Fremont III G Plan · Hammond, LA 70454

$280,990

4 bd · 3.0 ba · 2,021 sqft · SingleFamily · 281 Days on market

Poor condition

---

Why this score? — see what drove the F 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 +8.2/30.0
• ARV discount +7.5/15.0
• Livability +3.5/5.0
• Rent growth +2.7/5.0
• 1% rule +2.5/10.0
• DSCR +2.2/10.0
• Schools +2.0/10.0
• Condition / age +1.0/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Fremont III G floor plan by DSLD Homes offers 2,021 square feet of energy-efficient living space designed for comfort and style. With a total area of 2,554 square feet, this home features a brick and siding exterior, a covered rear porch, and a spacious two-car garage. Inside, enjoy an open-concept layout with four bedrooms and three full bathrooms. The kitchen includes recessed can lighting and a walk-in pantry, perfect for modern living. The luxurious master suite boasts a double vanity, garden tub, separate shower, and a walk-in closet for ultimate convenience.

Key facts

• Double vanity
• Walk in pantry
• Open concept layout

Tags

• BRICK AND SIDING EXTERIOR
• COVERED REAR PORCH
• OPEN CONCEPT LAYOUT
• WALK IN PANTRY
• DOUBLE VANITY
• GARDEN TUB

🏗️ New construction. The $280,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $314,102.

What this means for you Summary

Snapshot

• This is a 4-bed/3.0-bath single-family listed at $281k. Condition is rated poor.

Deal economics

• At list price, monthly cash flow is $-299 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $271k (3.6% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $237k (15.7% below list).
• Recommended offer: $237k (15.7% below list) — sets the bar for 1% rule.

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); 100% 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 40% 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 $9k 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 281 days — a 12% lower offer ($247k) is reasonable based on typical stale-listing flexibility.

Recommended offer $236,910 (15.7% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 281 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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?
9. 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.
10. 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.
11. 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: 0.75% ✗
• Cap rate: 5.15%
• Cash-on-cash: -4.08%
• DSCR: 0.82
• GRM: 11.0

CMA / ARV

• ARV (median comp): $314,102
• List price: $280,990
• Delta: -10.54%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
23728 Goose Point Dr	0.21mi	4/3.0	2,125 (+5%)	0mo	$347,500	$164	81
39698 Axis Ave	0.32mi	4/2.0	2,130 (+5%)	0mo	$287,835	$135	72
40085 Cypress View Rd	0.50mi	4/2.0	2,014 (-0%)	7mo	$280,000	$139	66
23616 Big Branch Dr	0.40mi	3/2.5 (-1)	2,068 (+2%)	6mo	$278,000	$134	65
24209 Water Tupelo Rd	0.44mi	4/2.0	2,079 (+3%)	7mo	$250,000	$120	65
40343 Cypress Reserve Blvd	0.60mi	4/2.0	2,079 (+3%)	1mo	$260,000	$125	62
24066 Conservation Way Ave	0.35mi	4/2.0	1,869 (-8%)	6mo	$265,300	$142	62
42322 Landing View Rd	0.62mi	4/2.0	1,957 (-3%)	2mo	$249,900	$128	60
40327 Sedgwick Ln	0.45mi	4/2.0	1,829 (-10%)	1mo	$250,000	$137	58
39488 Saint Louis Ct	0.42mi	4/2.0	1,813 (-10%)	2mo	$268,000	$148	58
24359 Dawson Ct	0.48mi	4/2.0	1,857 (-8%)	4mo	$208,000	$112	57
39704 Axis Ave	0.33mi	3/2.0 (-1)	1,782 (-12%)	6mo	$267,798	$150	51

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: -25.8%
• Equity multiple: 0.14×
• Total profit: $-75,363
• Equity at exit: $46,834

10-year hold

• IRR: -32.0%
• Equity multiple: -0.27×
• Total profit: $-111,351
• Equity at exit: $27,158

Cash invested: $87,949 (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.

Methodology + full state rankings →

ZIP-level market 70454

• Rents YoY: 0.7%
• Active inventory: 526
• Price-to-rent: 9.9×

Monthly cashflow live

• Estimated rent: $2,369 medium
• Mortgage (P&I): −$1,647
• Tax est. 1.5%: −$393 /mo · $4,712/yr
• Insurance: −$131
• HOA: −$0
• Vacancy / Maint / Mgmt: −$498
• Net cashflow: $-299

Break-even live

Break-even rent $2,748

Max offer price $270,822

Occupancy floor —

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: $78,525
• Closing costs: $9,423
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
39638 Big Branch Dr Ponchatoula, LA	4.0	3.5	2978	$2,400	$0.81	43d	1	0.18mi
41095 Mersanger Rd Ponchatoula, LA	3.0	2.0	1510	$1,950	$1.29	43d	1	0.79mi
40531 Cypress Reserve Blvd Ponchatoula, LA	4.0	2.5	2597	$2,750	$1.06	43d	1	0.84mi

Listing history 18 events

1. 2026-06-19
   days on market $280,990 Active 281 DOM
2. 2026-06-18
   days on market $280,990 Active 280 DOM
3. 2026-06-17
   days on market $280,990 Active 279 DOM
4. 2026-06-16
   days on market $280,990 Active 278 DOM
5. 2026-06-15
   days on market $280,990 Active 277 DOM
6. 2026-06-14
   days on market $280,990 Active 275 DOM
7. 2026-06-13
   days on market $280,990 Active 274 DOM
8. 2026-06-10
   days on market $280,990 Active 272 DOM
9. 2026-06-09
   days on market $280,990 Active 271 DOM
10. 2026-06-08
    days on market $280,990 Active 270 DOM
11. 2026-06-07
    days on market $280,990 Active 269 DOM
12. 2026-06-05
    days on market $280,990 Active 266 DOM
13. 2026-06-03
    days on market $280,990 Active 265 DOM
14. 2026-06-02
    days on market $280,990 Active 264 DOM
15. 2026-06-01
    days on market $280,990 Active 263 DOM
16. 2026-05-31
    days on market $280,990 Active 262 DOM
17. 2026-05-30
    days on market $280,990 Active 261 DOM
18. 2025-09-12
    listed $280,990 Active 574-char remark

    Show marketing remark (574 chars)

    The Fremont III G floor plan by DSLD Homes offers 2,021 square feet of energy-efficient living space designed for comfort and style. With a total area of 2,554 square feet, this home features a brick and siding exterior, a covered rear porch, and a spacious two-car garage. Inside, enjoy an open-concept layout with four bedrooms and three full bathrooms. The kitchen includes recessed can lighting and a walk-in pantry, perfect for modern living. The luxurious master suite boasts a double vanity, garden tub, separate shower, and a walk-in closet for ultimate convenience.

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

Taxation est. · year 1

• Rental income: $28,429
• − Mortgage interest: −$17,595
• − Property taxes: −$4,712
• − Insurance: −$1,571
• − Repairs & maintenance: −$2,274
• − Management: −$2,274
• − Depreciation: −$9,138
• Taxable loss: −$9,134
• Est. tax savings @ 24.0%: +$2,192
• After-tax cash flow: $-1,397/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 · 1 photo

Poor 20/100 Extensive rehab

The property requires extensive repairs and updates to its roof, exterior, flooring, interior walls/paint, and systems. Significant investment is needed to bring the home up to a livable condition.

Repairs flagged

• Major roof — No visible roof in the satellite image.
• Major exterior — No visible exterior in the satellite image.
• Major flooring — No visible flooring in the satellite image.
• Major interior walls/paint — No visible interior walls/paint in the satellite image.
• Major systems — No visible systems in the satellite image.

Value-add opportunities

• Both roof replacement — A new roof would significantly improve the home's appearance and functionality.
• Both exterior siding and paint — A fresh exterior would enhance curb appeal and increase the home's value.
• Both flooring replacement — New flooring would improve the home's aesthetic and functionality.
• Both interior paint and updates — Fresh paint and updates would make the interior more inviting and increase the home's value.
• Both system upgrades — Upgrading systems like HVAC and electrical would improve the home's functionality and increase its value.

Renovation cost estimate screening

Repair item	Severity	Est. cost
roof · No visible roof in the satellite image.	Major	$15,000–50,000
exterior · No visible exterior in the satellite image.	Major	$15,000–50,000
flooring · No visible flooring in the satellite image.	Major	$15,000–50,000
interior walls/paint · No visible interior walls/paint in the satellite image.	Major	$15,000–50,000
systems · No visible systems in the satellite image.	Major	$15,000–50,000
Total estimated repair cost · 5 items		$75,000–250,000

Value-add ROI direction

• Both roof replacement — A new roof would significantly improve the home's appearance and functionality. ↑
• Both exterior siding and paint — A fresh exterior would enhance curb appeal and increase the home's value. ↑
• Both flooring replacement — New flooring would improve the home's aesthetic and functionality. ↑
• Both interior paint and updates — Fresh paint and updates would make the interior more inviting and increase the home's value. ↑
• Both system upgrades — Upgrading systems like HVAC and electrical would improve the home's functionality and increase its value. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

1 event — show timeline

• 2025-09-12 Listed $280,990 Zillow