2 bd · 2.0 ba ·
1,231 sqft ·
Built 1984
· SingleFamily
· Active
· 504 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,433/mo
Mortgage (P&I)
−$918
Tax + insurance
−$145
HOA
−$0
Vac / Maint / Mgmt
−$301
Net cashflow
$69/mo
Annual
$833/yr
Cap rate
6.77%
Cash-on-cash
1.70%
DSCR
1.08
1% rule
0.82%
Cash to close
$49,000
Investor read
This is a 2-bed/2.0-bath single-family listed at $175k.
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).
It's been on market 504 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $143k (18.1% below list) — sets the bar for 1% rule.
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.
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).
St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
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.
Questions for listing agent
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?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-7G5A7N9WPCF8QP
· Data 1 day agocashflowre.app · 2026-05-29