CashFlowRE
Sign in Sign up
40055 Hickory Ln
C Composite 58.97
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.6/10.0
  • 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

$189,000

40055 Hickory Ln · Ponchatoula, LA 70454
3 bd · 1.0 ba · 1,610 sqft · SingleFamily public records · 76 Days on market
Built 1983 0.99 ac lot Est $274k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bed, 1 bath home offering approximately 1,450 living sq ft on a full acre in Ponchatoula. This four-sided brick home features a wood-burning fireplace, fresh interior paint, and some updated flooring. Conveniently located approximately one mile from the Ponchatoula interstate exit, it offers easy access for commuters while maintaining a spacious setting. The property includes a two-car carport, a large workshop, and a generous side yard with plenty of usable outdoor space. Solid construction, functional layout, and room to spread out make this a great opportunity for homeowners or investors alike.

Key facts

  • Generous side yard
  • Usable outdoor space
  • Full acre

Tags

WOOD BURNING FIREPLACEFULL ACRETWO CAR CARPORTLARGE WORKSHOPGENEROUS SIDE YARDUSABLE OUTDOOR SPACE

Property features AI

Exterior

  • Parking: Attached carport with two parking spaces
  • Utilities: Well water; Septic tank
  • Home design: Single-story; Brick construction; Shingle roof; Slab foundation; Property in very good condition; Lot size about 0.99 acre
  • Construction: Brick construction; Shingle roof; Slab foundation
  • Exterior features: Shed(s); Outside city limits; Rectangular lot; Lot dimensions approximately 382 x 125

Interior

  • Kitchen: Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total of 7 rooms (bedrooms not separately specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s); Wood-burning fireplace

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/1.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $295 ($4k/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 $182k (3.9% below list).
  • Recommended offer: $178k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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.
  • Zoned schools: 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) — zoned schools average 55% FRL vs 73% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents flat; 526 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 30% 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 $1k of loan paydown is wiped out by about $6k 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 76 days — a 6% lower offer ($178k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $189k implies a 278% 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; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,660 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.96%
Cap rate
8.17%
Cash-on-cash
6.69%
DSCR
1.30
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$273,700
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
41346 Rosewood Ln 0.20mi 3/2.0 1,560 (-3%) 23mo $265,000 $170 63
13287 Drude Dr 0.59mi 3/2.0 1,824 (+13%) 4mo $235,000 $129 43
13258 Jones Rd 0.62mi 3/2.0 1,380 (-14%) 9mo $190,000 $138 36
13142 Jones Rd 0.65mi 3/2.0 1,814 (+13%) 13mo $335,000 $185 34

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
-8.5%
Equity multiple
0.70×
Total profit
$-16,099
Equity at exit
$28,181
10-year hold
IRR
-2.0%
Equity multiple
0.88×
Total profit
$-6,501
Equity at exit
$16,341

Cash invested: $52,920 (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
8.7×

Monthly cashflow live

Estimated rent
$1,816 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$70 /mo · $840/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$295

Break-even live

Break-even rent $1,443
Max offer price $189,000
Occupancy floor 79%

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
$47,250
Closing costs
$5,670
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
40046 Twin Creeks Dr Unit B Ponchatoula, LA 3.0 2.0 1434 $1,850 $1.29 14d 1 0.43mi
41349 Schafer Dr Hammond, LA 3.0 2.0 1564 $1,700 $1.09 43d 1 1.37mi
14711 Madison Ln Unit A Ponchatoula, LA 2.0 2.0 1302 $1,450 $1.11 14d 1 1.43mi

Listing history 27 events

  1. 2026-06-19
    days on market $189,000 Active 76 DOM
  2. 2026-06-18
    days on market $189,000 Active 75 DOM
  3. 2026-06-17
    days on market $189,000 Active 74 DOM
  4. 2026-06-16
    days on market $189,000 Active 73 DOM
  5. 2026-06-15
    days on market $189,000 Active 72 DOM
  6. 2026-06-14
    days on market $189,000 Active 70 DOM
  7. 2026-06-13
    days on market $189,000 Active 69 DOM
  8. 2026-06-10
    days on market $189,000 Active 67 DOM
  9. 2026-06-09
    days on market $189,000 Active 66 DOM
  10. 2026-06-08
    days on market $189,000 Active 65 DOM
  11. 2026-06-07
    days on market $189,000 Active 64 DOM
  12. 2026-06-05
    days on market $189,000 Active 61 DOM
  13. 2026-06-03
    days on market $189,000 Active 60 DOM
  14. 2026-06-02
    days on market $189,000 Active 59 DOM
  15. 2026-06-01
    status $189,000 Active 58 DOM
  16. 2026-04-30
    status Pending 606-char remark
    Show marketing remark (606 chars)

    3 bed, 1 bath home offering approximately 1,450 living sq ft on a full acre in Ponchatoula. This four-sided brick home features a wood-burning fireplace, fresh interior paint, and some updated flooring. Conveniently located approximately one mile from the Ponchatoula interstate exit, it offers easy access for commuters while maintaining a spacious setting. The property includes a two-car carport, a large workshop, and a generous side yard with plenty of usable outdoor space. Solid construction, functional layout, and room to spread out make this a great opportunity for homeowners or investors alike.

  17. 2026-04-30
    status Pending
    Show marketing remark (606 chars)

    3 bed, 1 bath home offering approximately 1,450 living sq ft on a full acre in Ponchatoula. This four-sided brick home features a wood-burning fireplace, fresh interior paint, and some updated flooring. Conveniently located approximately one mile from the Ponchatoula interstate exit, it offers easy access for commuters while maintaining a spacious setting. The property includes a two-car carport, a large workshop, and a generous side yard with plenty of usable outdoor space. Solid construction, functional layout, and room to spread out make this a great opportunity for homeowners or investors alike.

  18. 2026-04-25
    price $189,000 606-char remark
    Show marketing remark (606 chars)

    3 bed, 1 bath home offering approximately 1,450 living sq ft on a full acre in Ponchatoula. This four-sided brick home features a wood-burning fireplace, fresh interior paint, and some updated flooring. Conveniently located approximately one mile from the Ponchatoula interstate exit, it offers easy access for commuters while maintaining a spacious setting. The property includes a two-car carport, a large workshop, and a generous side yard with plenty of usable outdoor space. Solid construction, functional layout, and room to spread out make this a great opportunity for homeowners or investors alike.

  19. 2026-04-24
    price $189,000
  20. 2026-03-03
    listed $199,000 Active 606-char remark
    Show marketing remark (606 chars)

    3 bed, 1 bath home offering approximately 1,450 living sq ft on a full acre in Ponchatoula. This four-sided brick home features a wood-burning fireplace, fresh interior paint, and some updated flooring. Conveniently located approximately one mile from the Ponchatoula interstate exit, it offers easy access for commuters while maintaining a spacious setting. The property includes a two-car carport, a large workshop, and a generous side yard with plenty of usable outdoor space. Solid construction, functional layout, and room to spread out make this a great opportunity for homeowners or investors alike.

  21. 2026-03-03
    listed $199,000 Active
    Show marketing remark (606 chars)

    3 bed, 1 bath home offering approximately 1,450 living sq ft on a full acre in Ponchatoula. This four-sided brick home features a wood-burning fireplace, fresh interior paint, and some updated flooring. Conveniently located approximately one mile from the Ponchatoula interstate exit, it offers easy access for commuters while maintaining a spacious setting. The property includes a two-car carport, a large workshop, and a generous side yard with plenty of usable outdoor space. Solid construction, functional layout, and room to spread out make this a great opportunity for homeowners or investors alike.

  22. 2025-07-08
    price $185,000
  23. 2025-07-08
    price $185,000
  24. 2025-05-19
    price $200,000
  25. 2025-05-19
    price $200,000
  26. 2025-01-31
    listed $209,000 Active
  27. 1998-02-19
    soldstatus $50,000

ⓘ 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
$840 · $70/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
+$200/yr (+$17/mo · 23.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 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
$21,793
− Mortgage interest
−$10,587
− Property taxes
−$840
− Insurance
−$945
− Repairs & maintenance
−$1,743
− Management
−$1,743
− Depreciation
−$5,498
Taxable income
$437
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$105
After-tax cash flow
$3,434/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

+278.0% since first listed
12 events — show timeline
  • 2026-04-30 Pending AcadianaMLS
  • 2026-04-30 Pending GSREIN
  • 2026-04-25 Price Changed $189,000 AcadianaMLS
  • 2026-04-24 Price Changed $189,000 GSREIN
  • 2026-03-03 Listed $199,000 GSREIN
  • 2026-03-03 Listed $199,000 AcadianaMLS
  • 2025-07-08 Price Changed $185,000 AcadianaMLS
  • 2025-07-08 Price Changed $185,000 GSREIN
  • 2025-05-19 Price Changed $200,000 AcadianaMLS
  • 2025-05-19 Price Changed $200,000 GSREIN
  • 2025-01-31 Listed $209,000 AcadianaMLS
  • 1998-02-19 Sold (Public Records) $50,000 Public Records

Property tax history

+0.4%/yr

Latest (2025): $840 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…