CashFlowRE
Sign in Sign up
15538 Wadesboro Rd
D+ Composite 47.88
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.5/30.0
  • DSCR +4.4/10.0
  • 1% rule +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$229,900

15538 Wadesboro Rd · Ponchatoula, LA 70454
4 bd · 3.0 ba · 2,112 sqft · SingleFamily public records · 31 Days on market
Built 1982 Est $344k · 33% under

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

Listing remarks MLS

WELCOME HOME ~SPACE for everyone! WELL KEPT~ Great size rooms. Primary bedroom 23x14 No carpet, renovated less than 5 years ago and some 2023 and 2025. Never flooded X flood zone. Acre on a corner lot. Great access to I-55 and I-12. LOTS of storage. Circle driveway. New AC and duct, Newer central heat, metal roof, new floors, insulated windows with blinds and more. New landscaping, new dishwasher. This is a must see. Pictures don't do justice. Start now and be home for the holidays! MUST HAVE APPOINTMENT

Key facts

  • Insulated windows
  • New dishwasher
  • New ac

Tags

CORNER LOTCIRCLE DRIVEWAYNEW ACNEW DISHWASHERINSULATED WINDOWS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Sewer: treatment plant
  • Home design: Single-story; Raised foundation; Excellent condition
  • Construction: Vinyl siding; Metal roof; Built with raised foundation
  • Exterior features: Property outside city limits

Interior

  • Kitchen: Oven; Range
  • Bedrooms: Total rooms: 8
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic; Ceiling fans; Pull-down attic stairs
  • Laundry & utility: Washer hookup; Dryer hookup

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 4-bed/3.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $52 ($626/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 $192k (16.5% below list).
  • Recommended offer: $192k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.1% in Ponchatoula — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#91 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D, crime D-, amenities 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.
  • 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 32% 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 31 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 22y 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.

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 $192,016 (16.5% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 16% 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. Crime grade is D 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?
  5. 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?
  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
0.84%
Cap rate
6.57%
Cash-on-cash
0.97%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$344,256
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15305 Red Oak Dr 0.16mi 4/2.0 2,129 (+1%) 15mo $375,000 $176 75
15326 S Tiger Loop 0.06mi 3/2.0 (-1) 2,042 (-3%) 10mo $355,000 $174 75
15302 Red Oak Dr 0.14mi 4/2.0 1,933 (-8%) 10mo $337,500 $175 67
39602 E Tiger Loop 0.09mi 3/2.0 (-1) 1,953 (-8%) 11mo $319,000 $163 65
39651 E Tiger Loop 0.19mi 3/2.0 (-1) 1,906 (-10%) 23mo $305,000 $160 47
16060 S Trace Ext 0.21mi 4/2.0 1,826 (-14%) 24mo $250,000 $137 44
39275 Franklin St 0.62mi 3/2.0 (-1) 1,798 (-15%) 9mo $255,000 $142 30

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
-17.2%
Equity multiple
0.40×
Total profit
$-38,394
Equity at exit
$34,279
10-year hold
IRR
-13.9%
Equity multiple
0.28×
Total profit
$-46,641
Equity at exit
$19,878

Cash invested: $64,372 (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
10.0×

Monthly cashflow live

Estimated rent
$1,920 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$163 /mo · $1,960/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$52

Break-even live

Break-even rent $1,854
Max offer price $229,900
Occupancy floor 92%

Sensitivity live

Price -10% $182 -5% $117 +0% $52 +5% $-13 +10% $-78
Rent -10% $-99 -5% $-24 +0% $52 +5% $128 +10% $204
Rate -1.0pp $168 -0.5pp $111 base $52 +0.5pp $-7 +1.0pp $-68

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
$57,475
Closing costs
$6,897
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 50 events

  1. 2026-06-19
    days on market $229,900 Active 31 DOM
  2. 2026-06-18
    days on market $229,900 Active 30 DOM
  3. 2026-06-17
    days on market $229,900 Active 29 DOM
  4. 2026-06-16
    days on market $229,900 Active 28 DOM
  5. 2026-06-15
    days on market $229,900 Active 27 DOM
  6. 2026-06-14
    days on market $229,900 Active 25 DOM
  7. 2026-06-13
    days on market $229,900 Active 24 DOM
  8. 2026-06-10
    days on market $229,900 Active 22 DOM
  9. 2026-06-09
    days on market $229,900 Active 21 DOM
  10. 2026-06-08
    days on market $229,900 Active 20 DOM
  11. 2026-06-07
    days on market $229,900 Active 19 DOM
  12. 2026-06-05
    days on market $229,900 Active 16 DOM
  13. 2026-06-03
    days on market $229,900 Active 15 DOM
  14. 2026-06-02
    days on market $229,900 Active 14 DOM
  15. 2026-06-01
    days on market $229,900 Active 13 DOM
  16. 2026-05-31
    days on market $229,900 Active 12 DOM
  17. 2026-05-30
    days on market $229,900 Active 11 DOM
  18. 2026-05-19
    listed $229,900 Active
    Show marketing remark (509 chars)

    WELCOME HOME ~SPACE for everyone! WELL KEPT~ Great size rooms. Primary bedroom 23x14 No carpet, renovated less than 5 years ago and some 2023 and 2025. Never flooded X flood zone. Acre on a corner lot. Great access to I-55 and I-12. LOTS of storage. Circle driveway. New AC and duct, Newer central heat, metal roof, new floors, insulated windows with blinds and more. New landscaping, new dishwasher. This is a must see. Pictures don't do justice. Start now and be home for the holidays! MUST HAVE APPOINTMENT

  19. 2026-05-19
    listed $229,900 Active 509-char remark
    Show marketing remark (509 chars)

    WELCOME HOME ~SPACE for everyone! WELL KEPT~ Great size rooms. Primary bedroom 23x14 No carpet, renovated less than 5 years ago and some 2023 and 2025. Never flooded X flood zone. Acre on a corner lot. Great access to I-55 and I-12. LOTS of storage. Circle driveway. New AC and duct, Newer central heat, metal roof, new floors, insulated windows with blinds and more. New landscaping, new dishwasher. This is a must see. Pictures don't do justice. Start now and be home for the holidays! MUST HAVE APPOINTMENT

  20. 2024-10-18
    price $215,000
  21. 2024-10-18
    price $215,000
  22. 2024-09-13
    price $239,000
  23. 2024-08-15
    historical $1,800
  24. 2024-08-08
    listed $1,800
  25. 2024-07-29
    listed $239,000 Active
  26. 2024-01-03
    price $239,000
  27. 2023-09-27
    price $245,000
  28. 2023-09-11
    price $255,000
  29. 2023-09-04
    listed $239,000
  30. 2022-06-28
    price $249,900
  31. 2022-06-22
    listed $249,900
  32. 2021-01-19
    soldstatus $201,000 Closed
  33. 2021-01-19
    soldstatus $201,000
  34. 2020-11-09
    status Pending
  35. 2020-11-02
    listed $204,900
  36. 2020-11-02
    listed $204,900 Active
  37. 2020-04-06
    listed $199,900
  38. 2019-06-05
    soldstatus $77,501 Closed
  39. 2019-05-23
    status Pending
  40. 2019-05-10
    price $77,250
  41. 2019-04-08
    price $82,400
  42. 2019-03-11
    price $91,151
  43. 2019-02-08
    price $98,301
  44. 2019-01-08
    price $105,451
  45. 2018-12-08
    listed $112,601 Active
  46. 2018-12-08
    listed $77,250
  47. 2010-09-17
    soldstatus $105,000
  48. 2010-09-14
    soldstatus $105,000
  49. 2010-06-07
    listed $110,000
  50. 2010-06-07
    listed $110,000

ⓘ 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
$1,960 · $163/mo
Projected year-2 tax
$1,960 · $163/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 2/10 Low
  • 🌡 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
$23,042
− Mortgage interest
−$12,878
− Property taxes
−$1,960
− Insurance
−$1,150
− Repairs & maintenance
−$1,843
− Management
−$1,843
− Depreciation
−$6,688
Taxable loss
−$3,320
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$797
After-tax cash flow
$1,423/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 — Ponchatoula

Score
68/100
State rank
#91
US rank
#9755

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment D Housing A- 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
34,564
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

+238.6% since first listed
41 events — show timeline
  • 2026-05-19 Listed $229,900 AcadianaMLS
  • 2026-05-19 Listed $229,900 GSREIN
  • 2024-10-18 Price Changed $215,000 AcadianaMLS
  • 2024-10-18 Price Changed $215,000 GSREIN
  • 2024-09-13 Price Changed $239,000 GSREIN
  • 2024-08-15 Rental Removed $1,800 GSREIN
  • 2024-08-08 Listed for Rent $1,800 GSREIN
  • 2024-07-29 Listed $239,000 AcadianaMLS
  • 2024-01-03 Price Changed $239,000 GSREIN
  • 2023-09-27 Price Changed $245,000 GSREIN
  • 2023-09-11 Price Changed $255,000 GSREIN
  • 2023-09-04 Listed $239,000 AcadianaMLS
  • 2022-06-28 Price Changed $249,900 GSREIN
  • 2022-06-22 Listed $249,900 AcadianaMLS
  • 2021-01-19 Sold (Public Records) $201,000 Public Records
  • 2021-01-19 Sold (MLS) $201,000 GSREIN
  • 2020-11-09 Pending GSREIN
  • 2020-11-02 Listed $204,900 GSREIN
  • 2020-11-02 Listed $204,900 AcadianaMLS
  • 2020-04-06 Listed $199,900 AcadianaMLS
  • 2019-06-05 Sold (MLS) $77,501 GSREIN
  • 2019-05-23 Pending GSREIN
  • 2019-05-10 Price Changed $77,250 GSREIN
  • 2019-04-08 Price Changed $82,400 GSREIN
  • 2019-03-11 Price Changed $91,151 GSREIN
  • 2019-02-08 Price Changed $98,301 GSREIN
  • 2019-01-08 Price Changed $105,451 GSREIN
  • 2018-12-08 Listed $77,250 AcadianaMLS
  • 2018-12-08 Listed $112,601 GSREIN
  • 2010-09-17 Sold (Public Records) $105,000 Public Records
  • 2010-09-14 Sold (MLS) $105,000 GSREIN
  • 2010-06-07 Listed $110,000 AcadianaMLS
  • 2010-06-07 Listed $110,000 GSREIN
  • 2010-01-12 Listed $118,000 GSREIN
  • 2010-01-12 Listed $118,000 AcadianaMLS
  • 2009-07-16 Listed $139,000 GSREIN
  • 2009-07-16 Listed $139,000 AcadianaMLS
  • 2009-01-07 Sold (Public Records) $84,500 Public Records
  • 2004-10-07 Sold (MLS) $64,000 GSREIN
  • 2004-04-22 Listed $67,900 AcadianaMLS
  • 2004-04-22 Listed $67,900 GSREIN

Property tax history

+4.0%/yr

Latest (2025): $1,960 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…