CashFlowRE
Sign in Sign up
53515 Elizabeth St
B+ Composite 75.44
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$99,900

53515 Elizabeth St · Hammond, LA 70446
3 bd · 2.0 ba · 1,220 sqft · SingleFamily public records · 6 Days on market
Built 2008 0.83 ac lot $82/sqft · 50% below area Est $198k · 50% under ↓ 25% since listing

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

Listing remarks MLS

Vinyl Siding 3bd 2ba home on a 0.83 corner lot. Enjoy country living in Loranger, LA. This home is just around the corner to schools and grocery. 15 MINUTES FROM HAMMOND. Featuring an open floor plan, spacious yard in A CUL-DE-SAC neighborhood. With some TLC this home can be amazing starter home or investment rental Property.

Key facts

  • Spacious yard
  • Corner lot
  • 0.83 acre lot

Tags

CORNER LOTSPACIOUS YARDCUL-DE-SAC NEIGHBORHOOD

Property features AI

Finance

  • Other: Property is human-modified

Exterior

  • Utilities: Well water; Sewer connected to treatment plant
  • Home design: Single-story home
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Built/maintained in average condition
  • Exterior features: Corner lot; Outside city limits; Rectangular lot; Lot dimensions approximately 158 x 227

Interior

  • Bedrooms: Total of 7 rooms (bedrooms and other rooms included)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cable TV
  • Laundry & utility: Washer hookup; Dryer hookup

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 $100k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 14.3% vs local median 5.0% in Hammond — 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 69/100 on livability (#77 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: amenities C-, commute D+, crime 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: Loranger Elementary School (math 13% / reading 24%, grade F, #467 of 646 statewide, top 73%, 834 students, 66% FRL); Loranger Middle School (math 15% / reading 31%, grade F, #145 of 218 statewide, top 69%, 610 students, 62% FRL); Loranger High School (math 22% / reading 37%, grade F, #127 of 265 statewide, top 49%, 666 students, 58% FRL).
  • Market conditions: 60 active listings in the ZIP; 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 $691 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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

  • 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; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,900

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F 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
1.62%
Cap rate
14.34%
Cash-on-cash
28.73%
DSCR
2.28
GRM
5.1

CMA / ARV

ARV (median comp)
$198,172
List price
$99,900
Delta
-49.59%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
53515 Elizabeth St 0.00mi 3/2.0 1,200 (-2%) 1mo $100,000 $83 97
54085 Allman St 0.35mi 3/2.0 1,244 (+2%) 10mo $178,000 $143 72
54150 Passman Rd 0.58mi 3/2.0 1,300 (+7%) 13mo $220,000 $169 51

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
16.5%
Equity multiple
1.66×
Total profit
$18,548
Equity at exit
$14,895
10-year hold
IRR
25.0%
Equity multiple
3.18×
Total profit
$61,022
Equity at exit
$8,638

Cash invested: $27,972 (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 70446

Home prices YoY
-33.1%
Active inventory
60
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,618 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$43 /mo · $517/yr
Insurance
$42
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$545

Break-even live

Break-even rent $929
Max offer price $99,900
Occupancy floor 61%

Sensitivity live

Price -10% $601 -5% $573 +0% $545 +5% $516 +10% $488
Rent -10% $417 -5% $481 +0% $545 +5% $609 +10% $672
Rate -1.0pp $595 -0.5pp $570 base $545 +0.5pp $519 +1.0pp $492

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
$24,975
Closing costs
$2,997
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.

Listing history 4 events

  1. 2026-05-13
    listed $99,900 Active 327-char remark
    Show marketing remark (327 chars)

    Vinyl Siding 3bd 2ba home on a 0.83 corner lot. Enjoy country living in Loranger, LA. This home is just around the corner to schools and grocery. 15 MINUTES FROM HAMMOND. Featuring an open floor plan, spacious yard in A CUL-DE-SAC neighborhood. With some TLC this home can be amazing starter home or investment rental Property.

  2. 2026-05-13
    listed $99,900 Active 327-char remark
    Show marketing remark (327 chars)

    Vinyl Siding 3bd 2ba home on a 0.83 corner lot. Enjoy country living in Loranger, LA. This home is just around the corner to schools and grocery. 15 MINUTES FROM HAMMOND. Featuring an open floor plan, spacious yard in A CUL-DE-SAC neighborhood. With some TLC this home can be amazing starter home or investment rental Property.

  3. 2018-08-08
    soldstatus $130,000
  4. 2009-11-30
    soldstatus $133,000

ⓘ 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
$517 · $43/mo
Projected year-2 tax
$549 · $46/mo
Expected delta
+$33/yr (+$3/mo · 6.3%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 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
$19,418
− Mortgage interest
−$5,596
− Property taxes
−$517
− Insurance
−$2,002
− Repairs & maintenance
−$1,553
− Management
−$1,553
− Depreciation
−$2,906
Taxable income
$5,291
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,270
After-tax cash flow
$5,265/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 — Hammond

Score
69/100
State rank
#77
US rank
#8868

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
51,394
Population (ZIP)
6,871

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 (81%)
Race & ethnicity
White 81% Black 9% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 13%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 1%

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
▼ -66.41%
Current HPI
133.9227
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

-24.8% since first listed
8 events — show timeline
  • 2026-05-29 Sold (MLS) $100,000 AcadianaMLS
  • 2026-05-29 Sold (MLS) $100,000 GSREIN
  • 2026-05-20 Pending AcadianaMLS
  • 2026-05-20 Pending GSREIN
  • 2026-05-13 Listed $99,900 AcadianaMLS
  • 2026-05-13 Listed $99,900 GSREIN
  • 2018-08-08 Sold (Public Records) $130,000 Public Records
  • 2009-11-30 Sold (Public Records) $133,000 Public Records

Property tax history

-0.1%/yr

Latest (2025): $517 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…