-05-11 Sold (MLS) $183,000 GSREIN
  • 2018-04-12 Pending GSREIN
  • 2018-03-23 Price Changed $184,900 GSREIN
  • 2018-02-27 Price Changed $189,900 GSREIN
  • 2018-02-23 Listed $184,900 AcadianaMLS
  • 2018-02-23 Listed $200,000 GSREIN

Property tax history

-0.3%/yr

Latest (2025): $1,629 · -5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…