CashFlowRE
Sign in Sign up
16500 Mp Planche Rd
C- Composite 54.98
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 +18.7/30.0
  • ARV discount +13.1/15.0
  • DSCR +5.9/10.0
  • Schools +4.3/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

16500 Mp Planche Rd · Covington, LA 70435
3 bd · 2.0 ba · 1,491 sqft · SingleFamily public records · 79 Days on market
Built 2008 0.55 ac lot $168/sqft · 13% below area Est $286k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 Bed, 2 Bath home on half acre lot in just outside of Covington city limits. Open kitchen, living, and dining area. Wood laminate floors in living area, and in bedrooms. Attached carport which can double as entertaining space. Refrigerator, washer and dryer included. All electric. Water is on well so no added water bill.

Key facts

  • Attached carport
  • Water on well
  • Wood laminate floors

Tags

OPEN KITCHENLIVING AND DINING AREAWOOD LAMINATE FLOORSATTACHED CARPORTWATER ON WELL

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 $250k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/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 $231k (7.7% below list).
  • Recommended offer: $231k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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.
  • Market conditions: 365 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($81k/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.
  • 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 79 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 12y 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; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $230,663 (7.7% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
0.92%
Cap rate
7.48%
Cash-on-cash
4.23%
DSCR
1.19
GRM
9.0

CMA / ARV

ARV (median comp)
$285,671
List price
$250,000
Delta
-12.49%
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
75705 Rickelin Dr 0.05mi 3/2.0 1,470 (-1%) 4mo $262,000 $178 92
16518 Mp Planche Rd 0.04mi 3/2.0 1,574 (+6%) 6mo $315,000 $200 84
16937 River Park Dr 0.30mi 3/2.0 1,522 (+2%) 14mo $254,745 $167 70
72421 Victoria Dr 0.19mi 3/2.0 1,601 (+7%) 12mo $257,755 $161 69
16925 River Park Dr 0.32mi 3/2.0 1,522 (+2%) 20mo $251,580 $165 65
75616 Sylvia Dr 0.10mi 3/2.0 1,300 (-13%) 11mo $240,000 $185 65
75425 Victoria Dr 0.22mi 3/2.0 1,629 (+9%) 14mo $262,395 $161 62
16713 Highland Heights Dr 0.20mi 3/2.0 1,292 (-13%) 11mo $230,000 $178 59
75312 Sydney Dr 0.25mi 3/2.0 1,629 (+9%) 19mo $259,595 $159 57
75416 Victoria Dr 0.19mi 3/2.0 1,689 (+13%) 15mo $269,075 $159 57
75424 Victoria Dr 0.20mi 3/2.0 1,689 (+13%) 15mo $266,200 $158 56
75436 Victoria Dr 0.23mi 3/2.0 1,689 (+13%) 19mo $265,565 $157 51

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
-9.7%
Equity multiple
0.65×
Total profit
$-24,845
Equity at exit
$37,276
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-1,627
Equity at exit
$21,615

Cash invested: $70,000 (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 70435

Home prices YoY
-27.3%
Active inventory
365
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,307 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$160 /mo · $1,922/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$484
Net cashflow
$247

Break-even live

Break-even rent $1,994
Max offer price $250,000
Occupancy floor 84%

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
$62,500
Closing costs
$7,500
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
75736 Rickelin Dr Covington, LA 3.0 2.0 1781 $2,095 $1.18 43d 1 0.13mi
75533 Joyce Dr Covington, LA 3.0 2.0 1825 $2,150 $1.18 43d 1 0.18mi

Listing history 38 events

  1. 2026-06-18
    days on market $250,000 Active 79 DOM
  2. 2026-06-17
    days on market $250,000 Active 78 DOM
  3. 2026-06-16
    days on market $250,000 Active 77 DOM
  4. 2026-06-15
    days on market $250,000 Active 76 DOM
  5. 2026-06-13
    days on market $250,000 Active 74 DOM
  6. 2026-06-10
    days on market $250,000 Active 71 DOM
  7. 2026-06-09
    days on market $250,000 Active 70 DOM
  8. 2026-06-08
    days on market $250,000 Active 69 DOM
  9. 2026-06-07
    pricedays on market $250,000 Active 68 DOM
  10. 2026-06-03
    days on market $255,000 Active 64 DOM
  11. 2026-06-02
    days on market $255,000 Active 63 DOM
  12. 2026-06-01
    days on market $255,000 Active 62 DOM
  13. 2026-05-31
    days on market $255,000 Active 61 DOM
  14. 2026-04-20
    price $255,000 323-char remark
    Show marketing remark (323 chars)

    3 Bed, 2 Bath home on half acre lot in just outside of Covington city limits. Open kitchen, living, and dining area. Wood laminate floors in living area, and in bedrooms. Attached carport which can double as entertaining space. Refrigerator, washer and dryer included. All electric. Water is on well so no added water bill.

  15. 2026-04-20
    price $255,000 323-char remark
    Show marketing remark (323 chars)

    3 Bed, 2 Bath home on half acre lot in just outside of Covington city limits. Open kitchen, living, and dining area. Wood laminate floors in living area, and in bedrooms. Attached carport which can double as entertaining space. Refrigerator, washer and dryer included. All electric. Water is on well so no added water bill.

  16. 2026-03-31
    listed $260,000 Active 323-char remark
    Show marketing remark (323 chars)

    3 Bed, 2 Bath home on half acre lot in just outside of Covington city limits. Open kitchen, living, and dining area. Wood laminate floors in living area, and in bedrooms. Attached carport which can double as entertaining space. Refrigerator, washer and dryer included. All electric. Water is on well so no added water bill.

  17. 2026-03-31
    listed $260,000 Active 323-char remark
    Show marketing remark (323 chars)

    3 Bed, 2 Bath home on half acre lot in just outside of Covington city limits. Open kitchen, living, and dining area. Wood laminate floors in living area, and in bedrooms. Attached carport which can double as entertaining space. Refrigerator, washer and dryer included. All electric. Water is on well so no added water bill.

  18. 2025-06-17
    historical $1,750
  19. 2025-06-12
    listed $1,750
  20. 2021-08-16
    soldstatus $235,000
  21. 2021-08-13
    soldstatus $235,000 Closed
  22. 2021-07-20
    status Pending
  23. 2021-07-13
    listed $235,000 Active
  24. 2021-07-13
    listed $235,000
  25. 2020-09-14
    soldstatus $175,000
  26. 2020-09-11
    soldstatus $175,000 Closed
  27. 2020-07-10
    status Pending
  28. 2020-07-07
    listed $169,900
  29. 2020-07-07
    listed $169,900 Active
  30. 2016-10-14
    soldstatus $147,500 Sold
  31. 2016-10-11
    status Under Contract
  32. 2016-09-22
    historical Pending Continue to Show
  33. 2016-09-07
    price $159,900
  34. 2016-07-20
    listed $166,500 Active
  35. 2016-07-20
    listed $159,900
  36. 2014-08-14
    soldstatus $130,000
  37. 2014-04-18
    listed $128,500
  38. 2014-04-18
    listed $128,500

ⓘ 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
$1,922 · $160/mo
Projected year-2 tax
$1,922 · $160/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 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 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
$27,680
− Mortgage interest
−$14,004
− Property taxes
−$1,922
− Insurance
−$1,250
− Repairs & maintenance
−$2,214
− Management
−$2,214
− Depreciation
−$7,273
Taxable loss
−$1,198
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$287
After-tax cash flow
$3,250/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 — 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)
22,475
Household income
$80,926
Rent vs Own
12.2% rent · 87.8% own
Severe rent burden
296.0

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% Black 9% Two or more races 4% Hispanic / Latino 3% Pacific Islander 2%
Common ancestry
Lithuanian 15% Serbian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -76.03%
Current HPI
202.0458
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

+98.4% since first listed
25 events — show timeline
  • 2026-04-20 Price Changed $255,000 AcadianaMLS
  • 2026-04-20 Price Changed $255,000 GSREIN
  • 2026-03-31 Listed $260,000 GSREIN
  • 2026-03-31 Listed $260,000 AcadianaMLS
  • 2025-06-17 Rental Removed $1,750 GSREIN
  • 2025-06-12 Listed for Rent $1,750 GSREIN
  • 2021-08-16 Sold (Public Records) $235,000 Public Records
  • 2021-08-13 Sold (MLS) $235,000 GSREIN
  • 2021-07-20 Pending GSREIN
  • 2021-07-13 Listed $235,000 AcadianaMLS
  • 2021-07-13 Listed $235,000 GSREIN
  • 2020-09-14 Sold (Public Records) $175,000 Public Records
  • 2020-09-11 Sold (MLS) $175,000 GSREIN
  • 2020-07-10 Pending GSREIN
  • 2020-07-07 Listed $169,900 GSREIN
  • 2020-07-07 Listed $169,900 AcadianaMLS
  • 2016-10-14 Sold (MLS) $147,500 GSREIN
  • 2016-10-11 Pending GSREIN
  • 2016-09-22 Contingent GSREIN
  • 2016-09-07 Price Changed $159,900 GSREIN
  • 2016-07-20 Listed $166,500 GSREIN
  • 2016-07-20 Listed $159,900 AcadianaMLS
  • 2014-08-14 Sold (MLS) $130,000 GSREIN
  • 2014-04-18 Listed $128,500 AcadianaMLS
  • 2014-04-18 Listed $128,500 GSREIN

Property tax history

+1.9%/yr

Latest (2025): $1,922 · +71.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…