CashFlowRE
Sign in Sign up
50369 Creekside Dr
C- Composite 53.49
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 +23.3/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +4.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$169,000

50369 Creekside Dr · Hammond, LA 70446
3 bd · 2.0 ba · 1,471 sqft · SingleFamily public records · 5 Days on market
Built 1989 1.12 ac lot

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

Listing remarks MLS

Solid brick home sitting on just over 1 acre. Lots of room to grow here, bring your updating ideas and let's go view this home! 3 bedroom 2 bath with large sunroom. Lots of possiblities inside and out. Backyard is spacious, looking to put in a pool and or make your Summer garden? Look no more, this is the place for you!!! Call listing agent for more details!!!

Key facts

  • Spacious backyard
  • Large sunroom
  • Brick home

Tags

BRICK HOMELARGE SUNROOMSPACIOUS BACKYARD

Property features AI

Exterior

  • Parking: Carport with one space
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-story brick home; Asphalt shingle roof; Slab foundation
  • Construction: Brick construction; Built on slab foundation; Asphalt shingle roof
  • Exterior features: Outside city limits; Rectangular lot (approximately 1.12 acres; dimensions 165 x 328 x 164 x 307)

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Wood-burning fireplace; Very good condition

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 $169k.

Deal economics

  • At list price, monthly cash flow is $309 ($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 $165k (2.4% below list).
  • Recommended offer: $165k (2.4% below list) — sets the bar for 1% rule.
  • Cap rate 8.5% 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: 60 active listings in the ZIP; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 28y 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 $65k; list at $169k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,867 (2.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$497,198
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
50369 Creekside Dr 0.00mi 3/2.0 1,471 (0%) 1mo $172,500 $117 100
50247 Highway 445 Hwy 0.69mi 2/2.0 (-1) 1,632 (+11%) 1mo $551,000 $338 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-7,772
Equity at exit
$25,198
10-year hold
IRR
5.2%
Equity multiple
1.39×
Total profit
$18,258
Equity at exit
$14,612

Cash invested: $47,320 (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 70446

Home prices YoY
-33.1%
Active inventory
60
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,649 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$37 /mo · $438/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$309

Break-even live

Break-even rent $1,257
Max offer price $169,000
Occupancy floor 76%

Sensitivity live

Price -10% $405 -5% $357 +0% $309 +5% $261 +10% $214
Rent -10% $179 -5% $244 +0% $309 +5% $374 +10% $439
Rate -1.0pp $394 -0.5pp $352 base $309 +0.5pp $265 +1.0pp $221

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
$42,250
Closing costs
$5,070
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 11 events

  1. 2026-04-30
    status Pending
    Show marketing remark (362 chars)

    Solid brick home sitting on just over 1 acre. Lots of room to grow here, bring your updating ideas and let's go view this home! 3 bedroom 2 bath with large sunroom. Lots of possiblities inside and out. Backyard is spacious, looking to put in a pool and or make your Summer garden? Look no more, this is the place for you!!! Call listing agent for more details!!!

  2. 2026-04-30
    status Pending 362-char remark
    Show marketing remark (362 chars)

    Solid brick home sitting on just over 1 acre. Lots of room to grow here, bring your updating ideas and let's go view this home! 3 bedroom 2 bath with large sunroom. Lots of possiblities inside and out. Backyard is spacious, looking to put in a pool and or make your Summer garden? Look no more, this is the place for you!!! Call listing agent for more details!!!

  3. 2026-04-30
    historical Active Under Contract
    Show marketing remark (362 chars)

    Solid brick home sitting on just over 1 acre. Lots of room to grow here, bring your updating ideas and let's go view this home! 3 bedroom 2 bath with large sunroom. Lots of possiblities inside and out. Backyard is spacious, looking to put in a pool and or make your Summer garden? Look no more, this is the place for you!!! Call listing agent for more details!!!

  4. 2026-04-25
    listed $169,000 Active
    Show marketing remark (362 chars)

    Solid brick home sitting on just over 1 acre. Lots of room to grow here, bring your updating ideas and let's go view this home! 3 bedroom 2 bath with large sunroom. Lots of possiblities inside and out. Backyard is spacious, looking to put in a pool and or make your Summer garden? Look no more, this is the place for you!!! Call listing agent for more details!!!

  5. 2026-04-25
    listed $169,000 Active 362-char remark
    Show marketing remark (362 chars)

    Solid brick home sitting on just over 1 acre. Lots of room to grow here, bring your updating ideas and let's go view this home! 3 bedroom 2 bath with large sunroom. Lots of possiblities inside and out. Backyard is spacious, looking to put in a pool and or make your Summer garden? Look no more, this is the place for you!!! Call listing agent for more details!!!

  6. 2005-12-21
    soldstatus $65,000
  7. 2004-05-24
    soldstatus
  8. 1998-12-01
    soldstatus $65,000
  9. 1998-12-01
    soldstatus $65,000
  10. 1998-08-31
    listed $69,900
  11. 1998-08-31
    listed $69,900

ⓘ 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
$438 · $37/mo
Projected year-2 tax
$930 · $77/mo
Expected delta
+$491/yr (+$41/mo · 112.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$19,784
− Mortgage interest
−$9,467
− Property taxes
−$438
− Insurance
−$845
− Repairs & maintenance
−$1,583
− Management
−$1,583
− Depreciation
−$4,916
Taxable income
$952
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$229
After-tax cash flow
$3,482/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

City population
51,394
Population (ZIP)
6,871

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 (81%)
Race & ethnicity
White 81% Black 9% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 13%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 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
▼ -66.41%
Current HPI
133.9227
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+141.8% since first listed
11 events — show timeline
  • 2026-04-30 Pending GSREIN
  • 2026-04-30 Pending AcadianaMLS
  • 2026-04-30 Contingent GSREIN
  • 2026-04-25 Listed $169,000 AcadianaMLS
  • 2026-04-25 Listed $169,000 GSREIN
  • 2005-12-21 Sold (Public Records) $65,000 Public Records
  • 2004-05-24 Sold (Public Records) Public Records
  • 1998-12-01 Sold (Public Records) $65,000 Public Records
  • 1998-12-01 Sold (MLS) $65,000 GSREIN
  • 1998-08-31 Listed $69,900 GSREIN
  • 1998-08-31 Listed $69,900 AcadianaMLS

Property tax history

+0.0%/yr

Latest (2025): $438 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…