CashFlowRE
Sign in Sign up
1508 Cherry Ridge Ct Ct
D Composite 41.81
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 +13.5/15.0
  • Cash flow +9.8/30.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$299,999

1508 Cherry Ridge Ct Ct · Mandeville, LA 70448
3 bd · 2.0 ba · 1,931 sqft · SingleFamily public records · 134 Days on market
Built 1996 $155/sqft · 13% below area Est $347k · 13% under

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

Listing remarks MLS

Spacious 3 bedroom/2 bath home in a quiet neighborhood. Cathedral ceilings in the living room with a gas fireplace looking out to the big backyard. 2 big primary bedrooms plus a master bedroom with an on-suite bathroom. House includes a 2 car garage along with private laundry room.

Key facts

  • Big backyard
  • Cathedral ceilings
  • Gas fireplace

Tags

CATHEDRAL CEILINGSGAS FIREPLACEBIG BACKYARDPRIVATE LAUNDRY ROOM

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 $300k.

Deal economics

  • At list price, monthly cash flow is $-190 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $266k (11.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (27.7% below list).
  • Recommended offer: $217k (27.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.5% in Mandeville — 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 77/100 on livability (#13 in LA, #3,224 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing 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.
  • Market conditions: Rents rising (+1.1%/yr); 260 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $9k 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 134 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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 $195k; list at $300k implies a 54% gain — meaningful room to come down on a strong offer.

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 $216,860 (27.7% 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 134 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  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 A-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
0.72%
Cap rate
5.53%
Cash-on-cash
-2.72%
DSCR
0.88
GRM
11.5

CMA / ARV

ARV (median comp)
$346,550
List price
$299,999
Delta
-13.43%
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
802 Orient St 0.10mi 3/2.0 2,100 (+9%) 2mo $257,000 $122 79
863 Destin St 0.18mi 3/2.0 2,074 (+7%) 7mo $250,000 $121 73
2036 Biron St 0.64mi 3/2.0 1,913 (-1%) 6mo $282,000 $147 63
930 Labarre St 0.26mi 3/2.0 1,683 (-13%) 8mo $318,000 $189 60
100 Merganser Dr 0.54mi 4/2.0 (+1) 2,017 (+4%) 5mo $400,000 $198 58
2010 Rue Pickney St 0.57mi 3/2.0 1,746 (-10%) 1mo $255,000 $146 57
519 Buttonwillow Ct 0.52mi 4/2.0 (+1) 2,067 (+7%) 3mo $425,000 $206 56
2321 Cours Carson St 0.61mi 3/2.0 1,800 (-7%) 5mo $384,900 $214 56
517 Tanager Dr 0.73mi 3/2.5 2,093 (+8%) 2mo $462,000 $221 48
2377 Cours Carson St 0.75mi 4/2.0 (+1) 2,041 (+6%) 3mo $379,500 $186 48
1353 Albert St 0.64mi 3/2.0 1,669 (-14%) 8mo $324,000 $194 42
2189 Rue Pickney St 0.73mi 4/2.0 (+1) 2,131 (+10%) 8mo $290,000 $136 37

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 · 1.06% rent growth · sell at horizon

5-year hold
IRR
-22.9%
Equity multiple
0.23×
Total profit
$-64,964
Equity at exit
$44,731
10-year hold
IRR
-22.7%
Equity multiple
-0.06×
Total profit
$-88,864
Equity at exit
$25,938

Cash invested: $84,000 (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 70448

Rents YoY
1.1%
Active inventory
260
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,169 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$205 /mo · $2,464/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$455
Net cashflow
$-190

Break-even live

Break-even rent $2,410
Max offer price $266,365
Occupancy floor

Sensitivity live

Price -10% $-21 -5% $-105 +0% $-190 +5% $-275 +10% $-360
Rent -10% $-362 -5% $-276 +0% $-190 +5% $-105 +10% $-19
Rate -1.0pp $-39 -0.5pp $-114 base $-190 +0.5pp $-268 +1.0pp $-347

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
$75,000
Closing costs
$9,000
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
805 Norval St Mandeville, LA 3.0 2.0 1600 $2,000 $1.25 4d 1 0.50mi
817 Norval St Mandeville, LA 3.0 2.0 1518 $1,950 $1.28 44d 1 0.50mi
735 Nancy St Mandeville, LA 3.0 2.0 1250 $1,650 $1.32 44d 1 0.80mi
909 Chevreuil St Mandeville, LA 3.0 2.0 1561 $2,300 $1.47 15d 1 0.85mi
2440 Biron St Mandeville, LA 3.0 2.0 1250 $1,750 $1.40 4d 1 0.91mi
1349 Clausel St Mandeville, LA 3.0 2.5 1300 $1,995 $1.53 4d 1 1.01mi
2630 Rue Weller Mandeville, LA 3.0 2.0 1288 $2,000 $1.55 24d 1 1.02mi
1605 Dupard St Mandeville, LA 4.0 2.0 1495 $2,200 $1.47 12d 1 1.02mi
655 Colbert St #24 Mandeville, LA 2.0 2.5 1650 $3,700 $2.24 4d 1 1.03mi
1555 Marigny Ave Mandeville, LA 3.0 2.0 1375 $2,000 $1.45 44d 1 1.32mi
129 Mead Ct Mandeville, LA 3.0 2.0 1580 $1,850 $1.17 4d 1 1.41mi
602 Foy St Mandeville, LA 3.0 2.0 1360 $2,500 $1.84 4d 1 1.48mi

Listing history 19 events

  1. 2026-06-18
    days on market $299,999 Active 134 DOM
  2. 2026-06-17
    days on market $299,999 Active 133 DOM
  3. 2026-06-16
    days on market $299,999 Active 132 DOM
  4. 2026-06-15
    days on market $299,999 Active 131 DOM
  5. 2026-06-13
    days on market $299,999 Active 129 DOM
  6. 2026-06-10
    days on market $299,999 Active 126 DOM
  7. 2026-06-09
    days on market $299,999 Active 125 DOM
  8. 2026-06-08
    days on market $299,999 Active 124 DOM
  9. 2026-06-07
    days on market $299,999 Active 123 DOM
  10. 2026-06-03
    days on market $299,999 Active 119 DOM
  11. 2026-06-02
    days on market $299,999 Active 118 DOM
  12. 2026-06-01
    days on market $299,999 Active 117 DOM
  13. 2026-05-31
    days on market $299,999 Active 116 DOM
  14. 2026-02-03
    listed $299,999 Active 282-char remark
    Show marketing remark (282 chars)

    Spacious 3 bedroom/2 bath home in a quiet neighborhood. Cathedral ceilings in the living room with a gas fireplace looking out to the big backyard. 2 big primary bedrooms plus a master bedroom with an on-suite bathroom. House includes a 2 car garage along with private laundry room.

  15. 2026-02-03
    listed $299,999 Active 282-char remark
    Show marketing remark (282 chars)

    Spacious 3 bedroom/2 bath home in a quiet neighborhood. Cathedral ceilings in the living room with a gas fireplace looking out to the big backyard. 2 big primary bedrooms plus a master bedroom with an on-suite bathroom. House includes a 2 car garage along with private laundry room.

  16. 2006-09-29
    soldstatus $195,000
  17. 2006-09-28
    soldstatus $195,000
  18. 2006-08-01
    listed $209,900
  19. 2006-08-01
    listed $209,900

ⓘ 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
$2,464 · $205/mo
Projected year-2 tax
$2,464 · $205/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°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 · 2 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
$26,023
− Mortgage interest
−$16,805
− Property taxes
−$2,464
− Insurance
−$1,500
− Repairs & maintenance
−$2,082
− Management
−$2,082
− Depreciation
−$8,727
Taxable loss
−$7,637
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,833
After-tax cash flow
$-452/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
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 — Mandeville

Score
77/100
State rank
#13
US rank
#3224

Category grades

Amenities F Commute F Cost of living C 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
50,537
Metro
New Orleans-Metairie, LA
Population (ZIP)
26,338
Household income
$95,682
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
320.0

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 (82%)
Race & ethnicity
White 82% Two or more races 10% Hispanic / Latino 9% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 16% Italian 2% Slovak 2%
Foreign-born
5% · Canada, Vietnam, Jamaica
Languages at home
92% English-only · Spanish 4% Russian/Polish/Slavic 1% German/W. Germanic 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
▼ -113.97%
Current HPI
179.9084
Rent YoY
▲ 1.06%
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

+42.9% since first listed
6 events — show timeline
  • 2026-02-03 Listed $299,999 AcadianaMLS
  • 2026-02-03 Listed $299,999 GSREIN
  • 2006-09-29 Sold (Public Records) $195,000 Public Records
  • 2006-09-28 Sold (MLS) $195,000 GSREIN
  • 2006-08-01 Listed $209,900 AcadianaMLS
  • 2006-08-01 Listed $209,900 GSREIN

Property tax history

+1.0%/yr

Latest (2025): $2,464 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…