CashFlowRE
Sign in Sign up
41853 Snowball Cir
C- Composite 52.59
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 +17.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$228,000

41853 Snowball Cir · Ponchatoula, LA 70454
3 bd · 2.0 ba · 1,642 sqft · SingleFamily public records · 51 Days on market
Built 2011 8,712 sqft lot $139/sqft · 17% below area Est $274k · 17% under $43/mo HOA · 2% of rent

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

Listing remarks MLS

Tucked away for privacy and charm, this adorable home backs to a serene wooded area and features a fenced yard along with a relaxing screened-in porch--perfect for enjoying peaceful mornings and evenings. Inside, you'll find spacious living areas enhanced by beautiful wood-like flooring throughout, offering both style and easy maintenance. The inviting primary suite includes a luxurious garden tub, dual vanities, his-and-hers walk-in closets, and a convenient linen closet. Additional highlights include a two-car garage and a covered front entrance. Located in a wonderful neighborhood, residents enjoy access to community amenities such as a pool, playground, and scenic fishing pond--creating a lifestyle of comfort, ease, and everyday enjoyment.

Key facts

  • Screened-in porch
  • Fenced yard
  • Dual vanities

Tags

WOODED AREAFENCED YARDSCREENED-IN PORCHGARDEN TUBDUAL VANITIESWALK-IN CLOSETS

Property features AI

Finance

  • HOA & community: Homeowners association with semi-annual fee of $260

Exterior

  • Parking: Attached garage with two spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Shingle roof; Average condition; Slab foundation; Lot dimensions approximately 119 x 75 x 120
  • Construction: Built with brick; Shingle roof; Slab foundation
  • Exterior features: Porch; Enclosed porch; Screened porch; Rectangular lot; Located outside city limits

Interior

  • Bedrooms: Total rooms: 3
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Enclosed porch; Screened porch

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 $228k.

Deal economics

  • At list price, monthly cash flow is $168 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (7.1% below list).
  • Recommended offer: $212k (7.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 5.2% in Ponchatoula — 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 68/100 on livability (#91 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D, crime D-, amenities 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.
  • Market conditions: Rents flat; 527 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 35% 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 $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 51 days — a 3% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 16y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,716 (7.1% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
7.18%
Cash-on-cash
3.16%
DSCR
1.14
GRM
9.0

CMA / ARV

ARV (median comp)
$274,015
List price
$228,000
Delta
-16.79%
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
41958 Snowball Cir 0.17mi 3/2.0 1,617 (-2%) 3mo $229,000 $142 88
28507 Rosedust Ln 0.20mi 3/2.0 1,683 (+2%) 2mo $238,000 $141 85
70048 Hirson Ct 0.30mi 3/2.0 1,689 (+3%) 0mo $267,000 $158 81
69261 Taverny Ct 0.21mi 3/2.0 1,732 (+6%) 0mo $286,000 $165 80
10136 Cesson Ct 0.42mi 3/2.0 1,615 (-2%) 3mo $271,000 $168 75
69484 Taverny Ct 0.24mi 3/2.0 1,747 (+6%) 4mo $280,000 $160 75
41173 Snowball Cir 0.47mi 3/2.0 1,585 (-4%) 0mo $215,000 $136 72
69628 Taverny Ct 0.44mi 3/2.0 1,715 (+4%) 4mo $272,000 $159 69
28491 Twilight Dr 0.26mi 3/2.0 1,415 (-14%) 4mo $213,000 $151 62
9 Adrienne St 0.39mi 2/2.0 (-1) 1,437 (-12%) 2mo $175,000 $122 54
28515 Vintage Ln 0.58mi 3/2.0 1,476 (-10%) 4mo $224,000 $152 53
28465 Plum St 0.69mi 3/2.0 1,438 (-12%) 3mo $203,680 $142 45

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
-13.9%
Equity multiple
0.51×
Total profit
$-31,107
Equity at exit
$33,996
10-year hold
IRR
-9.1%
Equity multiple
0.49×
Total profit
$-32,402
Equity at exit
$19,713

Cash invested: $63,840 (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
527
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,117 medium interval (Pro) →
Mortgage (P&I)
$1,196
Tax from tax record
$171 /mo · $2,047/yr
Insurance
$95
HOA
$43
Vacancy / Maint / Mgmt
$445
Net cashflow
$168

Break-even live

Break-even rent $1,904
Max offer price $228,000
Occupancy floor 87%

Sensitivity live

Price -10% $297 -5% $233 +0% $168 +5% $104 +10% $39
Rent -10% $1 -5% $85 +0% $168 +5% $252 +10% $336
Rate -1.0pp $283 -0.5pp $226 base $168 +0.5pp $109 +1.0pp $49

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
$57,000
Closing costs
$6,840
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
69332 Taverny Ct Madisonville, LA 3.0 2.0 2000 $2,250 $1.12 45d 1 0.16mi
400 Walter Ln Madisonville, LA 3.0 2.5 2217 $2,400 $1.08 25d 1 1.26mi

HOA detail

Monthly dues
$43 · $516/yr
Likely covers
pool

Listing history 37 events

  1. 2026-06-21
    days on market $228,000 Active 51 DOM
  2. 2026-06-19
    days on market $228,000 Active 49 DOM
  3. 2026-06-18
    days on market $228,000 Active 48 DOM
  4. 2026-06-17
    days on market $228,000 Active 47 DOM
  5. 2026-06-16
    days on market $228,000 Active 46 DOM
  6. 2026-06-15
    days on market $228,000 Active 45 DOM
  7. 2026-06-14
    days on market $228,000 Active 43 DOM
  8. 2026-06-13
    days on market $228,000 Active 42 DOM
  9. 2026-06-10
    days on market $228,000 Active 40 DOM
  10. 2026-06-09
    days on market $228,000 Active 39 DOM
  11. 2026-06-08
    days on market $228,000 Active 38 DOM
  12. 2026-06-07
    days on market $228,000 Active 37 DOM
  13. 2026-06-05
    days on market $228,000 Active 34 DOM
  14. 2026-06-03
    days on market $228,000 Active 33 DOM
  15. 2026-06-02
    pricedays on market $228,000 Active 32 DOM
  16. 2026-06-01
    days on market $235,000 Active 31 DOM
    Show marketing remark (753 chars)

    Tucked away for privacy and charm, this adorable home backs to a serene wooded area and features a fenced yard along with a relaxing screened-in porch--perfect for enjoying peaceful mornings and evenings. Inside, you'll find spacious living areas enhanced by beautiful wood-like flooring throughout, offering both style and easy maintenance. The inviting primary suite includes a luxurious garden tub, dual vanities, his-and-hers walk-in closets, and a convenient linen closet. Additional highlights include a two-car garage and a covered front entrance. Located in a wonderful neighborhood, residents enjoy access to community amenities such as a pool, playground, and scenic fishing pond--creating a lifestyle of comfort, ease, and everyday enjoyment.

  17. 2026-05-31
    days on market $235,000 Active 30 DOM
  18. 2026-05-30
    days on market $235,000 Active 29 DOM
  19. 2026-05-01
    listed $235,000 Active 753-char remark
    Show marketing remark (753 chars)

    Tucked away for privacy and charm, this adorable home backs to a serene wooded area and features a fenced yard along with a relaxing screened-in porch--perfect for enjoying peaceful mornings and evenings. Inside, you'll find spacious living areas enhanced by beautiful wood-like flooring throughout, offering both style and easy maintenance. The inviting primary suite includes a luxurious garden tub, dual vanities, his-and-hers walk-in closets, and a convenient linen closet. Additional highlights include a two-car garage and a covered front entrance. Located in a wonderful neighborhood, residents enjoy access to community amenities such as a pool, playground, and scenic fishing pond--creating a lifestyle of comfort, ease, and everyday enjoyment.

  20. 2026-05-01
    listed $235,000 Active 769-char remark
    Show marketing remark (753 chars)

    Tucked away for privacy and charm, this adorable home backs to a serene wooded area and features a fenced yard along with a relaxing screened-in porch--perfect for enjoying peaceful mornings and evenings. Inside, you'll find spacious living areas enhanced by beautiful wood-like flooring throughout, offering both style and easy maintenance. The inviting primary suite includes a luxurious garden tub, dual vanities, his-and-hers walk-in closets, and a convenient linen closet. Additional highlights include a two-car garage and a covered front entrance. Located in a wonderful neighborhood, residents enjoy access to community amenities such as a pool, playground, and scenic fishing pond--creating a lifestyle of comfort, ease, and everyday enjoyment.

  21. 2022-04-12
    soldstatus $240,000
  22. 2022-04-06
    soldstatus $240,000 Closed
  23. 2022-02-17
    status Pending
  24. 2022-02-05
    listed $240,000
  25. 2022-02-05
    listed $240,000 Active
  26. 2014-06-24
    soldstatus $156,000
  27. 2014-06-20
    soldstatus $156,000
  28. 2013-12-07
    listed $157,500
  29. 2013-12-07
    listed $157,500
  30. 2013-08-26
    listed $159,000
  31. 2013-08-26
    listed $159,000
  32. 2010-07-04
    soldstatus $148,700
  33. 2010-04-06
    listed $148,700
  34. 2010-04-06
    listed $148,700
  35. 2010-02-11
    listed $148,700
  36. 2010-02-11
    listed $148,700
  37. 2010-01-06
    soldstatus $800,000

ⓘ 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
$2,047 · $171/mo
Projected year-2 tax
$2,047 · $171/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 4/10 Moderate
  • 🌡 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
$25,406
− Mortgage interest
−$12,772
− Property taxes
−$2,047
− Insurance
−$1,140
− Repairs & maintenance
−$2,032
− Management
−$2,032
− HOA
−$516
− Depreciation
−$6,633
Taxable loss
−$1,766
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$424
After-tax cash flow
$2,444/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 — Ponchatoula

Score
68/100
State rank
#91
US rank
#9755

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment D Housing A- 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

-71.5% since first listed
21 events — show timeline
  • 2026-06-01 Price Changed $228,000 AcadianaMLS
  • 2026-06-01 Price Changed $228,000 GSREIN
  • 2026-05-01 Listed $235,000 GSREIN
  • 2026-05-01 Listed $235,000 AcadianaMLS
  • 2022-04-12 Sold (Public Records) $240,000 Public Records
  • 2022-04-06 Sold (MLS) $240,000 GSREIN
  • 2022-02-17 Pending GSREIN
  • 2022-02-05 Listed $240,000 GSREIN
  • 2022-02-05 Listed $240,000 AcadianaMLS
  • 2014-06-24 Sold (Public Records) $156,000 Public Records
  • 2014-06-20 Sold (MLS) $156,000 GSREIN
  • 2013-12-07 Listed $157,500 AcadianaMLS
  • 2013-12-07 Listed $157,500 GSREIN
  • 2013-08-26 Listed $159,000 GSREIN
  • 2013-08-26 Listed $159,000 AcadianaMLS
  • 2010-07-04 Sold (MLS) $148,700 GSREIN
  • 2010-04-06 Listed $148,700 GSREIN
  • 2010-04-06 Listed $148,700 AcadianaMLS
  • 2010-02-11 Listed $148,700 GSREIN
  • 2010-02-11 Listed $148,700 AcadianaMLS
  • 2010-01-06 Sold (Public Records) $800,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $2,047 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…