CashFlowRE
Sign in Sign up
24353 Dawson Ct
C- Composite 51.22
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 +15.9/30.0
  • ARV discount +14.4/15.0
  • DSCR +4.9/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$269,000

24353 Dawson Ct · Hammond, LA 70454
4 bd · 2.0 ba · 2,079 sqft · SingleFamily public records · 40 Days on market
Built 2021 Good condition $129/sqft · 15% below area Est $318k · 15% under $53/mo HOA · 2% of rent ↓ 2% since listing

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

Listing remarks MLS

Welcome to this charming home in Ponchatoula, featuring a spacious and inviting open floor plan designed for comfort and functionality. With NO CARPET, this 4-bedroom, 2-bathroom home offers style and ease of maintenance. The kitchen is a standout with sleek stainless steel appliances, beautiful granite countertops, and a layout made for entertaining. The split floor plan provides privacy for the primary suite, creating a peaceful retreat. Step outside to enjoy a serene backyard view of a tranquil pond, often visited by ducks. Enjoy access to scenic nature walks, a refreshing community pool, and two playgrounds, great for summertime fun and outdoor living. Shopping, dining, schools, and easy interstate access!

Key facts

  • Open floor plan
  • No carpet
  • Split floor plan

Tags

OPEN FLOOR PLANNO CARPETSTAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSSPLIT FLOOR PLANBACKYARD VIEW

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee; Association fee $635 annually; Community pool and common grounds

Exterior

  • Parking: Attached garage with two spaces and garage door opener
  • Security: Security system
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick and wood siding exterior; Shingle roof; Slab foundation; Property in excellent condition
  • Construction: Built with brick and wood siding; Shingle roof; Slab foundation
  • Exterior features: Concrete patio/porch; Pond on lot; Canal access; Outside city limits; Rectangular lot; Community pool; Common grounds/area

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s); Granite counters; Pantry; Stainless steel appliances
  • 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/2.0-bath single-family listed at $269k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $128 ($2k/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 $239k (11.1% below list).
  • Recommended offer: $239k (11.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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; 527 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); 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 $8k 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 40 days — a 3% lower offer ($261k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $239,176 (11.1% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.89%
Cap rate
6.86%
Cash-on-cash
2.04%
DSCR
1.09
GRM
9.4

CMA / ARV

ARV (median comp)
$317,857
List price
$269,000
Delta
-15.37%
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
40343 Cypress Reserve Blvd 0.33mi 4/2.0 2,079 (0%) 1mo $260,000 $125 84
24359 Dawson Ct 0.01mi 4/2.0 1,857 (-11%) 4mo $208,000 $112 78
40183 Hastings Ct 0.42mi 4/2.0 2,045 (-2%) 1mo $288,900 $141 77
39698 Axis Ave 0.58mi 4/2.0 2,130 (+2%) 0mo $287,835 $135 69
42322 Landing View Rd 0.46mi 4/2.0 1,957 (-6%) 2mo $249,900 $128 67
40327 Sedgwick Ln 0.39mi 4/2.0 1,829 (-12%) 1mo $250,000 $137 61
23728 Goose Point Dr 0.68mi 4/3.0 2,125 (+2%) 0mo $347,500 $164 60
24399 Arrowhead Rd 0.48mi 5/3.0 (+1) 2,016 (-3%) 6mo $306,110 $152 59
23616 Big Branch Dr 0.72mi 3/2.5 (-1) 2,068 (-0%) 6mo $278,000 $134 53
42376 Landing View Rd 0.50mi 4/2.0 2,346 (+13%) 5mo $275,000 $117 52
24066 Conservation Way Ave 0.56mi 4/2.0 1,869 (-10%) 7mo $265,300 $142 52
39704 Axis Ave 0.58mi 3/2.0 (-1) 1,782 (-14%) 6mo $267,798 $150 39

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
-15.6%
Equity multiple
0.46×
Total profit
$-40,967
Equity at exit
$40,109
10-year hold
IRR
-11.6%
Equity multiple
0.38×
Total profit
$-46,823
Equity at exit
$23,258

Cash invested: $75,320 (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 70454

Rents YoY
0.7%
Active inventory
527
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,392 medium interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$186 /mo · $2,230/yr
Insurance
$112
HOA
$53
Vacancy / Maint / Mgmt
$502
Net cashflow
$128

Break-even live

Break-even rent $2,230
Max offer price $269,000
Occupancy floor 90%

Sensitivity live

Price -10% $280 -5% $204 +0% $128 +5% $52 +10% $-24
Rent -10% $-61 -5% $33 +0% $128 +5% $222 +10% $317
Rate -1.0pp $263 -0.5pp $196 base $128 +0.5pp $58 +1.0pp $-13

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
$67,250
Closing costs
$8,070
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
40531 Cypress Reserve Blvd Ponchatoula, LA 4.0 2.5 2597 $2,750 $1.06 45d 1 0.41mi
39638 Big Branch Dr Ponchatoula, LA 4.0 3.5 2978 $2,400 $0.81 45d 1 0.52mi
41095 Mersanger Rd Ponchatoula, LA 3.0 2.0 1510 $1,950 $1.29 45d 1 0.54mi

HOA detail

Monthly dues
$53 · $636/yr
Likely covers
landscapingpool

Listing history 21 events

  1. 2026-06-21
    days on market $269,000 Active 40 DOM
  2. 2026-06-19
    days on market $269,000 Active 38 DOM
  3. 2026-06-18
    days on market $269,000 Active 37 DOM
  4. 2026-06-17
    days on market $269,000 Active 36 DOM
  5. 2026-06-16
    days on market $269,000 Active 35 DOM
  6. 2026-06-15
    price $269,000 Active 34 DOM
  7. 2026-06-15
    days on market $275,000 Active 34 DOM
  8. 2026-06-14
    days on market $275,000 Active 32 DOM
  9. 2026-06-13
    days on market $275,000 Active 31 DOM
    Show marketing remark (719 chars)

    Welcome to this charming home in Ponchatoula, featuring a spacious and inviting open floor plan designed for comfort and functionality. With NO CARPET, this 4-bedroom, 2-bathroom home offers style and ease of maintenance. The kitchen is a standout with sleek stainless steel appliances, beautiful granite countertops, and a layout made for entertaining. The split floor plan provides privacy for the primary suite, creating a peaceful retreat. Step outside to enjoy a serene backyard view of a tranquil pond, often visited by ducks. Enjoy access to scenic nature walks, a refreshing community pool, and two playgrounds, great for summertime fun and outdoor living. Shopping, dining, schools, and easy interstate access!

  10. 2026-06-10
    days on market $275,000 Active 29 DOM
  11. 2026-06-09
    days on market $275,000 Active 28 DOM
  12. 2026-06-08
    days on market $275,000 Active 27 DOM
  13. 2026-06-07
    days on market $275,000 Active 26 DOM
  14. 2026-06-05
    days on market $275,000 Active 23 DOM
  15. 2026-06-03
    days on market $275,000 Active 22 DOM
  16. 2026-06-02
    days on market $275,000 Active 21 DOM
  17. 2026-06-01
    days on market $275,000 Active 20 DOM
  18. 2026-05-31
    days on market $275,000 Active 19 DOM
  19. 2026-05-30
    days on market $275,000 Active 18 DOM
  20. 2026-05-12
    listed $275,000 Active 719-char remark
    Show marketing remark (719 chars)

    Welcome to this charming home in Ponchatoula, featuring a spacious and inviting open floor plan designed for comfort and functionality. With NO CARPET, this 4-bedroom, 2-bathroom home offers style and ease of maintenance. The kitchen is a standout with sleek stainless steel appliances, beautiful granite countertops, and a layout made for entertaining. The split floor plan provides privacy for the primary suite, creating a peaceful retreat. Step outside to enjoy a serene backyard view of a tranquil pond, often visited by ducks. Enjoy access to scenic nature walks, a refreshing community pool, and two playgrounds, great for summertime fun and outdoor living. Shopping, dining, schools, and easy interstate access!

  21. 2026-05-12
    listed $275,000 Active 719-char remark
    Show marketing remark (719 chars)

    Welcome to this charming home in Ponchatoula, featuring a spacious and inviting open floor plan designed for comfort and functionality. With NO CARPET, this 4-bedroom, 2-bathroom home offers style and ease of maintenance. The kitchen is a standout with sleek stainless steel appliances, beautiful granite countertops, and a layout made for entertaining. The split floor plan provides privacy for the primary suite, creating a peaceful retreat. Step outside to enjoy a serene backyard view of a tranquil pond, often visited by ducks. Enjoy access to scenic nature walks, a refreshing community pool, and two playgrounds, great for summertime fun and outdoor living. Shopping, dining, schools, and easy interstate access!

ⓘ 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
$2,230 · $186/mo
Projected year-2 tax
$2,230 · $186/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,701
− Mortgage interest
−$15,068
− Property taxes
−$2,230
− Insurance
−$1,345
− Repairs & maintenance
−$2,296
− Management
−$2,296
− HOA
−$636
− Depreciation
−$7,825
Taxable loss
−$2,995
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$719
After-tax cash flow
$2,254/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 · 13 photos

Good 80/100 Cosmetic rehab

This home is in good condition with recent updates and a well-maintained exterior and interior. It has a good foundation and structure, and the HVAC and mechanical systems are in good condition. The home is move-in ready and has a good curb appeal.

Value-add opportunities

  • Both Painting the exterior and interior walls — Painting can enhance the curb appeal and interior aesthetics, making the home more attractive to potential buyers and renters.
  • Both Updating the flooring — Updating the flooring can improve the overall look and feel of the home, making it more appealing to potential buyers and renters.
  • Both Upgrading the kitchen appliances — Upgrading the kitchen appliances can make the home more appealing to potential buyers and renters, as it can add value to the home.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Painting can enhance the curb appeal and interior aesthetics, making the home more attractive to potential buyers and renters.
  • Both Updating the flooring — Updating the flooring can improve the overall look and feel of the home, making it more appealing to potential buyers and renters.
  • Both Upgrading the kitchen appliances — Upgrading the kitchen appliances can make the home more appealing to potential buyers and renters, as it can add value to the home.

ⓘ 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
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

-2.2% since first listed
4 events — show timeline
  • 2026-06-13 Price Changed $269,000 AcadianaMLS
  • 2026-06-13 Price Changed $269,000 GSREIN
  • 2026-05-12 Listed $275,000 GSREIN
  • 2026-05-12 Listed $275,000 AcadianaMLS

Property tax history

+1.6%/yr

Latest (2025): $2,230 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…