CashFlowRE
Sign in Sign up
71760 Spike Dr
D+ Composite 46.86
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 +13.5/30.0
  • ARV discount +9.4/15.0
  • Condition / age +5.0/5.0
  • 1% rule +4.4/10.0
  • Schools +4.3/10.0
  • DSCR +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$216,985

71760 Spike Dr · Covington, LA 70447
3 bd · 2.0 ba · 1,104 sqft · SingleFamily · 5 Days on market
Built 2026 Excellent condition 1,742 sqft lot Est $226k · at est. $112/mo HOA · 5% of rent

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

Listing remarks MLS

Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! Located on a Garden Lot! Brand NEW Construction in DEER CROSSING built by DSLD HOMES! This Sallier II M has an open floor plan with upgraded quartz counters, luxury vinyl plank flooring added in bedrooms & more. Special plan interior features: kitchen island, smart connect Wi-Fi thermostat, walk-in closet in primary suite & much more! Energy Efficient Features: stainless appliances, Low E Tilt-in windows, 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
  • Stainless appliances

Tags

NEW CONSTRUCTIONKITCHEN ISLANDWALK-IN CLOSETSTAINLESS APPLIANCESLOW E TILT-IN WINDOWSHIGH EFFICIENCY HVAC

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 $217k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $6 ($74/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 (5.6% below list).
  • Recommended offer: $205k (5.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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 $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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $204,776 (5.6% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
6.33%
Cash-on-cash
0.12%
DSCR
1.01
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$226,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
71720 Spike Dr 0.08mi 3/2.0 1,104 (0%) 2mo $216,096 $196 95
71768 Spike Dr 0.01mi 3/2.0 1,067 (-3%) 1mo $215,240 $202 93
71712 Spike Dr 0.09mi 3/2.0 1,104 (0%) 4mo $215,691 $195 93
71732 Spike Dr 0.05mi 3/2.0 1,067 (-3%) 0mo $215,165 $202 92
71736 Spike Dr 0.05mi 3/2.0 1,067 (-3%) 1mo $215,127 $202 91
71724 Spike Dr 0.07mi 3/2.0 1,067 (-3%) 2mo $219,907 $206 89
71772 Spike Dr 0.01mi 3/2.0 1,001 (-9%) 1mo $205,061 $205 83
71784 Spike Dr 0.03mi 3/2.0 1,001 (-9%) 4mo $206,343 $206 80
71704 Spike Dr 0.10mi 3/2.0 1,001 (-9%) 0mo $205,040 $205 80
71604 Spike Dr 0.13mi 3/2.0 1,021 (-8%) 2mo $211,130 $207 80
71572 Spike Dr 0.12mi 3/2.0 1,001 (-9%) 3mo $208,223 $208 76
71672 Spike Dr 0.14mi 3/2.0 1,001 (-9%) 4mo $206,158 $206 75

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
-16.1%
Equity multiple
0.43×
Total profit
$-34,667
Equity at exit
$32,353
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-29,274
Equity at exit
$18,761

Cash invested: $60,756 (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)
$1,138
Tax est. 1.5%
$271 /mo · $3,255/yr
Insurance
$90
HOA
$112
Vacancy / Maint / Mgmt
$430
Net cashflow
$6

Break-even live

Break-even rent $2,040
Max offer price $216,985
Occupancy floor 95%

Sensitivity live

Price -10% $156 -5% $81 +0% $6 +5% $-69 +10% $-144
Rent -10% $-156 -5% $-75 +0% $6 +5% $87 +10% $168
Rate -1.0pp $115 -0.5pp $61 base $6 +0.5pp $-50 +1.0pp $-107

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
$54,246
Closing costs
$6,510
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 4 events

  1. 2026-04-27
    status Pending 668-char remark
    Show marketing remark (668 chars)

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

  2. 2026-04-27
    status Pending 668-char remark
    Show marketing remark (668 chars)

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

  3. 2026-04-22
    listed $216,985 Active 668-char remark
    Show marketing remark (668 chars)

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

  4. 2026-04-22
    listed $216,985 Active 668-char remark
    Show marketing remark (668 chars)

    Awesome builder rate + FREE Refrigerator OR Window Blinds OR Smart Home Package (restrictions apply)! Located on a Garden Lot! Brand NEW Construction in DEER CROSSING built by DSLD HOMES! This Sallier II M has an open floor plan with upgraded quartz counters, luxury vinyl plank flooring added in bedrooms & more. Special plan interior features: kitchen island, smart connect Wi-Fi thermostat, walk-in closet in primary suite & much more! Energy Efficient Features: stainless appliances, Low E Tilt-in windows, 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
$24,573
− Mortgage interest
−$12,155
− Property taxes
−$3,255
− Insurance
−$1,085
− Repairs & maintenance
−$1,966
− Management
−$1,966
− HOA
−$1,344
− Depreciation
−$6,312
Taxable loss
−$3,509
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$842
After-tax cash flow
$917/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 · 7 photos

Excellent 100/100 None rehab

This brand-new construction home in Deer Crossing offers an open floor plan with upgraded features and energy-efficient amenities, making it move-in ready and highly desirable for both resale and rental markets.

Value-add opportunities

  • Both Smart home package — Enhances home's smart features and appeal
  • Both Smart connect Wi-Fi thermostat — Improves energy efficiency and comfort
  • Both Smart lighting — Enhances home's ambiance and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both Smart home package — Enhances home's smart features and appeal
  • Both Smart connect Wi-Fi thermostat — Improves energy efficiency and comfort
  • Both Smart lighting — Enhances home's ambiance and energy efficiency

ⓘ 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
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
4 events — show timeline
  • 2026-04-27 Pending AcadianaMLS
  • 2026-04-27 Pending GSREIN
  • 2026-04-22 Listed $216,985 GSREIN
  • 2026-04-22 Listed $216,985 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…