CashFlowRE
Sign in Sign up
1011 E Coleman Dr
B+ Composite 75.02
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
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Rent growth +2.6/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$95,000

1011 E Coleman Dr · Hammond, LA 70403
3 bd · 1.0 ba · 901 sqft · SingleFamily · 355 Days on market
Built 2001 Good condition 10,018 sqft lot $105/sqft · 30% below area Est $136k · 30% under ↓ 19% since listing

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

Listing remarks MLS

Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

Key facts

  • 0.23 acre lot
  • Parking
  • Built 2001

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $95k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 4.8% 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: Hammond Eastside Magnet (math 22% / reading 35%, grade F, #350 of 646 statewide, top 55%, 1,343 students, 68% FRL); Greenville Park Leadership Academy (math 8% / reading 12%, grade F, #199 of 218 statewide, top 92%, 447 students, 86% FRL); Hammond High Magnet School (math 19% / reading 28%, grade F, #167 of 265 statewide, top 63%, 1,750 students, 64% FRL) — zoned schools at 73% FRL track the district average.
  • Market conditions: Rents flat; 429 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($51k/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 $657 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 + 0.3% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 355 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $23k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 355 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  5. 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?
  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
1.38%
Cap rate
11.08%
Cash-on-cash
17.09%
DSCR
1.76
GRM
6.0

CMA / ARV

ARV (median comp)
$136,106
List price
$95,000
Delta
-30.20%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 S Walnut St 0.24mi 2/1.0 (-1) 865 (-4%) 1mo $84,000 $97 76
711 S Olive St 0.42mi 2/1.0 (-1) 856 (-5%) 0mo $50,000 $58 67
305 Noah James Dr 0.05mi 2/1.0 (-1) 1,030 (+14%) 17mo $120,000 $117 54
44320 Simpson Pl 0.59mi 2/1.0 (-1) 978 (+8%) 0mo $116,500 $119 53
506 S Olives St 0.37mi 3/2.0 1,008 (+12%) 10mo $65,250 $65 51
707 E Louisiana Ave 0.40mi 3/2.0 1,028 (+14%) 4mo $140,000 $136 50
406 E Iowa Ave 0.49mi 2/2.0 (-1) 1,000 (+11%) 6mo $245,000 $245 45

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 · 0.33% rent growth · sell at horizon

5-year hold
IRR
5.3%
Equity multiple
1.20×
Total profit
$5,330
Equity at exit
$14,165
10-year hold
IRR
12.2%
Equity multiple
1.84×
Total profit
$22,456
Equity at exit
$8,214

Cash invested: $26,600 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 5 under contract
Months of supply
6.0 mo (17%/mo absorbed)
Median asking
$130,000 ($119/sqft)
Median days on market
101 d
This list price
20% of active listings are priced below it
ARV vs active asking
+26.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70403

Home prices YoY
-34.1%
Rents YoY
0.3%
Active inventory
429
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,311 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$379

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 66%

Sensitivity live

Price -10% $445 -5% $412 +0% $379 +5% $346 +10% $313
Rent -10% $275 -5% $327 +0% $379 +5% $431 +10% $482
Rate -1.0pp $427 -0.5pp $403 base $379 +0.5pp $354 +1.0pp $329

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
$23,750
Closing costs
$2,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
44347 Simpson Pl Unit 1 Hammond, LA 2.0 1.0 960 $950 $0.99 139d 1 0.53mi
301 E Robert St Unit D Hammond, LA 2.0 1.0 642 $875 $1.36 2d 1 0.63mi
100 S Cypress St Hammond, LA 2.0 2.5 1100 $1,750 $1.59 139d 1 0.64mi
114 N Cypress St Unit 3 Hammond, LA 2.0 1.0 985 $1,300 $1.32 2d 1 0.64mi
610 Old Covington Hwy Unit A Hammond, LA 2.0 1.0 850 $900 $1.06 2d 1 0.74mi
1000 M C Moore Rd Apt 5 Hammond, LA 2.0 1.0 728 $900 $1.24 2d 1 0.84mi
111 Center St Hammond, LA 3.0 1.5 1098 $1,200 $1.09 2d 1 1.10mi
309 Hewitt Rd Unit B Hammond, LA 2.0 1.0 806 $1,350 $1.67 139d 1 1.19mi
309 Hewitt Rd Unit B Hammond, LA 2.0 1.0 806 $1,350 $1.67 2d 1 1.19mi
500 N General Pershing St Unit 500 1/2 Hammond, LA 2.0 1.0 962 $1,295 $1.35 2d 1 1.26mi
17597 Tangi Lake Dr Hammond, LA 1.0–3.0 1.0–2.5 1075 $1,500 $1.40 2d 1 1.27mi
207 S Laurel St Unit B Hammond, LA 3.0 2.0 1100 $1,350 $1.23 139d 1 1.31mi
1600 Bauerle Rd Hammond, LA 1.0–3.0 1.0–2.0 1002 $2,029 $2.02 2d 9 1.39mi
16218 E Minnesota Park Rd Unit 3B Hammond, LA 2.0 2.5 1095 $1,450 $1.32 139d 1 1.43mi
141 Clinton Ct Unit B Hammond, LA 2.0 1.0 800 $800 $1.00 139d 1 1.48mi

Listing history 48 events

  1. 2026-07-13
    days on market $95,000 Active 355 DOM
  2. 2026-07-12
    days on market $95,000 Active 354 DOM
  3. 2026-07-11
    days on market $95,000 Active 353 DOM
  4. 2026-07-10
    days on market $95,000 Active 352 DOM
  5. 2026-07-09
    days on market $95,000 Active 351 DOM
  6. 2026-07-08
    days on market $95,000 Active 350 DOM
  7. 2026-07-07
    days on market $95,000 Active 349 DOM
  8. 2026-07-06
    days on market $95,000 Active 348 DOM
  9. 2026-07-05
    days on market $95,000 Active 347 DOM
  10. 2026-07-04
    days on market $95,000 Active 346 DOM
  11. 2026-07-03
    days on market $95,000 Active 345 DOM
  12. 2026-07-02
    days on market $95,000 Active 344 DOM
  13. 2026-07-01
    days on market $95,000 Active 343 DOM
  14. 2026-06-30
    days on market $95,000 Active 342 DOM
  15. 2026-06-29
    days on market $95,000 Active 341 DOM
  16. 2026-06-28
    days on market $95,000 Active 340 DOM
  17. 2026-06-28
    days on market $95,000 Active 339 DOM
  18. 2026-06-27
    days on market $95,000 Active 338 DOM
  19. 2026-06-26
    days on market $95,000 Active 337 DOM
  20. 2026-06-23
    days on market $95,000 Active 334 DOM
  21. 2026-06-21
    days on market $95,000 Active 333 DOM
  22. 2026-06-19
    days on market $95,000 Active 331 DOM
  23. 2026-06-18
    days on market $95,000 Active 330 DOM
  24. 2026-06-17
    days on market $95,000 Active 329 DOM
  25. 2026-06-16
    days on market $95,000 Active 328 DOM
  26. 2026-06-15
    days on market $95,000 Active 327 DOM
  27. 2026-06-14
    days on market $95,000 Active 325 DOM
  28. 2026-06-13
    days on market $95,000 Active 324 DOM
  29. 2026-06-10
    days on market $95,000 Active 322 DOM
  30. 2026-06-09
    days on market $95,000 Active 321 DOM
  31. 2026-06-08
    days on market $95,000 Active 320 DOM
  32. 2026-06-07
    days on market $95,000 Active 319 DOM
  33. 2026-06-05
    days on market $95,000 Active 316 DOM
  34. 2026-06-03
    days on market $95,000 Active 315 DOM
  35. 2026-06-02
    days on market $95,000 Active 314 DOM
  36. 2026-06-01
    days on market $95,000 Active 313 DOM
  37. 2026-05-31
    days on market $95,000 Active 312 DOM
  38. 2026-05-30
    days on market $95,000 Active 311 DOM
  39. 2026-05-19
    price $95,000 271-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  40. 2026-05-19
    price $95,000 272-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  41. 2026-03-11
    price $100,000 271-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  42. 2026-03-11
    price $100,000 272-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  43. 2025-11-29
    price $108,000 271-char remark
    Show marketing remark (271 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  44. 2025-11-14
    price $108,000 272-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  45. 2025-10-03
    price $115,000 271-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  46. 2025-10-03
    price $115,000 272-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  47. 2025-07-23
    listed $118,000 Active 271-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

  48. 2025-07-23
    listed $118,000 Active 272-char remark
    Show marketing remark (272 chars)

    Two bedroom and one bathroom. Has a flex room to the rear that could be used as a third bedroom. Inside the city limits of Hammond. City water, water, sewer. Two window units to cool and heat. Raised foundation. owner/agent Bond for deed/Lease Purchase Options available.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,728
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$2,764
Taxable income
$3,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$774
After-tax cash flow
$3,773/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $4,505–$13,515 screening

This home is in good condition with recent updates, making it a solid investment opportunity. The fresh paint and new fixtures add value, and further improvements like energy-efficient windows and smart home devices can further enhance its appeal.

Value-add opportunities

  • Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace window units with energy-efficient ones — Modern units improve energy efficiency and reduce utility costs
  • Both Install smart home devices — Enhances home's appeal and can increase its market value

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 14/100

Zoned Schools

Elementary Woodland Park Magnet F LA #597/646 Nat'l #39,071/41,679 Middle Greenville Park Leadership Academy F LA #199/218 Nat'l #13,307/14,009 High Hammond High Magnet School F LA #167/265 Nat'l #13,485/17,239

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
C Composite livability gradescore 69/100

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

Census place
Hammond, LA
County
Tangipahoa Parish · 144,204 people
City population
51,394
Metro
Hammond, LA
Population (ZIP)
30,173
Household income
$50,976
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
11% of renters

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 55% Black 37% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 9% Serbian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% Arabic 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

Price history

-19.5% since first listed
10 events — show timeline
  • 2026-05-19 Price Changed $95,000 AcadianaMLS
  • 2026-05-19 Price Changed $95,000 GSREIN
  • 2026-03-11 Price Changed $100,000 AcadianaMLS
  • 2026-03-11 Price Changed $100,000 GSREIN
  • 2025-11-29 Price Changed $108,000 AcadianaMLS
  • 2025-11-14 Price Changed $108,000 GSREIN
  • 2025-10-03 Price Changed $115,000 AcadianaMLS
  • 2025-10-03 Price Changed $115,000 GSREIN
  • 2025-07-23 Listed $118,000 GSREIN
  • 2025-07-23 Listed $118,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…