CashFlowRE
Sign in Sign up
43272 Klein Rd
B- Composite 65.15
Why this score? — see what drove the B- 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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.1/10.0
  • 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

$159,900

43272 Klein Rd · Hammond, LA 70403
4 bd · 2.5 ba · 2,508 sqft · SingleFamily · 124 Days on market
Built 1959 1.95 ac lot $64/sqft · 45% below area Est $292k · 45% under ↓ 36% since listing

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

Listing remarks MLS

Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

Key facts

  • 1.95 acre lot
  • Parking
  • Built 1959

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/2.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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+, crime 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.
  • Zoned schools: Hammond Westside Montessori (math 15% / reading 21%, grade F, #472 of 646 statewide, top 74%, 1,072 students, 73% FRL); Greenville Park Leadership Academy (math 8% / reading 12%, grade F, #199 of 218 statewide, top 92%, 447 students, 86% FRL); Hammond High Magnet School (math 19% / reading 28%, grade F, #167 of 265 statewide, top 63%, 1,750 students, 64% FRL) — zoned schools at 74% FRL track the district average.
  • Market conditions: Rents flat; 328 active listings in the ZIP; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($51k/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 $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

  • It's been on market 124 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $101k; list at $160k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate 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 $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 124 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.11%
Cap rate
8.99%
Cash-on-cash
9.64%
DSCR
1.43
GRM
7.5

CMA / ARV

ARV (median comp)
$292,133
List price
$159,900
Delta
-45.26%
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
902 Rue De La Paix Dr 0.39mi 3/2.0 (-1) 2,380 (-5%) 2mo $295,000 $124 65
606 Rue Chalet St 0.65mi 4/2.5 2,587 (+3%) 0mo $392,000 $152 64
2401 Rue Simone 0.34mi 3/2.5 (-1) 2,602 (+4%) 23mo $318,000 $122 54
801 Rue De La Paix 0.49mi 3/2.5 (-1) 2,147 (-14%) 23mo $245,000 $114 29

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
-4.7%
Equity multiple
0.83×
Total profit
$-7,659
Equity at exit
$23,842
10-year hold
IRR
1.7%
Equity multiple
1.11×
Total profit
$4,709
Equity at exit
$13,825

Cash invested: $44,772 (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
328
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,776 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$138 /mo · $1,658/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$360

Break-even live

Break-even rent $1,321
Max offer price $159,900
Occupancy floor 75%

Sensitivity live

Price -10% $450 -5% $405 +0% $360 +5% $314 +10% $269
Rent -10% $219 -5% $290 +0% $360 +5% $430 +10% $500
Rate -1.0pp $440 -0.5pp $400 base $360 +0.5pp $318 +1.0pp $276

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
$39,975
Closing costs
$4,797
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 31 events

  1. 2026-06-21
    days on market $159,900 Active 124 DOM
  2. 2026-06-19
    days on market $159,900 Active 122 DOM
  3. 2026-06-18
    days on market $159,900 Active 121 DOM
  4. 2026-06-17
    days on market $159,900 Active 120 DOM
  5. 2026-06-16
    days on market $159,900 Active 119 DOM
  6. 2026-06-15
    days on market $159,900 Active 118 DOM
  7. 2026-06-14
    days on market $159,900 Active 116 DOM
  8. 2026-06-13
    days on market $159,900 Active 115 DOM
  9. 2026-06-10
    days on market $159,900 Active 113 DOM
  10. 2026-06-09
    days on market $159,900 Active 112 DOM
  11. 2026-06-08
    days on market $159,900 Active 111 DOM
  12. 2026-06-07
    days on market $159,900 Active 110 DOM
  13. 2026-06-05
    days on market $159,900 Active 107 DOM
  14. 2026-06-03
    days on market $159,900 Active 106 DOM
  15. 2026-06-02
    days on market $159,900 Active 105 DOM
  16. 2026-06-01
    days on market $159,900 Active 104 DOM
  17. 2026-05-31
    days on market $159,900 Active 103 DOM
  18. 2026-05-30
    days on market $159,900 Active 102 DOM
  19. 2026-04-23
    status Active 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  20. 2026-04-23
    price $159,900 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  21. 2026-04-23
    status Active 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  22. 2026-04-23
    price $159,900 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  23. 2026-02-18
    soldstatus $101,000
  24. 2026-02-11
    historical 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  25. 2025-12-03
    listed $170,000 Active 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  26. 2025-12-03
    listed $170,000 Active 365-char remark
    Show marketing remark (365 chars)

    Charming older brick home with endless potential. Full of character and solid craftsmanship. Set on a generous lot this property offers great bones and a timeless exterior that has stood the test of time. Spacious layout with original details ready to be brought back to life. With a little vision and work this home can truly shine again. Supra e-key on front door

  27. 2021-11-19
    soldstatus $195,000
  28. 2018-11-14
    soldstatus $110,000
  29. 2017-09-22
    historical
  30. 2016-10-22
    listed $251,000 Active
  31. 2016-09-23
    listed $251,000

ⓘ 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
$1,658 · $138/mo
Projected year-2 tax
$1,658 · $138/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 5/10 Major
  • 🌡 Heat 8/10 Severe 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
$21,312
− Mortgage interest
−$8,957
− Property taxes
−$1,658
− Insurance
−$800
− Repairs & maintenance
−$1,705
− Management
−$1,705
− Depreciation
−$4,652
Taxable income
$1,836
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$441
After-tax cash flow
$3,876/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

-36.3% since first listed
13 events — show timeline
  • 2026-04-23 Relisted AcadianaMLS
  • 2026-04-23 Price Changed $159,900 AcadianaMLS
  • 2026-04-23 Relisted GSREIN
  • 2026-04-23 Price Changed $159,900 GSREIN
  • 2026-02-18 Sold (Public Records) $101,000 Public Records
  • 2026-02-11 Listing Removed GSREIN
  • 2025-12-03 Listed $170,000 GSREIN
  • 2025-12-03 Listed $170,000 AcadianaMLS
  • 2021-11-19 Sold (Public Records) $195,000 Public Records
  • 2018-11-14 Sold (Public Records) $110,000 Public Records
  • 2017-09-22 Listing Removed GSREIN
  • 2016-10-22 Listed $251,000 GSREIN
  • 2016-09-23 Listed $251,000 AcadianaMLS

Property tax history

+6.4%/yr

Latest (2025): $1,658 · +66.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…