CashFlowRE
Sign in Sign up
330 Penn Mill Lakes Blvd
D Composite 43.01
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 +12.4/30.0
  • ARV discount +10.9/15.0
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • DSCR +3.7/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

330 Penn Mill Lakes Blvd · Covington, LA 70435
3 bd · 2.0 ba · 1,510 sqft · SingleFamily public records · 46 Days on market
Built 2009 9,239 sqft lot $165/sqft · 8% below area Est $269k · 8% under $40/mo HOA · 2% of rent

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

Listing remarks MLS

Flood Zone C 0% Financing for Qualified Buyers! Welcome to your new home! Lake-View living meets ultimate peace of mind in this pristine 3BD/2BA home in the desirable Penn Mill Lakes Subdivision. This residence comes equipped with a high-value whole-house generator, ensuring comfort year-round. The open-concept interior features vaulted ceilings and durable laminate wood flooring throughout the main living areas. The kitchen is a chef's delight, boasting a gas range, stainless steel appliances, and a wrap-around breakfast bar. Retreat to the primary suite featuring a large walk-in closet and a relaxing garden tub. Outside, enjoy serene lake views from the comfort of your oversized screened-in patio. This home offers a low-maintenance lifestyle with professional landscaping and a spacious 2-car garage. Residents enjoy community amenities including a neighborhood pool and playground, walk trails, and other outdoor activities. Don't miss out--schedule your private tour today!

Key facts

  • Lake views
  • Neighborhood pool
  • Playground

Tags

WHOLE-HOUSE GENERATORLAKE VIEWSOVERSIZED SCREENED-IN PATIOPROFESSIONAL LANDSCAPINGNEIGHBORHOOD POOLPLAYGROUND

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $480; Community pool

Exterior

  • Parking: Two parking spaces
  • Security: Security system
  • Utilities: Generator electric; Public water; Public sewer
  • Home design: Single-story; Brick and vinyl siding exterior; Asphalt shingle roof; Slab foundation; Very good condition; Lot is rectangular and located outside city limits (approx. 74 x 135)
  • Construction: Built with brick and vinyl siding; Asphalt shingle roof; Slab foundation
  • Exterior features: Enclosed porch; Fence; Concrete covered porch; Screened porch; Pond on lot; Lakefront

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has heating; Has cooling
  • Interior features: Cathedral ceilings; High ceilings; Vaulted 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 $249k.

Deal economics

  • At list price, monthly cash flow is $-41 ($-487/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (2.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (20.4% below list).
  • Recommended offer: $198k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% 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.
  • Zoned schools: Covington Elementary School (math 52% / reading 52%, grade C-, #108 of 646 statewide, top 18%, 628 students, 59% FRL); Pine View Middle School (math 20% / reading 37%, grade F, #119 of 218 statewide, top 57%, 635 students, 62% FRL); Covington High School (math 32% / reading 44%, grade F, #90 of 265 statewide, top 34%, 1,660 students, 46% FRL) — zoned schools average 56% FRL vs 40% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 366 active listings in the ZIP; solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).

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.
  • St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y 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 $165k; list at $249k implies a 51% 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; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,263 (20.4% 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 46 days. Have you received any prior offers? Is the seller open to a 20% 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. 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
0.80%
Cap rate
6.10%
Cash-on-cash
-0.70%
DSCR
0.97
GRM
10.5

CMA / ARV

ARV (median comp)
$269,319
List price
$249,000
Delta
-7.54%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
709 Bridle Ct 0.14mi 3/2.0 1,533 (+2%) 11mo $245,000 $160 81
75522 Beverly Dr 0.36mi 3/2.0 1,487 (-2%) 7mo $250,000 $168 75
517 Huseman Ln 0.50mi 3/2.0 1,510 (0%) 10mo $192,500 $127 68
413 Penn Ct 0.10mi 3/2.0 1,736 (+15%) 3mo $255,000 $147 68
334 Penn Mill Lakes Blvd 0.01mi 3/2.0 1,350 (-11%) 22mo $249,999 $185 63
337 Penn Mill Lakes Blvd 0.05mi 3/2.0 1,715 (+14%) 15mo $240,000 $140 63
15010 Lake Ramsey Rd 0.35mi 3/2.0 1,600 (+6%) 16mo $147,000 $92 60
76077 Carroll Dr 0.38mi 2/2.0 (-1) 1,556 (+3%) 14mo $187,700 $121 60
456 Steeple Chase Rd 0.22mi 3/2.0 1,731 (+15%) 24mo $255,000 $147 46
76118 Carroll Dr 0.49mi 4/2.0 (+1) 1,678 (+11%) 21mo $250,000 $149 36

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
-17.5%
Equity multiple
0.38×
Total profit
$-42,975
Equity at exit
$37,127
10-year hold
IRR
-9.5%
Equity multiple
0.41×
Total profit
$-40,914
Equity at exit
$21,529

Cash invested: $69,720 (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
366
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,983 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$157 /mo · $1,888/yr
Insurance
$104
HOA
$40
Vacancy / Maint / Mgmt
$416
Net cashflow
$-41

Break-even live

Break-even rent $2,034
Max offer price $241,827
Occupancy floor 97%

Sensitivity live

Price -10% $100 -5% $30 +0% $-41 +5% $-111 +10% $-182
Rent -10% $-197 -5% $-119 +0% $-41 +5% $38 +10% $116
Rate -1.0pp $85 -0.5pp $23 base $-41 +0.5pp $-105 +1.0pp $-171

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
$62,250
Closing costs
$7,470
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.

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
gaslandscapingpool

Listing history 28 events

  1. 2026-06-21
    days on market $249,000 Active 46 DOM
  2. 2026-06-18
    days on market $249,000 Active 43 DOM
  3. 2026-06-17
    days on market $249,000 Active 42 DOM
  4. 2026-06-16
    days on market $249,000 Active 41 DOM
  5. 2026-06-15
    days on market $249,000 Active 40 DOM
  6. 2026-06-13
    days on market $249,000 Active 38 DOM
  7. 2026-06-10
    days on market $249,000 Active 35 DOM
  8. 2026-06-09
    days on market $249,000 Active 34 DOM
  9. 2026-06-08
    days on market $249,000 Active 33 DOM
  10. 2026-06-07
    days on market $249,000 Active 32 DOM
  11. 2026-06-03
    pricedays on market $249,000 Active 28 DOM
    Show marketing remark (987 chars)

    Flood Zone C 0% Financing for Qualified Buyers! Welcome to your new home! Lake-View living meets ultimate peace of mind in this pristine 3BD/2BA home in the desirable Penn Mill Lakes Subdivision. This residence comes equipped with a high-value whole-house generator, ensuring comfort year-round. The open-concept interior features vaulted ceilings and durable laminate wood flooring throughout the main living areas. The kitchen is a chef's delight, boasting a gas range, stainless steel appliances, and a wrap-around breakfast bar. Retreat to the primary suite featuring a large walk-in closet and a relaxing garden tub. Outside, enjoy serene lake views from the comfort of your oversized screened-in patio. This home offers a low-maintenance lifestyle with professional landscaping and a spacious 2-car garage. Residents enjoy community amenities including a neighborhood pool and playground, walk trails, and other outdoor activities. Don't miss out--schedule your private tour today!

  12. 2026-06-02
    days on market $259,999 Active 27 DOM
  13. 2026-06-01
    days on market $259,999 Active 26 DOM
  14. 2026-05-31
    days on market $259,999 Active 25 DOM
  15. 2026-05-06
    listed $259,999 Active 987-char remark
    Show marketing remark (987 chars)

    Flood Zone C 0% Financing for Qualified Buyers! Welcome to your new home! Lake-View living meets ultimate peace of mind in this pristine 3BD/2BA home in the desirable Penn Mill Lakes Subdivision. This residence comes equipped with a high-value whole-house generator, ensuring comfort year-round. The open-concept interior features vaulted ceilings and durable laminate wood flooring throughout the main living areas. The kitchen is a chef's delight, boasting a gas range, stainless steel appliances, and a wrap-around breakfast bar. Retreat to the primary suite featuring a large walk-in closet and a relaxing garden tub. Outside, enjoy serene lake views from the comfort of your oversized screened-in patio. This home offers a low-maintenance lifestyle with professional landscaping and a spacious 2-car garage. Residents enjoy community amenities including a neighborhood pool and playground, walk trails, and other outdoor activities. Don't miss out--schedule your private tour today!

  16. 2026-05-06
    listed $259,999 Active 999-char remark
    Show marketing remark (987 chars)

    Flood Zone C 0% Financing for Qualified Buyers! Welcome to your new home! Lake-View living meets ultimate peace of mind in this pristine 3BD/2BA home in the desirable Penn Mill Lakes Subdivision. This residence comes equipped with a high-value whole-house generator, ensuring comfort year-round. The open-concept interior features vaulted ceilings and durable laminate wood flooring throughout the main living areas. The kitchen is a chef's delight, boasting a gas range, stainless steel appliances, and a wrap-around breakfast bar. Retreat to the primary suite featuring a large walk-in closet and a relaxing garden tub. Outside, enjoy serene lake views from the comfort of your oversized screened-in patio. This home offers a low-maintenance lifestyle with professional landscaping and a spacious 2-car garage. Residents enjoy community amenities including a neighborhood pool and playground, walk trails, and other outdoor activities. Don't miss out--schedule your private tour today!

  17. 2019-06-05
    soldstatus $165,000
  18. 2019-05-31
    soldstatus $165,000 Closed
    Show marketing remark (520 chars)

    Adorable home in Penn Mill Lakes Subdivision. This Beauty Offers 3 Bedrooms, 2 Bathrooms, large screened patio overlooking private lake and plenty of yard space that's beautifully landscaped. Included is a whole-house generator, laminate wood floors, vaulted ceiling, 2 car garage. Master suite features garden tub & walk in closet. Kitchen includes stainless steel appliances, gas range, pantry, wrap around breakfast bar & breakfast area. Great Opportunity To Live In Amazing Penn Mill Lakes! Flood Zone C!

  19. 2019-05-03
    status Pending
    Show marketing remark (520 chars)

    Adorable home in Penn Mill Lakes Subdivision. This Beauty Offers 3 Bedrooms, 2 Bathrooms, large screened patio overlooking private lake and plenty of yard space that's beautifully landscaped. Included is a whole-house generator, laminate wood floors, vaulted ceiling, 2 car garage. Master suite features garden tub & walk in closet. Kitchen includes stainless steel appliances, gas range, pantry, wrap around breakfast bar & breakfast area. Great Opportunity To Live In Amazing Penn Mill Lakes! Flood Zone C!

  20. 2019-05-01
    price $172,000
    Show marketing remark (520 chars)

    Adorable home in Penn Mill Lakes Subdivision. This Beauty Offers 3 Bedrooms, 2 Bathrooms, large screened patio overlooking private lake and plenty of yard space that's beautifully landscaped. Included is a whole-house generator, laminate wood floors, vaulted ceiling, 2 car garage. Master suite features garden tub & walk in closet. Kitchen includes stainless steel appliances, gas range, pantry, wrap around breakfast bar & breakfast area. Great Opportunity To Live In Amazing Penn Mill Lakes! Flood Zone C!

  21. 2019-04-29
    listed $171,000 Active
    Show marketing remark (520 chars)

    Adorable home in Penn Mill Lakes Subdivision. This Beauty Offers 3 Bedrooms, 2 Bathrooms, large screened patio overlooking private lake and plenty of yard space that's beautifully landscaped. Included is a whole-house generator, laminate wood floors, vaulted ceiling, 2 car garage. Master suite features garden tub & walk in closet. Kitchen includes stainless steel appliances, gas range, pantry, wrap around breakfast bar & breakfast area. Great Opportunity To Live In Amazing Penn Mill Lakes! Flood Zone C!

  22. 2019-04-29
    listed $172,000
    Show marketing remark (520 chars)

    Adorable home in Penn Mill Lakes Subdivision. This Beauty Offers 3 Bedrooms, 2 Bathrooms, large screened patio overlooking private lake and plenty of yard space that's beautifully landscaped. Included is a whole-house generator, laminate wood floors, vaulted ceiling, 2 car garage. Master suite features garden tub & walk in closet. Kitchen includes stainless steel appliances, gas range, pantry, wrap around breakfast bar & breakfast area. Great Opportunity To Live In Amazing Penn Mill Lakes! Flood Zone C!

  23. 2018-05-21
    historical
  24. 2018-04-24
    historical Pending Continue to Show
  25. 2018-04-18
    listed $160,000
  26. 2018-04-18
    listed $160,000 Active
  27. 2008-09-09
    listed $164,500
  28. 2008-09-09
    listed $164,500

ⓘ 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
$1,888 · $157/mo
Projected year-2 tax
$1,888 · $157/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
$23,792
− Mortgage interest
−$13,948
− Property taxes
−$1,888
− Insurance
−$1,245
− Repairs & maintenance
−$1,903
− Management
−$1,903
− HOA
−$480
− Depreciation
−$7,244
Taxable loss
−$4,820
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,157
After-tax cash flow
$670/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

+51.4% since first listed
16 events — show timeline
  • 2026-06-03 Price Changed $249,000 AcadianaMLS
  • 2026-06-03 Price Changed $249,000 GSREIN
  • 2026-05-06 Listed $259,999 GSREIN
  • 2026-05-06 Listed $259,999 AcadianaMLS
  • 2019-06-05 Sold (Public Records) $165,000 Public Records
  • 2019-05-31 Sold (MLS) $165,000 GSREIN
  • 2019-05-03 Pending GSREIN
  • 2019-05-01 Price Changed $172,000 GSREIN
  • 2019-04-29 Listed $172,000 AcadianaMLS
  • 2019-04-29 Listed $171,000 GSREIN
  • 2018-05-21 Listing Removed GSREIN
  • 2018-04-24 Contingent GSREIN
  • 2018-04-18 Listed $160,000 GSREIN
  • 2018-04-18 Listed $160,000 AcadianaMLS
  • 2008-09-09 Listed $164,500 GSREIN
  • 2008-09-09 Listed $164,500 AcadianaMLS

Property tax history

-0.6%/yr

Latest (2025): $1,888 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…