CashFlowRE
Sign in Sign up
19119 Greenleaf Cir
C- Composite 54.54
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 +21.5/30.0
  • ARV discount +10.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$245,000

19119 Greenleaf Cir · Hammond, LA 70454
3 bd · 2.0 ba · 1,660 sqft · SingleFamily public records · 294 Days on market
Built 2016 $148/sqft · 9% below area Est $262k · 7% under $50/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience--perfect for your next chapter!

Key facts

  • Open floor plan
  • Tankless heater
  • Modern countertops

Tags

OPEN FLOOR PLANMODERN COUNTERTOPSGARDEN TUBTANKLESS HEATERLARGE WALK-IN CLOSET

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 $245k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $245k).
  • Recommended offer: $216k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.0% 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+, schools D.
  • 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.
  • Market conditions: Rents flat; 526 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 41% 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 $2k of loan paydown is wiped out by about $7k 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 294 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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 $170k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $215,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 294 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.00%
Cap rate
8.10%
Cash-on-cash
6.46%
DSCR
1.29
GRM
8.3

CMA / ARV

ARV (median comp)
$262,469
List price
$245,000
Delta
-6.66%
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
20278 Bella Gardens Cir 0.27mi 3/2.0 1,655 (-0%) 3mo $215,000 $130 84
19078 Greenleaf Cir 0.12mi 3/2.0 1,714 (+3%) 7mo $245,000 $143 83
19089 Greenleaf Cir 0.08mi 3/2.0 1,515 (-9%) 3mo $213,999 $141 79
20195 Deveron Dr 0.31mi 3/2.0 1,718 (+4%) 9mo $250,000 $146 72
42321 Cy Cir 0.16mi 3/2.0 1,887 (+14%) 5mo $258,000 $137 66
42375 Wood Ave 0.25mi 3/2.0 1,887 (+14%) 4mo $255,000 $135 62
20316 Clemson Way 0.29mi 4/2.0 (+1) 1,858 (+12%) 2mo $279,900 $151 60
42059 Wood Ave 0.35mi 3/2.0 1,825 (+10%) 9mo $253,675 $139 60
20151 Carolina Ct 0.39mi 3/2.0 1,887 (+14%) 5mo $260,000 $138 55
42016 Wood Ave 0.44mi 4/2.0 (+1) 1,875 (+13%) 3mo $274,500 $146 50
42467 Harlan Pl 0.42mi 4/2.0 (+1) 1,875 (+13%) 6mo $279,900 $149 49
20044 Elijah Bnd 0.72mi 3/2.0 1,424 (-14%) 0mo $241,900 $170 42

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
-8.9%
Equity multiple
0.68×
Total profit
$-21,851
Equity at exit
$36,530
10-year hold
IRR
-2.6%
Equity multiple
0.84×
Total profit
$-10,987
Equity at exit
$21,183

Cash invested: $68,600 (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.

ZIP-level market 70454

Rents YoY
0.7%
Active inventory
526
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,454 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$132 /mo · $1,584/yr
Insurance
$102
HOA
$50
Vacancy / Maint / Mgmt
$515
Net cashflow
$370

Break-even live

Break-even rent $1,986
Max offer price $245,000
Occupancy floor 80%

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
$61,250
Closing costs
$7,350
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
19216 Dr John Lambert Dr Hammond, LA 1.0–3.0 1.0–2.0 995 $1,808 $1.82 14d 10 1.05mi
43293 Quiet Lake Dr Hammond, LA 4.0 2.0 1850 $3,840 $2.08 43d 1 1.11mi
42318 Andrea Ln Ponchatoula, LA 3.0 2.0 1291 $1,800 $1.39 43d 1 1.46mi

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
water

Listing history 30 events

  1. 2026-06-19
    days on market $245,000 Active 294 DOM
  2. 2026-06-18
    days on market $245,000 Active 293 DOM
  3. 2026-06-17
    days on market $245,000 Active 292 DOM
  4. 2026-06-16
    days on market $245,000 Active 291 DOM
  5. 2026-06-15
    days on market $245,000 Active 290 DOM
  6. 2026-06-14
    days on market $245,000 Active 288 DOM
  7. 2026-06-13
    days on market $245,000 Active 287 DOM
  8. 2026-06-10
    days on market $245,000 Active 285 DOM
  9. 2026-06-09
    days on market $245,000 Active 284 DOM
  10. 2026-06-08
    days on market $245,000 Active 283 DOM
  11. 2026-06-07
    days on market $245,000 Active 282 DOM
  12. 2026-06-05
    days on market $245,000 Active 279 DOM
  13. 2026-06-03
    days on market $245,000 Active 278 DOM
  14. 2026-06-02
    days on market $245,000 Active 277 DOM
  15. 2026-06-01
    days on market $245,000 Active 276 DOM
  16. 2026-05-31
    days on market $245,000 Active 275 DOM
  17. 2026-05-30
    days on market $245,000 Active 274 DOM
  18. 2026-04-08
    price $245,000 345-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  19. 2026-04-08
    price $245,000 350-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  20. 2026-01-09
    price $249,000 345-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  21. 2026-01-09
    price $249,000 350-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  22. 2025-09-22
    price $254,000 345-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  23. 2025-09-22
    price $254,000 350-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  24. 2025-08-29
    listed $259,000 Active 345-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  25. 2025-08-29
    listed $259,000 Active 350-char remark
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  26. 2025-08-29
    listed $254,000 Active
    Show marketing remark (350 chars)

    Charming 3-bedroom, 2-bath home in the heart of Ponchatoula featuring an open floor plan, modern countertops, and a spacious primary suite. Relax in the garden tub, enjoy endless hot water with the tankless heater, and take advantage of the large walk-in closet. This home combines comfort, style, and convenience—perfect for your next chapter!

  27. 2017-01-03
    soldstatus $169,820 Sold
  28. 2016-10-07
    listed $169,820
  29. 2016-10-07
    listed $169,820
  30. 2000-04-27
    soldstatus $69,000

ⓘ 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
$1,584 · $132/mo
Projected year-2 tax
$1,584 · $132/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 9/10 Extreme 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
$29,444
− Mortgage interest
−$13,724
− Property taxes
−$1,584
− Insurance
−$1,225
− Repairs & maintenance
−$2,356
− Management
−$2,356
− HOA
−$600
− Depreciation
−$7,127
Taxable income
$473
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$113
After-tax cash flow
$4,321/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 — 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

County
Tangipahoa Parish · 85,958 people
City population
51,394
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

+255.1% since first listed
13 events — show timeline
  • 2026-04-08 Price Changed $245,000 AcadianaMLS
  • 2026-04-08 Price Changed $245,000 GSREIN
  • 2026-01-09 Price Changed $249,000 AcadianaMLS
  • 2026-01-09 Price Changed $249,000 GSREIN
  • 2025-09-22 Price Changed $254,000 AcadianaMLS
  • 2025-09-22 Price Changed $254,000 GSREIN
  • 2025-08-29 Listed $254,000 AcadianaMLS
  • 2025-08-29 Listed $259,000 GSREIN
  • 2025-08-29 Listed $259,000 AcadianaMLS
  • 2017-01-03 Sold (MLS) $169,820 GSREIN
  • 2016-10-07 Listed $169,820 AcadianaMLS
  • 2016-10-07 Listed $169,820 GSREIN
  • 2000-04-27 Sold (Public Records) $69,000 Public Records

Property tax history

+32.6%/yr

Latest (2025): $1,584 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…