CashFlowRE
Sign in Sign up
71744 Spike Dr
D+ Composite 45.53
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 +13.7/30.0
  • ARV discount +7.6/15.0
  • Condition / age +5.0/5.0
  • 1% rule +4.5/10.0
  • Schools +4.3/10.0
  • DSCR +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$215,420

71744 Spike Dr · Covington, LA 70447
3 bd · 2.0 ba · 1,067 sqft · SingleFamily · 110 Days on market
Built 2026 Excellent condition 1,742 sqft lot $202/sqft · at area comps Est $216k · at est. $112/mo HOA · 5% of rent

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

Listing remarks MLS

* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * Located on a Garden Lot! This RYAN II N has an open floor plan with upgraded quartz counters, luxury vinyl plank flooring in primary bedroom & more. Special plan interior features: kitchen island, smart connect Wi-Fi thermostat, walk-in closet in primary suite & much more! Energy Efficient Features: Low E Tilt-in windows, stainless appliances, radiant barrier roof decking, high efficiency HVAC & electric heat pump, R-15 wall insulation & R-38 attic insulation & the list goes on!

Key facts

  • New construction
  • Walk-in closet
  • Kitchen island

Tags

NEW CONSTRUCTIONKITCHEN ISLANDSMART CONNECT WI-FI THERMOSTATWALK-IN CLOSETENERGY EFFICIENT FEATURESLOW E TILT-IN WINDOWS

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 $215k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $17 ($203/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 $205k (4.9% below list).
  • Recommended offer: $196k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.4% 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: Joseph B. Lancaster Elementary School (math 58% / reading 73%, grade B+, #38 of 646 statewide, top 6%, 1,505 students, 21% FRL); Madisonville Junior High School (math 41% / reading 58%, grade C, #28 of 218 statewide, top 13%, 655 students, 21% FRL); Mandeville High School (math 59% / reading 63%, grade C+, #19 of 265 statewide, top 7%, 2,259 students, 22% FRL) — zoned schools average 21% FRL vs 40% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 249 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $1k of loan paydown is wiped out by about $6k 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 110 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,032 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.95%
Cap rate
6.39%
Cash-on-cash
0.34%
DSCR
1.02
GRM
8.8

CMA / ARV

ARV (median comp)
$215,870
List price
$215,420
Delta
-0.21%
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
71732 Spike Dr 0.02mi 3/2.0 1,067 (0%) 0mo $215,165 $202 99
71736 Spike Dr 0.02mi 3/2.0 1,067 (0%) 1mo $215,127 $202 98
71768 Spike Dr 0.04mi 3/2.0 1,067 (0%) 1mo $215,240 $202 97
71724 Spike Dr 0.04mi 3/2.0 1,067 (0%) 2mo $219,907 $206 96
71720 Spike Dr 0.05mi 3/2.0 1,104 (+4%) 2mo $216,096 $196 91
71712 Spike Dr 0.06mi 3/2.0 1,104 (+4%) 4mo $215,691 $195 88
71772 Spike Dr 0.04mi 3/2.0 1,001 (-6%) 1mo $205,061 $205 87
71704 Spike Dr 0.07mi 3/2.0 1,001 (-6%) 0mo $205,040 $205 86
71604 Spike Dr 0.11mi 3/2.0 1,021 (-4%) 2mo $211,130 $207 86
71784 Spike Dr 0.06mi 3/2.0 1,001 (-6%) 4mo $206,343 $206 84
71572 Spike Dr 0.11mi 3/2.0 1,001 (-6%) 3mo $208,223 $208 82
71672 Spike Dr 0.11mi 3/2.0 1,001 (-6%) 4mo $206,158 $206 81

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
-15.7%
Equity multiple
0.44×
Total profit
$-33,728
Equity at exit
$32,120
10-year hold
IRR
-7.2%
Equity multiple
0.54×
Total profit
$-27,574
Equity at exit
$18,626

Cash invested: $60,318 (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 70447

Home prices YoY
-28.1%
Active inventory
249
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,048 medium interval (Pro) →
Mortgage (P&I)
$1,130
Tax est. 1.5%
$269 /mo · $3,231/yr
Insurance
$90
HOA
$112
Vacancy / Maint / Mgmt
$430
Net cashflow
$17

Break-even live

Break-even rent $2,026
Max offer price $215,420
Occupancy floor 94%

Sensitivity live

Price -10% $166 -5% $91 +0% $17 +5% $-57 +10% $-132
Rent -10% $-145 -5% $-64 +0% $17 +5% $98 +10% $179
Rate -1.0pp $125 -0.5pp $72 base $17 +0.5pp $-39 +1.0pp $-96

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
$53,855
Closing costs
$6,463
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
71772 Spike Dr Madisonville, LA 3.0 2.0 1001 $1,800 $1.80 5d 1 0.03mi
71736 Spike Dr Madisonville, LA 3.0 2.0 1067 $1,550 $1.45 25d 1 0.05mi
126 Scott St Madisonville, LA 3.0 2.0 1264 $1,750 $1.38 22d 1 1.44mi
118 Poe St Madisonville, LA 3.0 2.0 1287 $1,650 $1.28 25d 1 1.48mi

HOA detail

Monthly dues
$112 · $1,344/yr
Likely covers
electricinternet

Listing history 14 events

  1. 2026-06-15
    status $215,420 Pending 110 DOM
  2. 2026-06-15
    days on market $215,420 Active 110 DOM
  3. 2026-06-13
    days on market $215,420 Active 108 DOM
  4. 2026-06-10
    days on market $215,420 Active 105 DOM
  5. 2026-06-09
    days on market $215,420 Active 104 DOM
  6. 2026-06-08
    days on market $215,420 Active 103 DOM
  7. 2026-06-07
    days on market $215,420 Active 102 DOM
  8. 2026-06-03
    days on market $215,420 Active 98 DOM
  9. 2026-06-02
    days on market $215,420 Active 97 DOM
  10. 2026-06-01
    days on market $215,420 Active 96 DOM
  11. 2026-05-31
    days on market $215,420 Active 95 DOM
  12. 2026-02-25
    listed $215,420 Active 642-char remark
    Show marketing remark (654 chars)

    Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Located on a Garden Lot! Brand NEW Construction in DEER CROSSING built by DSLD HOMES! This RYAN II N has an open floor plan with upgraded quartz counters, luxury vinyl plank flooring in primary bedroom & more. Special plan interior features: kitchen island, smart connect Wi-Fi thermostat, walk-in closet in primary suite & much more! Energy Efficient Features: Low E Tilt-in windows, stainless appliances, radiant barrier roof decking, high efficiency HVAC & electric heat pump, R-15 wall insulation & R-38 attic insulation & the list goes on!

  13. 2026-02-25
    listed $215,420 Active 654-char remark
    Show marketing remark (654 chars)

    Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Located on a Garden Lot! Brand NEW Construction in DEER CROSSING built by DSLD HOMES! This RYAN II N has an open floor plan with upgraded quartz counters, luxury vinyl plank flooring in primary bedroom & more. Special plan interior features: kitchen island, smart connect Wi-Fi thermostat, walk-in closet in primary suite & much more! Energy Efficient Features: Low E Tilt-in windows, stainless appliances, radiant barrier roof decking, high efficiency HVAC & electric heat pump, R-15 wall insulation & R-38 attic insulation & the list goes on!

  14. 2026-02-25
    listed $215,420 Active 654-char remark
    Show marketing remark (654 chars)

    Awesome builder rate + FREE front gutters OR window blinds(restrictions apply)! Located on a Garden Lot! Brand NEW Construction in DEER CROSSING built by DSLD HOMES! This RYAN II N has an open floor plan with upgraded quartz counters, luxury vinyl plank flooring in primary bedroom & more. Special plan interior features: kitchen island, smart connect Wi-Fi thermostat, walk-in closet in primary suite & much more! Energy Efficient Features: Low E Tilt-in windows, stainless appliances, radiant barrier roof decking, high efficiency HVAC & electric heat pump, R-15 wall insulation & R-38 attic insulation & the list goes on!

ⓘ 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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 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 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
$24,572
− Mortgage interest
−$12,067
− Property taxes
−$3,231
− Insurance
−$1,077
− Repairs & maintenance
−$1,966
− Management
−$1,966
− HOA
−$1,344
− Depreciation
−$6,267
Taxable loss
−$3,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$803
After-tax cash flow
$1,006/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 · 2 photos

Excellent 100/100 None rehab

This home is in excellent condition with no visible repairs or maintenance needed. It is a brand-new construction with energy-efficient features and a well-maintained exterior, making it an ideal move-in-ready property.

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)
17,897
Household income
$122,574
Rent vs Own
4.0% rent · 96.0% own
Severe rent burden
47.0

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% Two or more races 7% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 19% Slovak 3% Romanian 2%
Foreign-born
5% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1% Russian/Polish/Slavic 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
▼ -68.07%
Current HPI
174.0804
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

+0.0% since first listed
3 events — show timeline
  • 2026-02-25 Listed $215,420 Zillow
  • 2026-02-25 Listed $215,420 AcadianaMLS
  • 2026-02-25 Listed $215,420 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…