CashFlowRE
Sign in Sign up
70468 H St
D Composite 41.49
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 +13.6/30.0
  • ARV discount +6.7/15.0
  • Schools +4.3/10.0
  • DSCR +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,000

70468 H St · Covington, LA 70433
3 bd · 2.0 ba · 1,377 sqft · SingleFamily public records · 37 Days on market
Built 2019 $174/sqft · at area comps Est $235k · at est.

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

Listing remarks MLS

Conveniently located in Covington just off Harrison Avenue, this 3-bedroom, 2-bath home offers an open floor plan that feels spacious yet keeps the kitchen slightly tucked away. Consistent flooring throughout makes cleaning a breeze (your Roomba will thank you), and the laundry room off the kitchen provides extra storage. The back deck overlooks a large yard with a pergola near the rear suited for hiding from the Louisiana sun, fire pits, outdoor movies, or weekend entertaining. Gravel parking fits two cars comfortably. Location is close to all shopping, hospitals, interstate, movie theater, and it's less than 3 miles from the Covington Trailhead and Tammany Trace. Priced under $250,000 and zoned for Fontainebleau Junior High and High School, it's a great find for first-time buyers seeking convenience and value. (4-hour advance notice for showings)

Key facts

  • Open floor plan
  • Gravel parking
  • Laundry room

Tags

OPEN FLOOR PLANLAUNDRY ROOMBACK DECKLARGE YARDPRIVATE COVERED AREAGRAVEL PARKING

Property features AI

Exterior

  • Parking: Driveway with two parking spaces
  • Security: Smoke detectors
  • Utilities: Well water; Septic tank
  • Home design: Single-story home; Entry level: Raised foundation; Excellent condition
  • Construction: Hardboard exterior; Shingle roof; Raised foundation; All original year built details
  • Exterior features: Patio; Concrete and wood patio/porch

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Granite counters; Pantry; Stainless steel appliances
  • Bedrooms: Total rooms: 6
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Carbon monoxide detector; Cathedral and vaulted ceilings; Granite counters; High ceilings; Pantry; Stainless steel appliances

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 $239k.

Deal economics

  • At list price, monthly cash flow is $15 ($182/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 $188k (21.4% below list).
  • Recommended offer: $188k (21.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.9% in Covington — 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 75/100 on livability (#17 in LA, #3,876 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute 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: E. E. Lyon Elementary School (math 57% / reading 57%, grade C+, #79 of 646 statewide, top 13%, 662 students, 63% FRL); Fontainebleau Junior High School (math 38% / reading 62%, grade C, #26 of 218 statewide, top 12%, 877 students, 37% FRL); Fontainebleau High School (math 56% / reading 61%, grade C, #23 of 265 statewide, top 9%, 1,677 students, 33% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: Rents rising fast (+4.3%/yr); 530 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $7k 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 37 days — a 3% lower offer ($232k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $189k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $187,754 (21.4% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 21% 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
0.79%
Cap rate
6.37%
Cash-on-cash
0.27%
DSCR
1.01
GRM
10.6

CMA / ARV

ARV (median comp)
$234,996
List price
$239,000
Delta
1.70%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
70519 K St 0.20mi 3/2.0 1,374 (-0%) 1mo $257,000 $187 89
70421 G St 0.08mi 3/2.0 1,280 (-7%) 3mo $224,000 $175 82
70381 L St 0.29mi 3/2.0 1,322 (-4%) 1mo $218,000 $165 79
70333 H St 0.26mi 4/2.0 (+1) 1,404 (+2%) 2mo $239,900 $171 78
70432 2nd St 0.41mi 3/2.0 1,347 (-2%) 2mo $227,500 $169 76
70405 F St 0.13mi 3/2.0 1,200 (-13%) 1mo $182,000 $152 71
70281 C St 0.39mi 3/2.0 1,463 (+6%) 2mo $215,000 $147 70
70448 D St 0.15mi 3/2.0 1,195 (-13%) 3mo $199,000 $167 68
70312 7th St 0.71mi 3/2.0 1,410 (+2%) 2mo $224,000 $159 61
70325 L St 0.36mi 3/2.0 1,564 (+14%) 0mo $190,000 $121 60
70261 K St 0.44mi 3/2.0 1,230 (-11%) 2mo $245,000 $199 60
70151 4th St 0.75mi 3/2.0 1,325 (-4%) 3mo $244,500 $185 56

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 · 4.31% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.47×
Total profit
$-35,341
Equity at exit
$35,636
10-year hold
IRR
-4.2%
Equity multiple
0.71×
Total profit
$-19,310
Equity at exit
$20,664

Cash invested: $66,920 (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 70433

Rents YoY
4.3%
Active inventory
530
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,878 high interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$115 /mo · $1,382/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$15

Break-even live

Break-even rent $1,858
Max offer price $239,000
Occupancy floor 94%

Sensitivity live

Price -10% $150 -5% $83 +0% $15 +5% $-52 +10% $-120
Rent -10% $-133 -5% $-59 +0% $15 +5% $89 +10% $163
Rate -1.0pp $136 -0.5pp $76 base $15 +0.5pp $-47 +1.0pp $-110

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
$59,750
Closing costs
$7,170
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4025 Monarch Ln Covington, LA 3.0 2.0 1853 $2,800 $1.51 45d 1 0.21mi
70361 D St Covington, LA 3.0 2.0 1409 $1,750 $1.24 25d 1 0.22mi
70403 L St Covington, LA 3.0 2.0 1250 $1,695 $1.36 45d 1 0.26mi
70466 1st St Covington, LA 3.0 2.0 1443 $2,100 $1.46 18d 1 0.35mi
70412 1st St Covington, LA 3.0 2.0 1182 $1,700 $1.44 18d 1 0.36mi
70330 A St Covington, LA 3.0 2.0 1163 $1,600 $1.38 21d 1 0.38mi
70439 8th St Covington, LA 3.0 2.0 1267 $1,500 $1.18 25d 1 0.68mi
70293 7th St Covington, LA 3.0 2.0 1450 $1,695 $1.17 45d 1 0.70mi
70300 7th St Covington, LA 3.0 2.0 1448 $1,750 $1.21 25d 1 0.71mi
70266 7th St Covington, LA 3.0 2.0 1736 $1,575 $0.91 45d 1 0.74mi
212 Covington Cottage Ln Covington, LA 3.0 2.0 1690 $2,275 $1.35 45d 1 0.74mi
70371 10th St Covington, LA 3.0 2.0 1212 $1,695 $1.40 45d 1 0.78mi
70252 8th St Covington, LA 3.0 2.0 1230 $1,650 $1.34 25d 1 0.80mi
70040 2nd St Covington, LA 3.0 2.0 1416 $2,000 $1.41 5d 1 0.90mi
70045 3rd St Covington, LA 3.0 2.0 1430 $1,750 $1.22 5d 1 0.90mi
70076 6th St Covington, LA 3.0 2.0 1151 $1,600 $1.39 25d 1 0.94mi
711 Lionel Ct Abita Springs, LA 3.0 2.0 1497 $2,000 $1.34 25d 1 0.96mi
350 Emerald Forest Blvd Covington, LA 1.0–2.0 1.0–2.0 845 $1,600 $1.89 13d 2 1.05mi
70096 10th St Covington, LA 3.0 2.0 1391 $1,950 $1.40 18d 1 1.10mi
21096 Washington Ave Unit B Abita Springs, LA 2.0 1.5 900 $1,050 $1.17 45d 1 1.12mi
28 Park Place Dr Covington, LA 1.0–3.0 1.0–2.0 963 $1,407 $1.46 3d 9 1.20mi
2021 Sullivan Ln Covington, LA 1.0–2.0 1.0–2.0 860 $1,856 $2.16 3d 18 1.22mi
19392 Crawford Rd Covington, LA 2.0 2.5 1721 $1,600 $0.93 45d 1 1.47mi
3 Hollycrest Blvd Covington, LA 2.0 2.0 1413 $1,495 $1.06 4d 1 1.48mi
445 Tiger Ave Covington, LA 3.0 2.0 1538 $2,300 $1.50 25d 1 1.50mi

Listing history 23 events

  1. 2026-06-21
    days on market $239,000 Active 37 DOM
  2. 2026-06-18
    days on market $239,000 Active 34 DOM
  3. 2026-06-17
    days on market $239,000 Active 33 DOM
  4. 2026-06-16
    days on market $239,000 Active 32 DOM
  5. 2026-06-15
    days on market $239,000 Active 31 DOM
  6. 2026-06-13
    days on market $239,000 Active 29 DOM
  7. 2026-06-10
    days on market $239,000 Active 26 DOM
  8. 2026-06-09
    days on market $239,000 Active 25 DOM
  9. 2026-06-08
    days on market $239,000 Active 24 DOM
  10. 2026-06-07
    days on market $239,000 Active 23 DOM
  11. 2026-06-03
    days on market $239,000 Active 19 DOM
  12. 2026-06-02
    days on market $239,000 Active 18 DOM
  13. 2026-06-01
    days on market $239,000 Active 17 DOM
  14. 2026-05-31
    days on market $239,000 Active 16 DOM
  15. 2026-05-15
    listed $239,000 Active 860-char remark
    Show marketing remark (860 chars)

    Conveniently located in Covington just off Harrison Avenue, this 3-bedroom, 2-bath home offers an open floor plan that feels spacious yet keeps the kitchen slightly tucked away. Consistent flooring throughout makes cleaning a breeze (your Roomba will thank you), and the laundry room off the kitchen provides extra storage. The back deck overlooks a large yard with a pergola near the rear suited for hiding from the Louisiana sun, fire pits, outdoor movies, or weekend entertaining. Gravel parking fits two cars comfortably. Location is close to all shopping, hospitals, interstate, movie theater, and it's less than 3 miles from the Covington Trailhead and Tammany Trace. Priced under $250,000 and zoned for Fontainebleau Junior High and High School, it's a great find for first-time buyers seeking convenience and value. (4-hour advance notice for showings)

  16. 2026-05-15
    listed $239,000 Active 872-char remark
    Show marketing remark (860 chars)

    Conveniently located in Covington just off Harrison Avenue, this 3-bedroom, 2-bath home offers an open floor plan that feels spacious yet keeps the kitchen slightly tucked away. Consistent flooring throughout makes cleaning a breeze (your Roomba will thank you), and the laundry room off the kitchen provides extra storage. The back deck overlooks a large yard with a pergola near the rear suited for hiding from the Louisiana sun, fire pits, outdoor movies, or weekend entertaining. Gravel parking fits two cars comfortably. Location is close to all shopping, hospitals, interstate, movie theater, and it's less than 3 miles from the Covington Trailhead and Tammany Trace. Priced under $250,000 and zoned for Fontainebleau Junior High and High School, it's a great find for first-time buyers seeking convenience and value. (4-hour advance notice for showings)

  17. 2019-07-16
    soldstatus $189,000
  18. 2019-07-08
    soldstatus $189,000 Closed
  19. 2019-06-28
    soldstatus $186,000
  20. 2019-05-31
    status Pending
  21. 2019-05-09
    listed $189,900
  22. 2019-05-09
    listed $189,900 Active
  23. 2018-10-31
    listed $189,900

ⓘ 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
$1,382 · $115/mo
Projected year-2 tax
$1,382 · $115/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$22,530
− Mortgage interest
−$13,388
− Property taxes
−$1,382
− Insurance
−$1,195
− Repairs & maintenance
−$1,802
− Management
−$1,802
− Depreciation
−$6,953
Taxable loss
−$3,992
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$958
After-tax cash flow
$1,140/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 — Covington

Score
75/100
State rank
#17
US rank
#3876

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 228,296 people
City population
64,351
Metro
New Orleans-Metairie, LA
Population (ZIP)
41,876
Household income
$81,241
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
1287.0

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 (78%)
Race & ethnicity
White 78% Black 9% Hispanic / Latino 7% Two or more races 7% Native American 1% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 17% Italian 2% Slovak 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 1% Vietnamese 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
▼ -112.14%
Current HPI
181.8348
Rent YoY
▲ 4.31%
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+25.9% since first listed
9 events — show timeline
  • 2026-05-15 Listed $239,000 GSREIN
  • 2026-05-15 Listed $239,000 AcadianaMLS
  • 2019-07-16 Sold (Public Records) $189,000 Public Records
  • 2019-07-08 Sold (MLS) $189,000 GSREIN
  • 2019-06-28 Sold (Public Records) $186,000 Public Records
  • 2019-05-31 Pending GSREIN
  • 2019-05-09 Listed $189,900 GSREIN
  • 2019-05-09 Listed $189,900 AcadianaMLS
  • 2018-10-31 Listed $189,900 AcadianaMLS

Property tax history

+18.8%/yr

Latest (2025): $1,382 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…