CashFlowRE
Sign in Sign up
20012 Twin Oaks Dr
C Composite 57.74
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 +20.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$245,000

20012 Twin Oaks Dr · Hammond, LA 70403
3 bd · 2.0 ba · 1,576 sqft · SingleFamily public records · 45 Days on market
Built 2004 0.70 ac lot $155/sqft · 24% below area Est $306k · 20% under

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 2-bath home situated on a generous 0.7-acre lot in a peaceful, one-road neighborhood in Hammond. Thoughtfully maintained, this home features an open floor plan with stained concrete and laminate flooring throughout for low-maintenance living. The inviting living room boasts a cozy wood-burning fireplace--great for quiet nights in. The kitchen includes a center island and flows seamlessly into the dining area, great for everyday meals or entertaining. Spacious primary bedrooms and well-appointed bathrooms offer comfort and practicality, while the primary suite includes dual closets and a private en-suite bath. Step outside to enjoy the large fenced yard great for relaxing or outdoor fun. Conveniently located not far from schools, shopping, and I-12. Roof allowance being offered. Don't miss your chance to see this one--schedule your showing today!

Key facts

  • 0.7 acre lot
  • 2 parking spots
  • Built 2004

Property features AI

Finance

  • Other: Listing last updated May 7, 2026; Listing broker: NextHome Real Estate Professionals

Exterior

  • Parking: Carport with two spaces
  • Security: Smoke detectors
  • Utilities: Public water; Septic tank
  • Home design: Single-story home; Shingle roof
  • Construction: Brick, stucco, and vinyl siding exterior; Slab foundation; Very good condition
  • Exterior features: Porch (covered); Concrete porch/patio; Fence; Corner lot; Rectangular lot; Located outside city limits; Lot dimensions approximately 216 x 149 x 215 x 157

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Pantry
  • Bedrooms: Total rooms: 6
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Has heating and cooling
  • Interior features: Tray ceilings; Vaulted and cathedral ceilings; High ceilings; Ceiling fans; Granite counters; Pantry
  • 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 3-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/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 $238k (2.9% below list).
  • Recommended offer: $238k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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; 329 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d 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).
  • At $2,379/mo this rent would consume 56% of the median local household income ($51k/yr) (locally 1201% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 45 days — a 3% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y 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 $175k; 40% 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; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $237,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.97%
Cap rate
7.95%
Cash-on-cash
5.93%
DSCR
1.26
GRM
8.6

CMA / ARV

ARV (median comp)
$305,636
List price
$245,000
Delta
-19.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20049 Old Covington Hwy 0.07mi 3/2.0 1,784 (+13%) 10mo $212,000 $119 66
20097 Twin Oaks Dr 0.19mi 3/2.0 1,457 (-8%) 21mo $234,000 $161 61
19183 Branchside Ln 0.71mi 3/2.0 1,448 (-8%) 19mo $250,000 $173 37
44087 Vicki Ln 0.58mi 3/3.0 1,790 (+14%) 15mo $220,000 $123 34

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
-10.0%
Equity multiple
0.64×
Total profit
$-24,392
Equity at exit
$36,530
10-year hold
IRR
-4.5%
Equity multiple
0.74×
Total profit
$-17,887
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 70403

Home prices YoY
-34.1%
Rents YoY
0.3%
Active inventory
329
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,379 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$154 /mo · $1,842/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$500
Net cashflow
$339

Break-even live

Break-even rent $1,950
Max offer price $245,000
Occupancy floor 81%

Sensitivity live

Price -10% $478 -5% $408 +0% $339 +5% $270 +10% $200
Rent -10% $151 -5% $245 +0% $339 +5% $433 +10% $527
Rate -1.0pp $462 -0.5pp $401 base $339 +0.5pp $276 +1.0pp $211

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
44243 Kendalwood Dr Hammond, LA 3.0 2.0 1826 $2,200 $1.20 44d 1 0.45mi
43293 Quiet Lake Dr Hammond, LA 4.0 2.0 1850 $3,840 $2.08 44d 1 0.73mi
19216 Dr John Lambert Dr Hammond, LA 1.0–3.0 1.0–2.0 995 $1,808 $1.82 15d 10 1.43mi

Listing history 30 events

  1. 2026-06-21
    days on market $245,000 Active 45 DOM
  2. 2026-06-19
    days on market $245,000 Active 43 DOM
  3. 2026-06-18
    days on market $245,000 Active 42 DOM
  4. 2026-06-17
    days on market $245,000 Active 41 DOM
  5. 2026-06-16
    days on market $245,000 Active 40 DOM
  6. 2026-06-15
    days on market $245,000 Active 39 DOM
  7. 2026-06-14
    days on market $245,000 Active 37 DOM
  8. 2026-06-13
    days on market $245,000 Active 36 DOM
  9. 2026-06-10
    days on market $245,000 Active 34 DOM
  10. 2026-06-09
    days on market $245,000 Active 33 DOM
  11. 2026-06-08
    days on market $245,000 Active 32 DOM
  12. 2026-06-07
    days on market $245,000 Active 31 DOM
  13. 2026-06-05
    days on market $245,000 Active 28 DOM
  14. 2026-06-03
    days on market $245,000 Active 27 DOM
  15. 2026-06-02
    days on market $245,000 Active 26 DOM
  16. 2026-06-01
    days on market $245,000 Active 25 DOM
  17. 2026-05-31
    days on market $245,000 Active 24 DOM
  18. 2026-05-30
    days on market $245,000 Active 23 DOM
  19. 2026-05-07
    listed $245,000 Active 909-char remark
    Show marketing remark (893 chars)

    Welcome to this charming 3-bedroom, 2-bath home situated on a generous 0.7-acre lot in a peaceful, one-road neighborhood in Hammond. Thoughtfully maintained, this home features an open floor plan with stained concrete and laminate flooring throughout for low-maintenance living. The inviting living room boasts a cozy wood-burning fireplace--great for quiet nights in. The kitchen includes a center island and flows seamlessly into the dining area, great for everyday meals or entertaining. Spacious primary bedrooms and well-appointed bathrooms offer comfort and practicality, while the primary suite includes dual closets and a private en-suite bath. Step outside to enjoy the large fenced yard great for relaxing or outdoor fun. Conveniently located not far from schools, shopping, and I-12. Roof allowance being offered. Don't miss your chance to see this one--schedule your showing today!

  20. 2026-05-07
    listed $245,000 Active 893-char remark
    Show marketing remark (893 chars)

    Welcome to this charming 3-bedroom, 2-bath home situated on a generous 0.7-acre lot in a peaceful, one-road neighborhood in Hammond. Thoughtfully maintained, this home features an open floor plan with stained concrete and laminate flooring throughout for low-maintenance living. The inviting living room boasts a cozy wood-burning fireplace--great for quiet nights in. The kitchen includes a center island and flows seamlessly into the dining area, great for everyday meals or entertaining. Spacious primary bedrooms and well-appointed bathrooms offer comfort and practicality, while the primary suite includes dual closets and a private en-suite bath. Step outside to enjoy the large fenced yard great for relaxing or outdoor fun. Conveniently located not far from schools, shopping, and I-12. Roof allowance being offered. Don't miss your chance to see this one--schedule your showing today!

  21. 2025-07-22
    listed $265,000 Active
  22. 2013-10-22
    listed $172,999
  23. 2013-10-22
    listed $172,999
  24. 2008-12-02
    soldstatus $175,000
  25. 2008-11-26
    soldstatus $175,000
  26. 2008-10-15
    listed $174,900
  27. 2008-10-15
    listed $174,900
  28. 2008-04-08
    listed $179,900
  29. 2008-04-08
    listed $179,900
  30. 2004-03-23
    soldstatus

ⓘ 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
$1,842 · $154/mo
Projected year-2 tax
$1,842 · $154/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 6/10 Major
  • 🌡 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
$28,548
− Mortgage interest
−$13,724
− Property taxes
−$1,842
− Insurance
−$1,225
− Repairs & maintenance
−$2,284
− Management
−$2,284
− Depreciation
−$7,127
Taxable income
$62
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$15
After-tax cash flow
$4,053/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)
30,173
Household income
$50,976
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
1201.0

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
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

Market trends

HPI YoY
▼ -66.04%
Current HPI
127.4535
Rent YoY
▲ 0.33%
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

+36.2% since first listed
12 events — show timeline
  • 2026-05-07 Listed $245,000 AcadianaMLS
  • 2026-05-07 Listed $245,000 GSREIN
  • 2025-07-22 Listed $265,000 AcadianaMLS
  • 2013-10-22 Listed $172,999 GSREIN
  • 2013-10-22 Listed $172,999 AcadianaMLS
  • 2008-12-02 Sold (Public Records) $175,000 Public Records
  • 2008-11-26 Sold (MLS) $175,000 GSREIN
  • 2008-10-15 Listed $174,900 GSREIN
  • 2008-10-15 Listed $174,900 AcadianaMLS
  • 2008-04-08 Listed $179,900 GSREIN
  • 2008-04-08 Listed $179,900 AcadianaMLS
  • 2004-03-23 Sold (Public Records) Public Records

Property tax history

+0.0%/yr

Latest (2025): $1,842 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…