CashFlowRE
Sign in Sign up
68471 La 41 Hwy
D+ Composite 46.08
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 +15.5/30.0
  • ARV discount +10.8/15.0
  • DSCR +4.8/10.0
  • Schools +4.3/10.0
  • 1% rule +3.2/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

68471 La 41 Hwy · Pearl River, LA 70452
2 bd · 2.0 ba · 1,231 sqft · SingleFamily public records · 504 Days on market
Built 1984 0.51 ac lot $142/sqft · 48% above area Est $189k · 7% under

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

Listing remarks MLS

Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

Key facts

  • 0.51 acre lot
  • 3 parking spots
  • Built 1984

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 2-bed/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $69 ($833/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 $143k (18.1% below list).
  • Recommended offer: $143k (18.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.0% 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.
  • Zoned schools: Sixth Ward Elementary School (math 42% / reading 57%, grade D, #129 of 646 statewide, top 21%, 321 students, 63% FRL); Creekside Junior High (math 22% / reading 35%, grade F, #119 of 218 statewide, top 57%, 534 students, 53% FRL); Pearl River High School (math 22% / reading 36%, grade F, #132 of 265 statewide, top 50%, 830 students, 55% FRL) — zoned schools average 57% FRL vs 40% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 36% at this address vs 49% district-wide (-13 pts) — the specific schools serving this property underperform the St. Tammany Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 159 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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 504 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 24y ago; this cycle's ask has dropped $17k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $143,272 (18.1% below list)

Questions for the listing agent

  1. It's been on market 504 days. Have you received any prior offers? Is the seller open to a 18% 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. 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?
  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
0.82%
Cap rate
6.77%
Cash-on-cash
1.70%
DSCR
1.08
GRM
10.2

CMA / ARV

ARV (median comp)
$188,927
List price
$175,000
Delta
-7.37%
Verdict
FAIR
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36426 Joe Moore Rd 0.43mi 2/2.0 1,120 (-9%) 10mo $60,000 $54 57

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
-13.6%
Equity multiple
0.51×
Total profit
$-24,004
Equity at exit
$26,093
10-year hold
IRR
-4.8%
Equity multiple
0.68×
Total profit
$-15,486
Equity at exit
$15,131

Cash invested: $49,000 (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
159
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,433 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$72 /mo · $861/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$69

Break-even live

Break-even rent $1,345
Max offer price $175,000
Occupancy floor 90%

Sensitivity live

Price -10% $169 -5% $119 +0% $69 +5% $20 +10% $-30
Rent -10% $-44 -5% $13 +0% $69 +5% $126 +10% $183
Rate -1.0pp $158 -0.5pp $114 base $69 +0.5pp $24 +1.0pp $-22

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
$43,750
Closing costs
$5,250
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 31 events

  1. 2026-06-21
    days on market $175,000 Active 504 DOM
  2. 2026-06-18
    days on market $175,000 Active 501 DOM
  3. 2026-06-17
    days on market $175,000 Active 500 DOM
  4. 2026-06-16
    days on market $175,000 Active 499 DOM
  5. 2026-06-15
    days on market $175,000 Active 498 DOM
  6. 2026-06-13
    days on market $175,000 Active 496 DOM
  7. 2026-06-10
    days on market $175,000 Active 493 DOM
  8. 2026-06-09
    days on market $175,000 Active 492 DOM
  9. 2026-06-08
    days on market $175,000 Active 491 DOM
  10. 2026-06-07
    days on market $175,000 Active 490 DOM
  11. 2026-06-03
    days on market $175,000 Active 486 DOM
  12. 2026-06-02
    days on market $175,000 Active 485 DOM
  13. 2026-06-01
    days on market $175,000 Active 484 DOM
  14. 2026-05-31
    days on market $175,000 Active 483 DOM
  15. 2026-01-13
    price $175,000 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  16. 2026-01-13
    status Active 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  17. 2026-01-13
    price $175,000 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  18. 2025-11-10
    status Pending 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  19. 2025-08-21
    status Active 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  20. 2025-08-21
    historical 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  21. 2025-05-14
    price $180,000 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  22. 2025-05-14
    price $180,000 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  23. 2025-05-05
    status Active 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  24. 2025-04-26
    status Pending 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  25. 2025-01-17
    price $187,000 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  26. 2025-01-17
    price $187,000 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  27. 2024-11-20
    listed $192,000 Active 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  28. 2024-11-20
    listed $192,000 Active 801-char remark
    Show marketing remark (801 chars)

    Your home in a woodland wonderland! Experience complete serenity and seclusion on this half acre property. You'll love the open spaces and cool vibes in this home, whose shape is designed for efficient air circulation and even temperatures throughout. Spacious den includes a cozy fireplace and enough room for a second gathering area. The dining room is flooded with light complements of four skylights in the cathedral ceiling and a sliding back door overlooking the peaceful property. Your kitchen features a wrap-around hi-top breakfast bar and double sinks. Expansive owner's suite bedroom has space for an office or sitting room. Spa style bath includes double vanities, separate soaker tub and sky light. Plenty of flex space including a separate rec room or home office. Special gem! Come see!

  29. 2018-05-11
    listed $150,000
  30. 2018-04-12
    listed $160,000
  31. 2002-03-09
    listed $105,900

ⓘ 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
$861 · $72/mo
Projected year-2 tax
$962 · $80/mo
Expected delta
+$101/yr (+$8/mo · 11.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,193
− Mortgage interest
−$9,803
− Property taxes
−$861
− Insurance
−$875
− Repairs & maintenance
−$1,375
− Management
−$1,375
− Depreciation
−$5,091
Taxable loss
−$2,188
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$525
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 — 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

+65.3% since first listed
17 events — show timeline
  • 2026-01-13 Price Changed $175,000 AcadianaMLS
  • 2026-01-13 Relisted GSREIN
  • 2026-01-13 Price Changed $175,000 GSREIN
  • 2025-11-10 Pending GSREIN
  • 2025-08-21 Relisted GSREIN
  • 2025-08-21 Listing Removed GSREIN
  • 2025-05-14 Price Changed $180,000 AcadianaMLS
  • 2025-05-14 Price Changed $180,000 GSREIN
  • 2025-05-05 Relisted GSREIN
  • 2025-04-26 Pending GSREIN
  • 2025-01-17 Price Changed $187,000 AcadianaMLS
  • 2025-01-17 Price Changed $187,000 GSREIN
  • 2024-11-20 Listed $192,000 GSREIN
  • 2024-11-20 Listed $192,000 AcadianaMLS
  • 2018-05-11 Listed $150,000 AcadianaMLS
  • 2018-04-12 Listed $160,000 AcadianaMLS
  • 2002-03-09 Listed $105,900 AcadianaMLS

Property tax history

-0.3%/yr

Latest (2017): $861 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…