CashFlowRE
Sign in Sign up
21326 Beau Chateau Blvd
C+ Composite 64.47
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.7/10.0
  • 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

$185,000

21326 Beau Chateau Blvd · Hammond, LA 70454
5 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 261 Days on market
Built 2011 10,454 sqft lot $122/sqft · at area comps Est $234k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

Key facts

  • Covered patio
  • 9 ceilings
  • Fenced backyard

Tags

FENCED BACKYARDCOVERED PATIOHARDWOOD FLOORS9 CEILINGS

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 5-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $277 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 33% 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 $1k of loan paydown is wiped out by about $6k 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 261 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 15y ago; this cycle's ask has dropped $13k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 261 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.07%
Cap rate
8.90%
Cash-on-cash
9.33%
DSCR
1.42
GRM
7.8

CMA / ARV

ARV (median comp)
$234,000
List price
$185,000
Delta
-20.94%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21216 Beau Chateau Blvd 0.03mi 4/2.0 (-1) 1,613 (+7%) 1mo $234,000 $145 82
42257 Southern Pines Dr 0.48mi 4/2.0 (-1) 1,497 (-1%) 7mo $205,000 $137 65
41361 Brown Rd 0.55mi 4/2.0 (-1) 1,665 (+10%) 9mo $272,500 $164 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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.68×
Total profit
$-16,835
Equity at exit
$27,584
10-year hold
IRR
-3.1%
Equity multiple
0.81×
Total profit
$-9,623
Equity at exit
$15,995

Cash invested: $51,800 (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
7.8×

Monthly cashflow live

Estimated rent
$1,983 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$117 /mo · $1,400/yr
Insurance
$77
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$277

Break-even live

Break-even rent $1,632
Max offer price $185,000
Occupancy floor 81%

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
$46,250
Closing costs
$5,550
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 42 events

  1. 2026-06-19
    days on market $185,000 Active 261 DOM
  2. 2026-06-18
    days on market $185,000 Active 260 DOM
  3. 2026-06-17
    days on market $185,000 Active 259 DOM
  4. 2026-06-16
    days on market $185,000 Active 258 DOM
  5. 2026-06-15
    days on market $185,000 Active 257 DOM
  6. 2026-06-14
    days on market $185,000 Active 255 DOM
  7. 2026-06-13
    days on market $185,000 Active 254 DOM
  8. 2026-06-10
    days on market $185,000 Active 252 DOM
  9. 2026-06-09
    days on market $185,000 Active 251 DOM
  10. 2026-06-08
    days on market $185,000 Active 250 DOM
  11. 2026-06-07
    days on market $185,000 Active 249 DOM
  12. 2026-06-05
    days on market $185,000 Active 246 DOM
  13. 2026-06-03
    days on market $185,000 Active 245 DOM
  14. 2026-06-02
    days on market $185,000 Active 244 DOM
  15. 2026-06-01
    days on market $185,000 Active 243 DOM
  16. 2026-05-31
    days on market $185,000 Active 242 DOM
  17. 2026-05-30
    days on market $185,000 Active 241 DOM
  18. 2026-05-14
    price $185,000 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  19. 2026-05-14
    price $185,000 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  20. 2026-02-13
    price $190,000 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  21. 2026-02-13
    price $190,000 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  22. 2026-01-22
    status Active 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  23. 2026-01-06
    status Pending 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  24. 2025-09-16
    listed $198,000 Active 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  25. 2025-09-16
    listed $198,000 Active 737-char remark
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  26. 2025-09-16
    listed $198,000 Active
    Show marketing remark (737 chars)

    Nestled on the east side of Ponchatoula, just outside city limits, this charming French country style residence boasts immense potential. Originally a 3bed/2bath property, the home has been creatively transformed into a spacious 5 bedroom house by converting the 2 car garage. The property features a fenced backyard with a covered patio, perfect for outdoor relaxation. With public water, sewer, and natural gas utilities, this home offers a great foundation for renovation. Notable features include hardwood floors throughout and 9' ceilings, providing a sense of openness and possibility. While a foreclosure, this property presents a fantastic opportunity for transformation, with some renovation needed to unlock its full potential.

  27. 2017-05-24
    soldstatus $165,000 Sold
  28. 2017-03-31
    status Under Contract
  29. 2017-03-16
    price $168,000
  30. 2017-03-07
    price $169,900
  31. 2017-02-22
    listed $172,900 Active
  32. 2017-02-22
    listed $168,000
  33. 2015-07-16
    soldstatus $149,900
  34. 2015-07-15
    soldstatus $149,900 Sold
  35. 2015-04-28
    listed $149,900
  36. 2015-04-28
    listed $149,900
  37. 2014-03-25
    listed $165,000
  38. 2014-03-25
    listed $165,000
  39. 2011-09-16
    soldstatus $136,500
  40. 2011-01-03
    listed $136,500
  41. 2011-01-03
    listed $136,500
  42. 2010-05-03
    soldstatus $832,500

ⓘ 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
$1,400 · $117/mo
Projected year-2 tax
$1,400 · $117/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 3/10 Moderate FEMA zone A · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 22 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
$23,795
− Mortgage interest
−$10,363
− Property taxes
−$1,400
− Insurance
−$2,428
− Repairs & maintenance
−$1,904
− Management
−$1,904
− Depreciation
−$5,382
Taxable income
$416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$100
After-tax cash flow
$3,229/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

-77.8% since first listed
25 events — show timeline
  • 2026-05-14 Price Changed $185,000 AcadianaMLS
  • 2026-05-14 Price Changed $185,000 GSREIN
  • 2026-02-13 Price Changed $190,000 AcadianaMLS
  • 2026-02-13 Price Changed $190,000 GSREIN
  • 2026-01-22 Relisted GSREIN
  • 2026-01-06 Pending GSREIN
  • 2025-09-16 Listed $198,000 AcadianaMLS
  • 2025-09-16 Listed $198,000 GSREIN
  • 2025-09-16 Listed $198,000 AcadianaMLS
  • 2017-05-24 Sold (MLS) $165,000 GSREIN
  • 2017-03-31 Pending GSREIN
  • 2017-03-16 Price Changed $168,000 GSREIN
  • 2017-03-07 Price Changed $169,900 GSREIN
  • 2017-02-22 Listed $172,900 GSREIN
  • 2017-02-22 Listed $168,000 AcadianaMLS
  • 2015-07-16 Sold (Public Records) $149,900 Public Records
  • 2015-07-15 Sold (MLS) $149,900 GSREIN
  • 2015-04-28 Listed $149,900 AcadianaMLS
  • 2015-04-28 Listed $149,900 GSREIN
  • 2014-03-25 Listed $165,000 GSREIN
  • 2014-03-25 Listed $165,000 AcadianaMLS
  • 2011-09-16 Sold (MLS) $136,500 GSREIN
  • 2011-01-03 Listed $136,500 GSREIN
  • 2011-01-03 Listed $136,500 AcadianaMLS
  • 2010-05-03 Sold (Public Records) $832,500 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,400 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…