CashFlowRE
Sign in Sign up
609 Ramsey Spring Dr
D+ Composite 47.23
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).

  • Cash flow +16.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.7/10.0
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$347,324

609 Ramsey Spring Dr · Covington, LA 70435
4 bd · 2.0 ba · 2,204 sqft · Land · 13 Days on market
Built 2026 0.30 ac lot $53/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! WATERFRONT PROPERTY! This Brand NEW Construction built by DSLD HOMES in Lake Ramsey backs to the Lake! The Camellia V H has an open floor plan with 4 bedrooms and 2 full bathrooms. This NEW home includes upgraded quartz counters, wood look plank tile flooring throughout, gutters, undermount cabinet lighting & more. Plan features: stainless appliances, walk-in pantry & island in kitchen, garden tub, separate shower & large walk-in closet in primary, boot bench, Wi-Fi thermostat & much more! About the Community: Located in Covington, Lake Ramsey offers far more than a place to live--it delivers a lifestyle rooted in nature, connection, and everyday adventure. This private, masterfully planned community blends serene natural surroundings with thoughtfully designed, energy-efficient new homes, creating a setting where comfort and outdoor living go hand in hand. Life at Lake Ramsey is active, social, and welcoming. Residents enjoy fishing, boating, cycling, jogging, and lakeside barbecues, along with neighborhood gatherings, holiday celebrations, and an annual community garage sale that brings neighbors together. Whether you're seeking peaceful relaxation or an engaging community atmosphere, Lake Ramsey offers the perfect balance of both. One of the community's most impressive features is its eight miles of scenic lake shoreline, providing breathtaking water and nature views throughout the neighborhood. Many homesites offer direct lake or green-space views, making Lake Ramsey an ideal choice for buyers looking for water-view living in Louisiana.

Key facts

  • New construction
  • Stainless appliances
  • Island in kitchen

Tags

NEW CONSTRUCTIONUPGRADED QUARTZ COUNTERSWOOD LOOK PLANK TILE FLOORINGSTAINLESS APPLIANCESWALK-IN PANTRYISLAND IN KITCHEN

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 land listed at $347k.

Deal economics

  • At list price, monthly cash flow is $-208 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $317k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $338k (2.6% below list).
  • Recommended offer: $317k (8.7% below list) — sets the bar for cash-flow.
  • Cap rate 7.0% vs local median 3.9% in Covington — 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 75/100 on livability (#17 in LA, #3,876 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • St. Tammany Parish (suburban): math 43% / reading 55% proficiency, ranked #11 of 98 in LA (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 365 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • At $3,382/mo this rent would consume 50% of the median local household income ($81k/yr) (locally 296% 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 $10k of value loss. Plan a longer hold.
  • St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $317,220 (8.7% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  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
0.97%
Cap rate
7.05%
Cash-on-cash
2.70%
DSCR
1.12
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.29×
Total profit
$-69,186
Equity at exit
$51,787
10-year hold
IRR
-13.3%
Equity multiple
0.22×
Total profit
$-75,903
Equity at exit
$30,030

Cash invested: $97,251 (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 70435

Home prices YoY
-27.3%
Active inventory
365
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,382 medium interval (Pro) →
Mortgage (P&I)
$1,821
Tax est. 1.5%
$434 /mo · $5,210/yr
Insurance
$145
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$53
Vacancy / Maint / Mgmt
$710
Net cashflow
$-208

Break-even live

Break-even rent $3,645
Max offer price $317,220
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
$86,831
Closing costs
$10,420
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12099 Jones Rd Covington, LA 3.0 2.0 1700 $3,650 $2.15 11d 1 1.41mi
12099 Jones Rd Covington, LA 3.0 2.0 1700 $3,950 $2.32 3d 1 1.41mi

HOA detail

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

Listing history 15 events

  1. 2026-06-18
    days on market $347,324 Active 13 DOM
  2. 2026-06-17
    days on market $347,324 Active 12 DOM
  3. 2026-06-16
    days on market $347,324 Active 11 DOM
  4. 2026-06-15
    days on market $347,324 Active 10 DOM
  5. 2026-06-13
    days on market $347,324 Active 8 DOM
  6. 2026-06-10
    days on market $347,324 Active 5 DOM
  7. 2026-06-09
    days on market $347,324 Active 4 DOM
  8. 2026-06-08
    pricestatus $347,324 Active 3 DOM
  9. 2026-03-06
    status Pending 1684-char remark
    Show marketing remark (1684 chars)

    Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! WATERFRONT PROPERTY! This Brand NEW Construction built by DSLD HOMES in Lake Ramsey backs to the Lake! The Camellia V H has an open floor plan with 4 bedrooms and 2 full bathrooms. This NEW home includes upgraded quartz counters, wood look plank tile flooring throughout, gutters, undermount cabinet lighting & more. Plan features: stainless appliances, walk-in pantry & island in kitchen, garden tub, separate shower & large walk-in closet in primary, boot bench, Wi-Fi thermostat & much more! About the Community: Located in Covington, Lake Ramsey offers far more than a place to live--it delivers a lifestyle rooted in nature, connection, and everyday adventure. This private, masterfully planned community blends serene natural surroundings with thoughtfully designed, energy-efficient new homes, creating a setting where comfort and outdoor living go hand in hand. Life at Lake Ramsey is active, social, and welcoming. Residents enjoy fishing, boating, cycling, jogging, and lakeside barbecues, along with neighborhood gatherings, holiday celebrations, and an annual community garage sale that brings neighbors together. Whether you're seeking peaceful relaxation or an engaging community atmosphere, Lake Ramsey offers the perfect balance of both. One of the community's most impressive features is its eight miles of scenic lake shoreline, providing breathtaking water and nature views throughout the neighborhood. Many homesites offer direct lake or green-space views, making Lake Ramsey an ideal choice for buyers looking for water-view living in Louisiana.

  10. 2026-03-06
    status Pending 1684-char remark
    Show marketing remark (1684 chars)

    Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! WATERFRONT PROPERTY! This Brand NEW Construction built by DSLD HOMES in Lake Ramsey backs to the Lake! The Camellia V H has an open floor plan with 4 bedrooms and 2 full bathrooms. This NEW home includes upgraded quartz counters, wood look plank tile flooring throughout, gutters, undermount cabinet lighting & more. Plan features: stainless appliances, walk-in pantry & island in kitchen, garden tub, separate shower & large walk-in closet in primary, boot bench, Wi-Fi thermostat & much more! About the Community: Located in Covington, Lake Ramsey offers far more than a place to live--it delivers a lifestyle rooted in nature, connection, and everyday adventure. This private, masterfully planned community blends serene natural surroundings with thoughtfully designed, energy-efficient new homes, creating a setting where comfort and outdoor living go hand in hand. Life at Lake Ramsey is active, social, and welcoming. Residents enjoy fishing, boating, cycling, jogging, and lakeside barbecues, along with neighborhood gatherings, holiday celebrations, and an annual community garage sale that brings neighbors together. Whether you're seeking peaceful relaxation or an engaging community atmosphere, Lake Ramsey offers the perfect balance of both. One of the community's most impressive features is its eight miles of scenic lake shoreline, providing breathtaking water and nature views throughout the neighborhood. Many homesites offer direct lake or green-space views, making Lake Ramsey an ideal choice for buyers looking for water-view living in Louisiana.

  11. 2026-03-03
    listed $346,238 Active 1684-char remark
    Show marketing remark (1684 chars)

    Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! WATERFRONT PROPERTY! This Brand NEW Construction built by DSLD HOMES in Lake Ramsey backs to the Lake! The Camellia V H has an open floor plan with 4 bedrooms and 2 full bathrooms. This NEW home includes upgraded quartz counters, wood look plank tile flooring throughout, gutters, undermount cabinet lighting & more. Plan features: stainless appliances, walk-in pantry & island in kitchen, garden tub, separate shower & large walk-in closet in primary, boot bench, Wi-Fi thermostat & much more! About the Community: Located in Covington, Lake Ramsey offers far more than a place to live--it delivers a lifestyle rooted in nature, connection, and everyday adventure. This private, masterfully planned community blends serene natural surroundings with thoughtfully designed, energy-efficient new homes, creating a setting where comfort and outdoor living go hand in hand. Life at Lake Ramsey is active, social, and welcoming. Residents enjoy fishing, boating, cycling, jogging, and lakeside barbecues, along with neighborhood gatherings, holiday celebrations, and an annual community garage sale that brings neighbors together. Whether you're seeking peaceful relaxation or an engaging community atmosphere, Lake Ramsey offers the perfect balance of both. One of the community's most impressive features is its eight miles of scenic lake shoreline, providing breathtaking water and nature views throughout the neighborhood. Many homesites offer direct lake or green-space views, making Lake Ramsey an ideal choice for buyers looking for water-view living in Louisiana.

  12. 2026-03-03
    listed $346,238 Active 1684-char remark
    Show marketing remark (1684 chars)

    Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! WATERFRONT PROPERTY! This Brand NEW Construction built by DSLD HOMES in Lake Ramsey backs to the Lake! The Camellia V H has an open floor plan with 4 bedrooms and 2 full bathrooms. This NEW home includes upgraded quartz counters, wood look plank tile flooring throughout, gutters, undermount cabinet lighting & more. Plan features: stainless appliances, walk-in pantry & island in kitchen, garden tub, separate shower & large walk-in closet in primary, boot bench, Wi-Fi thermostat & much more! About the Community: Located in Covington, Lake Ramsey offers far more than a place to live--it delivers a lifestyle rooted in nature, connection, and everyday adventure. This private, masterfully planned community blends serene natural surroundings with thoughtfully designed, energy-efficient new homes, creating a setting where comfort and outdoor living go hand in hand. Life at Lake Ramsey is active, social, and welcoming. Residents enjoy fishing, boating, cycling, jogging, and lakeside barbecues, along with neighborhood gatherings, holiday celebrations, and an annual community garage sale that brings neighbors together. Whether you're seeking peaceful relaxation or an engaging community atmosphere, Lake Ramsey offers the perfect balance of both. One of the community's most impressive features is its eight miles of scenic lake shoreline, providing breathtaking water and nature views throughout the neighborhood. Many homesites offer direct lake or green-space views, making Lake Ramsey an ideal choice for buyers looking for water-view living in Louisiana.

  13. 2025-10-30
    soldstatus $450,000
  14. 2019-07-12
    soldstatus $800,000
  15. 2017-03-17
    listed $60,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 22 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
$40,584
− Mortgage interest
−$19,456
− Property taxes
−$5,210
− Insurance
−$6,855
− Repairs & maintenance
−$3,247
− Management
−$3,247
− HOA
−$636
− Depreciation
−$10,104
Taxable loss
−$8,170
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,961
After-tax cash flow
$-536/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
St. Tammany Parish
NCES district ID
2201650
Math proficiency
43% ▼ -32.00%
Reading proficiency
55% ▼ -26.00%
Median HH income
$61,752
Composite
43.04/100
National rank
#3098
State rank
#11 of 98 in LA

Livability — Covington

Score
75/100
State rank
#17
US rank
#3876

Category grades

Amenities F Commute F Cost of living B+ Crime A- Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 228,296 people
City population
64,351
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,475
Household income
$80,926
Rent vs Own
12.2% rent · 87.8% own
Severe rent burden
296.0

Population outlook (St. Tammany County) Hauer SSP2

Today (2025)
286,725 people
By 2030
304,175 · +6.1%
By 2040
336,203 · +17.3%
By 2050
364,590 · +27.2%
By 2075
433,362 · +51.1%
By 2100
470,333 · +64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 9% Two or more races 4% Hispanic / Latino 3% Pacific Islander 2%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · St. Tammany

2024 margin
Solid R (+43.8) · D 27.3% · R 71.1% · Other 1.6%
2008→2024 swing
+9.6pp toward D · 2008: -53.4pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+44.2 2016: R+50.8 2012: R+52.2 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.03%
Current HPI
202.0458
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+477.1% since first listed
7 events — show timeline
  • 2026-03-06 Pending GSREIN
  • 2026-03-06 Pending AcadianaMLS
  • 2026-03-03 Listed $346,238 AcadianaMLS
  • 2026-03-03 Listed $346,238 GSREIN
  • 2025-10-30 Sold (Public Records) $450,000 Public Records
  • 2019-07-12 Sold (Public Records) $800,000 Public Records
  • 2017-03-17 Listed $60,000 AcadianaMLS

Property tax history

+9.2%/yr

Latest (2025): $606 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…