CashFlowRE
Sign in Sign up
40307 Cypress Reserve Blvd
D Composite 40.48
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 +11.3/15.0
  • Cash flow +10.6/30.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.7/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$275,000

40307 Cypress Reserve Blvd · Hammond, LA 70454
4 bd · 2.0 ba · 2,079 sqft · SingleFamily · 97 Days on market
Built 2020 Good condition 0.27 ac lot $132/sqft · 9% below area Est $301k · 9% under $53/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Motivated Seller! This home offers a very low assumable mortgage at 2.75% for the qualifying buyer! Seller WILL PAY ALL OF BUYER'S ASSOCIATED CLOSING COSTS upon acceptance of a full priced offer. Like new and built on just a little over 1/4-acre lot! The oversized back yard has sweeping views of a pond with a fountain, and a nature preserve. The seller paid a $9k premium for this lot! The front and back porches are covered! It is a premium lot with no neighbors behind. The home comes complete with a stainless-steel package, 9' Ceilings, gas range, gas tankless hot water heater, electric and gas amenities, granite counter tops in the kitchen and bathrooms, and luxury vinyl plank flooring throughout all main areas. Moen premium plumbing fixtures as well. Because it is a smart home with smart technology, you can control your living environment's A/C, lighting, and security at your fingertips. There is a security system including front and rear cameras, interior motion and doorbell camera. The exterior comes with front and rear rain gutters protected by the Leaf Filter system which has a lifetime limited warranty! This home has only been occupied by a sole owner, no pets, and the extra 3 bedrooms have never been slept in. The Cypress Reserve community has outstanding amenities, multiple playgrounds, scenic ponds, a resort-like pool and pavilion, all which provide outdoor activities and FUN! Located just minutes from major highways and downtown Ponchatoula. 14 miles to the Causeway Approach.

Key facts

  • Premium lot
  • Oversized back yard
  • Gas range

Tags

OVERSIZED BACK YARDSWEEPING VIEWS OF A PONDCOVERED FRONT AND BACK PORCHESPREMIUM LOTSTAINLESS-STEEL PACKAGEGAS RANGE

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 single-family listed at $275k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-135 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $255k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (16.3% below list).
  • Recommended offer: $230k (16.3% 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; 526 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($72k/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 $8k 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 97 days — a 9% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
  • 6 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.
Recommended offer $230,173 (16.3% 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 97 days. Have you received any prior offers? Is the seller open to a 16% 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
0.84%
Cap rate
5.70%
Cash-on-cash
-2.11%
DSCR
0.91
GRM
10.0

CMA / ARV

ARV (median comp)
$300,557
List price
$275,000
Delta
-8.50%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40343 Cypress Reserve Blvd 0.07mi 4/2.0 2,079 (0%) 1mo $260,000 $125 96
24209 Water Tupelo Rd 0.11mi 4/2.0 2,079 (0%) 7mo $250,000 $120 89
42322 Landing View Rd 0.11mi 4/2.0 1,957 (-6%) 2mo $249,900 $128 83
40183 Hastings Ct 0.49mi 4/2.0 2,045 (-2%) 1mo $288,900 $141 74
40327 Sedgwick Ln 0.14mi 4/2.0 1,829 (-12%) 1mo $250,000 $137 73
40085 Cypress View Rd 0.40mi 4/2.0 2,014 (-3%) 7mo $280,000 $139 70
42376 Landing View Rd 0.17mi 4/2.0 2,346 (+13%) 5mo $275,000 $117 67
24359 Dawson Ct 0.36mi 4/2.0 1,857 (-11%) 4mo $208,000 $112 62
24399 Arrowhead Rd 0.43mi 5/3.0 (+1) 2,016 (-3%) 6mo $306,110 $152 61
23616 Big Branch Dr 0.57mi 3/2.5 (-1) 2,068 (-0%) 6mo $278,000 $134 60
24066 Conservation Way Ave 0.39mi 4/2.0 1,869 (-10%) 6mo $265,300 $142 59
23728 Goose Point Dr 0.71mi 4/3.0 2,125 (+2%) 0mo $347,500 $164 59

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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-22.5%
Equity multiple
0.24×
Total profit
$-58,394
Equity at exit
$41,003
10-year hold
IRR
-24.2%
Equity multiple
-0.07×
Total profit
$-82,389
Equity at exit
$23,777

Cash invested: $77,000 (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 70454

Rents YoY
0.7%
Active inventory
526
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,302 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax est. 1.5%
$344 /mo · $4,125/yr
Insurance
$115
HOA
$53
Vacancy / Maint / Mgmt
$483
Net cashflow
$-135

Break-even live

Break-even rent $2,473
Max offer price $255,452
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
$68,750
Closing costs
$8,250
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
41095 Mersanger Rd Ponchatoula, LA 3.0 2.0 1510 $1,950 $1.29 43d 1 0.23mi
40531 Cypress Reserve Blvd Ponchatoula, LA 4.0 2.5 2597 $2,750 $1.06 43d 1 0.41mi
39638 Big Branch Dr Ponchatoula, LA 4.0 3.5 2978 $2,400 $0.81 43d 1 0.50mi

HOA detail

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

Listing history 31 events

  1. 2026-06-19
    days on market $275,000 Active 97 DOM
  2. 2026-06-18
    days on market $275,000 Active 96 DOM
  3. 2026-06-17
    days on market $275,000 Active 95 DOM
  4. 2026-06-16
    days on market $275,000 Active 94 DOM
  5. 2026-06-15
    days on market $275,000 Active 93 DOM
  6. 2026-06-14
    days on market $275,000 Active 91 DOM
  7. 2026-06-13
    days on market $275,000 Active 90 DOM
  8. 2026-06-10
    days on market $275,000 Active 88 DOM
  9. 2026-06-09
    days on market $275,000 Active 87 DOM
  10. 2026-06-08
    days on market $275,000 Active 86 DOM
  11. 2026-06-07
    pricedays on market $275,000 Active 85 DOM
  12. 2026-06-05
    days on market $279,000 Active 82 DOM
  13. 2026-06-03
    days on market $279,000 Active 81 DOM
  14. 2026-06-02
    days on market $279,000 Active 80 DOM
  15. 2026-06-01
    days on market $279,000 Active 79 DOM
  16. 2026-05-31
    days on market $279,000 Active 78 DOM
  17. 2026-05-30
    days on market $279,000 Active 77 DOM
  18. 2026-03-14
    listed $279,000 Active 1511-char remark
    Show marketing remark (1511 chars)

    Motivated Seller! This home offers a very low assumable mortgage at 2.75% for the qualifying buyer! Seller WILL PAY ALL OF BUYER'S ASSOCIATED CLOSING COSTS upon acceptance of a full priced offer. Like new and built on just a little over 1/4-acre lot! The oversized back yard has sweeping views of a pond with a fountain, and a nature preserve. The seller paid a $9k premium for this lot! The front and back porches are covered! It is a premium lot with no neighbors behind. The home comes complete with a stainless-steel package, 9' Ceilings, gas range, gas tankless hot water heater, electric and gas amenities, granite counter tops in the kitchen and bathrooms, and luxury vinyl plank flooring throughout all main areas. Moen premium plumbing fixtures as well. Because it is a smart home with smart technology, you can control your living environment's A/C, lighting, and security at your fingertips. There is a security system including front and rear cameras, interior motion and doorbell camera. The exterior comes with front and rear rain gutters protected by the Leaf Filter system which has a lifetime limited warranty! This home has only been occupied by a sole owner, no pets, and the extra 3 bedrooms have never been slept in. The Cypress Reserve community has outstanding amenities, multiple playgrounds, scenic ponds, a resort-like pool and pavilion, all which provide outdoor activities and FUN! Located just minutes from major highways and downtown Ponchatoula. 14 miles to the Causeway Approach.

  19. 2026-03-14
    listed $279,000 Active 1511-char remark
    Show marketing remark (1511 chars)

    Motivated Seller! This home offers a very low assumable mortgage at 2.75% for the qualifying buyer! Seller WILL PAY ALL OF BUYER'S ASSOCIATED CLOSING COSTS upon acceptance of a full priced offer. Like new and built on just a little over 1/4-acre lot! The oversized back yard has sweeping views of a pond with a fountain, and a nature preserve. The seller paid a $9k premium for this lot! The front and back porches are covered! It is a premium lot with no neighbors behind. The home comes complete with a stainless-steel package, 9' Ceilings, gas range, gas tankless hot water heater, electric and gas amenities, granite counter tops in the kitchen and bathrooms, and luxury vinyl plank flooring throughout all main areas. Moen premium plumbing fixtures as well. Because it is a smart home with smart technology, you can control your living environment's A/C, lighting, and security at your fingertips. There is a security system including front and rear cameras, interior motion and doorbell camera. The exterior comes with front and rear rain gutters protected by the Leaf Filter system which has a lifetime limited warranty! This home has only been occupied by a sole owner, no pets, and the extra 3 bedrooms have never been slept in. The Cypress Reserve community has outstanding amenities, multiple playgrounds, scenic ponds, a resort-like pool and pavilion, all which provide outdoor activities and FUN! Located just minutes from major highways and downtown Ponchatoula. 14 miles to the Causeway Approach.

  20. 2025-09-27
    price $279,000
  21. 2025-09-27
    price $279,000
  22. 2025-07-21
    price $289,000
  23. 2025-07-21
    price $289,000
  24. 2025-06-30
    price $299,900
  25. 2025-06-30
    price $299,900
  26. 2025-06-07
    listed $304,900 Active
  27. 2025-06-07
    listed $289,000 Active
  28. 2025-02-27
    price $309,900
  29. 2025-02-18
    price $309,900
  30. 2024-12-10
    listed $314,900 Active
  31. 2020-06-04
    listed $239,900

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,621
− Mortgage interest
−$15,404
− Property taxes
−$4,125
− Insurance
−$1,375
− Repairs & maintenance
−$2,210
− Management
−$2,210
− HOA
−$636
− Depreciation
−$8,000
Taxable loss
−$6,339
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,521
After-tax cash flow
$-100/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This home is in excellent condition with a low-maintenance exterior and interior. It offers a premium lot with no neighbors behind and sweeping views of a pond and nature preserve. The home is move-in ready and would benefit from minor cosmetic updates to enhance its curb appeal and interior aesthetics.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Rental HVAC maintenance — Ensures comfort and energy efficiency
  • Resale Kitchen appliances maintenance — Keeps appliances in good working condition

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Rental HVAC maintenance — Ensures comfort and energy efficiency
  • Resale Kitchen appliances maintenance — Keeps appliances in good working condition

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
34,564
Household income
$71,611
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
479.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 16% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 15% Slovak 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5%

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
▼ -83.55%
Current HPI
129.6069
Rent YoY
▲ 0.66%
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

+16.3% since first listed
14 events — show timeline
  • 2026-03-14 Listed $279,000 GSREIN
  • 2026-03-14 Listed $279,000 AcadianaMLS
  • 2025-09-27 Price Changed $279,000 AcadianaMLS
  • 2025-09-27 Price Changed $279,000 GSREIN
  • 2025-07-21 Price Changed $289,000 AcadianaMLS
  • 2025-07-21 Price Changed $289,000 GSREIN
  • 2025-06-30 Price Changed $299,900 AcadianaMLS
  • 2025-06-30 Price Changed $299,900 GSREIN
  • 2025-06-07 Listed $289,000 AcadianaMLS
  • 2025-06-07 Listed $304,900 AcadianaMLS
  • 2025-02-27 Price Changed $309,900 AcadianaMLS
  • 2025-02-18 Price Changed $309,900 GSREIN
  • 2024-12-10 Listed $314,900 AcadianaMLS
  • 2020-06-04 Listed $239,900 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…