CashFlowRE
Sign in Sign up
11296 Copper Hill Dr
D- Composite 39.67
Why this score? — see what drove the D- 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).

  • ARV discount +13.9/15.0
  • Cash flow +10.0/30.0
  • Livability +3.5/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.6/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$229,900

11296 Copper Hill Dr · Hammond, LA 70403
3 bd · 2.0 ba · 1,543 sqft · SingleFamily public records · 143 Days on market
Built 2008 $149/sqft · 14% below area Est $268k · 14% under $20/mo HOA · 1% of rent ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard--perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

Key facts

  • Open floor plan
  • Gas fireplace
  • Formal dining area

Tags

COPPER HILL SUBDIVISIONOPEN FLOOR PLANFORMAL DINING AREAGAS FIREPLACESTAINLESS STEEL APPLIANCESTRAY CEILINGS

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 $230k.

Deal economics

  • At list price, monthly cash flow is $-141 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (10.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (25.3% below list).
  • Recommended offer: $172k (25.3% 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; 329 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 40% 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 $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 143 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago; this cycle's ask has dropped $30k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $171,779 (25.3% 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 143 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
5.56%
Cash-on-cash
-2.62%
DSCR
0.88
GRM
11.2

CMA / ARV

ARV (median comp)
$267,850
List price
$229,900
Delta
-14.17%
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
11265 Copper Hill Dr 0.07mi 3/2.0 1,650 (+7%) 0mo $283,000 $172 85
44583 Crisp Rd 0.15mi 3/2.0 1,454 (-6%) 3mo $250,000 $172 81
44446 Peyton Dr 0.11mi 3/2.0 1,672 (+8%) 5mo $271,000 $162 76
11004 Regency Ave 0.49mi 3/2.0 1,564 (+1%) 3mo $240,000 $153 72
11357 Copper Hill Dr 0.15mi 3/2.0 1,703 (+10%) 9mo $280,000 $164 68
11078 Doubleday Dr 0.46mi 3/2.0 1,482 (-4%) 8mo $235,000 $159 65
44483 Hayley Dr 0.18mi 3/2.0 1,764 (+14%) 4mo $294,900 $167 65
11070 Regency Ave 0.42mi 3/2.0 1,649 (+7%) 8mo $229,000 $139 62
11117 Regency Ave 0.49mi 3/2.0 1,655 (+7%) 5mo $254,000 $153 61
44351 S Baptist Rd 0.59mi 3/1.5 1,500 (-3%) 8mo $209,999 $140 59
11126 Regency Ave 0.45mi 3/2.0 1,685 (+9%) 7mo $245,000 $145 58
11222 Avila Dr 0.74mi 3/2.0 1,620 (+5%) 2mo $240,000 $148 55

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
-23.5%
Equity multiple
0.21×
Total profit
$-50,730
Equity at exit
$34,279
10-year hold
IRR
-27.0%
Equity multiple
-0.14×
Total profit
$-73,309
Equity at exit
$19,878

Cash invested: $64,372 (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
11.2×

Monthly cashflow live

Estimated rent
$1,718 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$176 /mo · $2,114/yr
Insurance
$96
HOA
$20
Vacancy / Maint / Mgmt
$361
Net cashflow
$-141

Break-even live

Break-even rent $1,896
Max offer price $205,071
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
$57,475
Closing costs
$6,897
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
11146 Regency Ave Hammond, LA 3.0 2.0 1564 $1,750 $1.12 23d 1 0.48mi
11212 Audubon Dr Hammond, LA 3.0 2.0 1403 $1,750 $1.25 43d 1 0.62mi
11176 Merlo Dr Hammond, LA 3.0 2.0 1306 $1,750 $1.34 23d 1 0.79mi

HOA detail

Monthly dues
$20 · $240/yr
Likely covers
gas

Listing history 36 events

  1. 2026-06-19
    days on market $229,900 Active 143 DOM
  2. 2026-06-18
    days on market $229,900 Active 142 DOM
  3. 2026-06-17
    days on market $229,900 Active 141 DOM
  4. 2026-06-16
    days on market $229,900 Active 140 DOM
  5. 2026-06-15
    days on market $229,900 Active 139 DOM
  6. 2026-06-14
    days on market $229,900 Active 137 DOM
  7. 2026-06-13
    days on market $229,900 Active 136 DOM
  8. 2026-06-10
    days on market $229,900 Active 134 DOM
  9. 2026-06-09
    days on market $229,900 Active 133 DOM
  10. 2026-06-08
    days on market $229,900 Active 132 DOM
  11. 2026-06-07
    days on market $229,900 Active 131 DOM
  12. 2026-06-05
    days on market $229,900 Active 128 DOM
  13. 2026-06-03
    days on market $229,900 Active 127 DOM
  14. 2026-06-02
    days on market $229,900 Active 126 DOM
  15. 2026-06-01
    days on market $229,900 Active 125 DOM
  16. 2026-05-31
    days on market $229,900 Active 124 DOM
  17. 2026-05-30
    days on market $229,900 Active 123 DOM
  18. 2026-05-01
    price $229,900 381-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  19. 2026-05-01
    price $229,900 386-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  20. 2026-03-23
    price $237,000 381-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  21. 2026-03-23
    price $237,000 386-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  22. 2026-02-12
    price $245,000 381-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  23. 2026-02-12
    price $245,000 386-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  24. 2026-01-27
    listed $260,000 Active 381-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  25. 2026-01-27
    listed $260,000 Active 386-char remark
    Show marketing remark (386 chars)

    MOTIVATED SELLER! Well-kept home in the desirable Copper Hill subdivision. This beautiful home features an open floor plan with a formal dining area, 3 bedrooms, and 2 bathrooms. Highlights include a gas fireplace, stainless steel appliances, tray ceilings, and a spacious, private fenced backyard—perfect for relaxing or entertaining. HOME GENERATOR! No flood insurance required.

  26. 2022-10-17
    soldstatus Sold
  27. 2022-10-17
    soldstatus $250,000 Closed
  28. 2022-10-17
    soldstatus $250,000
  29. 2022-09-19
    status Pending
  30. 2022-09-19
    status Pending
  31. 2022-09-03
    price $256,500
  32. 2022-09-02
    price $256,500
  33. 2022-08-17
    listed $265,000 Active
  34. 2022-08-17
    listed $256,500
  35. 2022-08-17
    listed $265,000 Active
  36. 2022-08-17
    listed $256,500

ⓘ 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
$2,114 · $176/mo
Projected year-2 tax
$2,114 · $176/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
$20,613
− Mortgage interest
−$12,878
− Property taxes
−$2,114
− Insurance
−$1,150
− Repairs & maintenance
−$1,649
− Management
−$1,649
− HOA
−$240
− Depreciation
−$6,688
Taxable loss
−$5,754
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,381
After-tax cash flow
$-306/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
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

-13.2% since first listed
19 events — show timeline
  • 2026-05-01 Price Changed $229,900 AcadianaMLS
  • 2026-05-01 Price Changed $229,900 GSREIN
  • 2026-03-23 Price Changed $237,000 AcadianaMLS
  • 2026-03-23 Price Changed $237,000 GSREIN
  • 2026-02-12 Price Changed $245,000 AcadianaMLS
  • 2026-02-12 Price Changed $245,000 GSREIN
  • 2026-01-27 Listed $260,000 GSREIN
  • 2026-01-27 Listed $260,000 AcadianaMLS
  • 2022-10-17 Sold (Public Records) $250,000 Public Records
  • 2022-10-17 Sold (MLS) $250,000 GSREIN
  • 2022-10-17 Sold (MLS) GBRMLS
  • 2022-09-19 Pending GBRMLS
  • 2022-09-19 Pending GSREIN
  • 2022-09-03 Price Changed $256,500 GBRMLS
  • 2022-09-02 Price Changed $256,500 GSREIN
  • 2022-08-17 Listed $256,500 AcadianaMLS
  • 2022-08-17 Listed $265,000 GSREIN
  • 2022-08-17 Listed $256,500 AcadianaMLS
  • 2022-08-17 Listed $265,000 GBRMLS

Property tax history

+0.4%/yr

Latest (2025): $2,114 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…