CashFlowRE
Sign in Sign up
24059 Cosner Ln
C+ Composite 60.26
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 +27.0/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$150,000

24059 Cosner Ln · Hammond, LA 70446
3 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 13 Days on market
Built 2013 2.33 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home sits on 2.33 acres at the end of a dead-end street. The wrap-around porch alone is worth the drive out! It's the kind you actually use. Inside, the open floor plan makes the space feel bigger than you'd expect, with a built-in in the living room that adds a nice custom touch. The primary bath has both a tub and a separate shower, and the kitchen has been updated with newer stainless steel appliances. New aerator system on the property too. Out back, you've got a pond, a fenced pasture area, and land that's just really great to look at. Set back from the road so you've got real privacy without feeling like you're in the middle of nowhere. Quiet street and enough space to actually do something, whether that's animals, a garden, or just room to breathe.

Key facts

  • 2.33 acre lot
  • 3 parking spots
  • Built 2013

Property features AI

Exterior

  • Parking: Driveway; Off-street parking; Three or more parking spaces
  • Security: Smoke detectors
  • Utilities: Well water; Septic tank
  • Home design: Single-story; Raised foundation; Very good condition
  • Construction: Vinyl siding; Metal roof; Built with a raised foundation
  • Exterior features: Fence; Wood porch/patio; Pond on the lot; Property located outside city limits

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Has heating
  • Interior features: Ceiling fans; Pantry; Cable TV
  • 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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 9.7% 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: Loranger Elementary School (math 13% / reading 24%, grade F, #467 of 646 statewide, top 73%, 834 students, 66% FRL); Hammond High Magnet School (math 19% / reading 28%, grade F, #167 of 265 statewide, top 63%, 1,750 students, 64% FRL).
  • Market conditions: 60 active listings in the ZIP; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 6y 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 $122k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; major 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 $150,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.10%
Cap rate
9.65%
Cash-on-cash
11.99%
DSCR
1.53
GRM
7.6

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
1.5%
Equity multiple
1.06×
Total profit
$2,354
Equity at exit
$22,365
10-year hold
IRR
11.0%
Equity multiple
1.86×
Total profit
$36,185
Equity at exit
$12,969

Cash invested: $42,000 (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 70446

Home prices YoY
-33.1%
Active inventory
60
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,648 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$33 /mo · $393/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$420

Break-even live

Break-even rent $1,116
Max offer price $150,000
Occupancy floor 70%

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
$37,500
Closing costs
$4,500
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 18 events

  1. 2026-04-30
    status Pending
  2. 2026-04-19
    status Pending 770-char remark
    Show marketing remark (770 chars)

    This home sits on 2.33 acres at the end of a dead-end street. The wrap-around porch alone is worth the drive out! It's the kind you actually use. Inside, the open floor plan makes the space feel bigger than you'd expect, with a built-in in the living room that adds a nice custom touch. The primary bath has both a tub and a separate shower, and the kitchen has been updated with newer stainless steel appliances. New aerator system on the property too. Out back, you've got a pond, a fenced pasture area, and land that's just really great to look at. Set back from the road so you've got real privacy without feeling like you're in the middle of nowhere. Quiet street and enough space to actually do something, whether that's animals, a garden, or just room to breathe.

  3. 2026-04-19
    historical Active Under Contract
    Show marketing remark (770 chars)

    This home sits on 2.33 acres at the end of a dead-end street. The wrap-around porch alone is worth the drive out! It's the kind you actually use. Inside, the open floor plan makes the space feel bigger than you'd expect, with a built-in in the living room that adds a nice custom touch. The primary bath has both a tub and a separate shower, and the kitchen has been updated with newer stainless steel appliances. New aerator system on the property too. Out back, you've got a pond, a fenced pasture area, and land that's just really great to look at. Set back from the road so you've got real privacy without feeling like you're in the middle of nowhere. Quiet street and enough space to actually do something, whether that's animals, a garden, or just room to breathe.

  4. 2026-04-17
    listed $150,000 Active
    Show marketing remark (770 chars)

    This home sits on 2.33 acres at the end of a dead-end street. The wrap-around porch alone is worth the drive out! It's the kind you actually use. Inside, the open floor plan makes the space feel bigger than you'd expect, with a built-in in the living room that adds a nice custom touch. The primary bath has both a tub and a separate shower, and the kitchen has been updated with newer stainless steel appliances. New aerator system on the property too. Out back, you've got a pond, a fenced pasture area, and land that's just really great to look at. Set back from the road so you've got real privacy without feeling like you're in the middle of nowhere. Quiet street and enough space to actually do something, whether that's animals, a garden, or just room to breathe.

  5. 2026-04-17
    listed $150,000 Active 770-char remark
    Show marketing remark (770 chars)

    This home sits on 2.33 acres at the end of a dead-end street. The wrap-around porch alone is worth the drive out! It's the kind you actually use. Inside, the open floor plan makes the space feel bigger than you'd expect, with a built-in in the living room that adds a nice custom touch. The primary bath has both a tub and a separate shower, and the kitchen has been updated with newer stainless steel appliances. New aerator system on the property too. Out back, you've got a pond, a fenced pasture area, and land that's just really great to look at. Set back from the road so you've got real privacy without feeling like you're in the middle of nowhere. Quiet street and enough space to actually do something, whether that's animals, a garden, or just room to breathe.

  6. 2020-10-08
    soldstatus Sold 345-char remark
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  7. 2020-10-08
    soldstatus $122,000 Closed
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  8. 2020-09-02
    status Pending
  9. 2020-08-26
    status Active
  10. 2020-07-13
    status Pending
  11. 2020-07-10
    status Active
  12. 2020-07-07
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  13. 2020-07-06
    status Pending
  14. 2020-06-30
    listed $120,900 Active 345-char remark
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  15. 2020-06-30
    listed $120,900
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  16. 2020-06-30
    listed $120,900 Active
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  17. 2020-06-30
    listed $120,900
    Show marketing remark (345 chars)

    Great home at a great value. Only 7 years young. Open floor plan. New carpet. Gorgeous wrap around porch gives you nice views of your 2.33 acres, pond and fenced pasture. Metal roof. New range/oven being installed. New well equipment and updated sewer. Please know that about ½ of your property is past the pond. Just minutes into Robert.

  18. 2001-03-15
    soldstatus $14,900

ⓘ 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
$393 · $33/mo
Projected year-2 tax
$825 · $69/mo
Expected delta
+$432/yr (+$36/mo · 109.9%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 6/10 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 1 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
$19,771
− Mortgage interest
−$8,402
− Property taxes
−$393
− Insurance
−$750
− Repairs & maintenance
−$1,582
− Management
−$1,582
− Depreciation
−$4,364
Taxable income
$2,698
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$648
After-tax cash flow
$4,389/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

City population
51,394
Population (ZIP)
6,871

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 (81%)
Race & ethnicity
White 81% Black 9% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 13%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4% French/Haitian/Cajun 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
▼ -66.41%
Current HPI
133.9227
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+906.7% since first listed
18 events — show timeline
  • 2026-04-30 Pending GSREIN
  • 2026-04-19 Pending AcadianaMLS
  • 2026-04-19 Contingent GSREIN
  • 2026-04-17 Listed $150,000 AcadianaMLS
  • 2026-04-17 Listed $150,000 GSREIN
  • 2020-10-08 Sold (MLS) $122,000 GSREIN
  • 2020-10-08 Sold (MLS) GBRMLS
  • 2020-09-02 Pending GSREIN
  • 2020-08-26 Relisted GSREIN
  • 2020-07-13 Pending GSREIN
  • 2020-07-10 Relisted GSREIN
  • 2020-07-07 Pending GBRMLS
  • 2020-07-06 Pending GSREIN
  • 2020-06-30 Listed $120,900 AcadianaMLS
  • 2020-06-30 Listed $120,900 GSREIN
  • 2020-06-30 Listed $120,900 AcadianaMLS
  • 2020-06-30 Listed $120,900 GBRMLS
  • 2001-03-15 Sold (Public Records) $14,900 Public Records

Property tax history

+0.2%/yr

Latest (2025): $393 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…