CashFlowRE
Sign in Sign up
14274 Lindsay Dr
B- Composite 67.96
Why this score? — see what drove the B- 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 +26.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.3/10.0
  • 1% rule +6.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$135,000

14274 Lindsay Dr · Hammond, LA 70403
3 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 91 Days on market
Built 1988 $118/sqft · 33% below area Est $236k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

Key facts

  • New flooring
  • Corner-lot
  • Great potential

Tags

CORNER-LOTVERSATILE BONUS ROOMGREAT POTENTIALNEW FLOORINGFRESH INTERIOR PAINTA/C UNIT UNDER WARRANTY

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/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $123k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 5.0% in Hammond — 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 69/100 on livability (#77 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: amenities C-, commute D+, schools D.
  • 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; 329 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($51k/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 $933 of loan paydown is wiped out by about $4k 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 91 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 5y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $122,850 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F 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
1.12%
Cap rate
9.62%
Cash-on-cash
11.88%
DSCR
1.53
GRM
7.4

CMA / ARV

ARV (median comp)
$235,541
List price
$135,000
Delta
-42.69%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14257 Lindsay Dr 0.03mi 3/2.0 1,193 (+5%) 22mo $1,500 $1 69
14133 Lindsay Dr 0.26mi 3/2.0 1,091 (-4%) 22mo $145,000 $133 58
42563 Happywoods Rd 0.57mi 3/1.0 1,200 (+5%) 14mo $155,000 $129 53

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 · 0.33% rent growth · sell at horizon

5-year hold
IRR
-1.5%
Equity multiple
0.95×
Total profit
$-2,047
Equity at exit
$20,129
10-year hold
IRR
5.4%
Equity multiple
1.35×
Total profit
$13,300
Equity at exit
$11,672

Cash invested: $37,800 (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 70403

Home prices YoY
-34.1%
Rents YoY
0.3%
Active inventory
329
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,517 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$60 /mo · $718/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$374

Break-even live

Break-even rent $1,043
Max offer price $135,000
Occupancy floor 70%

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
$33,750
Closing costs
$4,050
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42268 Will E Wright Jr Dr Hammond, LA 3.0 2.0 1300 $1,800 $1.38 43d 1 0.13mi
14007 Virginia Dr Unit C Hammond, LA 2.0 1.0 875 $895 $1.02 43d 1 0.43mi
42640 Happywoods Rd Unit 1 Hammond, LA 2.0 1.5 1100 $1,350 $1.23 43d 1 0.59mi
42114 Gardens Blvd Unit B Hammond, LA 2.0 2.0 1343 $1,450 $1.08 43d 1 1.27mi
44051 Stein Rd Unit 2 Hammond, LA 2.0 1.5 1085 $875 $0.81 43d 1 1.43mi
2617 Rue Saint Martin Hammond, LA 2.0 1.5 1399 $1,000 $0.71 43d 1 1.46mi
606 Rue Saint Martin Unit B Hammond, LA 2.0 1.5 1100 $900 $0.82 43d 1 1.49mi

Listing history 37 events

  1. 2026-06-19
    days on market $135,000 Active 91 DOM
  2. 2026-06-18
    days on market $135,000 Active 90 DOM
  3. 2026-06-17
    days on market $135,000 Active 89 DOM
  4. 2026-06-16
    days on market $135,000 Active 88 DOM
  5. 2026-06-15
    days on market $135,000 Active 87 DOM
  6. 2026-06-14
    days on market $135,000 Active 85 DOM
  7. 2026-06-13
    days on market $135,000 Active 84 DOM
  8. 2026-06-10
    days on market $135,000 Active 82 DOM
  9. 2026-06-09
    days on market $135,000 Active 81 DOM
  10. 2026-06-08
    days on market $135,000 Active 80 DOM
  11. 2026-06-07
    days on market $135,000 Active 79 DOM
  12. 2026-06-05
    days on market $135,000 Active 76 DOM
  13. 2026-06-03
    days on market $135,000 Active 75 DOM
  14. 2026-06-02
    days on market $135,000 Active 74 DOM
  15. 2026-06-01
    days on market $135,000 Active 73 DOM
  16. 2026-05-31
    days on market $135,000 Active 72 DOM
  17. 2026-05-30
    days on market $135,000 Active 71 DOM
  18. 2026-05-06
    price $135,000 652-char remark
    Show marketing remark (652 chars)

    Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

  19. 2026-05-05
    price $135,000 652-char remark
    Show marketing remark (652 chars)

    Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

  20. 2026-05-01
    price $154,500 652-char remark
    Show marketing remark (652 chars)

    Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

  21. 2026-04-30
    price $154,500 652-char remark
    Show marketing remark (652 chars)

    Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

  22. 2026-03-14
    listed $155,000 Active 652-char remark
    Show marketing remark (652 chars)

    Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

  23. 2026-03-14
    listed $155,000 Active 652-char remark
    Show marketing remark (652 chars)

    Charming corner-lot home ready for its next owner! This 3-bedroom, 1-bath property also features a versatile bonus room, offering flexibility for a home office, playroom, or additional living space. With great potential for both homeowners and investors, this property presents an excellent opportunity to add value. The home does require updates, including new flooring, sheetrock repairs, fresh interior paint, and repair of a freon leak in the A/C system. The A/C unit remains under warranty, providing added peace of mind. Sold as-is, this property is great for those looking to customize and make it their own or invest in a promising opportunity.

  24. 2022-05-05
    soldstatus $135,000
  25. 2022-05-04
    soldstatus Sold
  26. 2022-05-04
    soldstatus $135,000 Closed
  27. 2022-04-02
    status Pending
  28. 2022-04-02
    status Pending
  29. 2022-03-30
    status Active
  30. 2022-03-30
    status Active
  31. 2021-11-09
    status Pending
  32. 2021-10-30
    status Pending
  33. 2021-10-27
    listed $130,000 Active
  34. 2021-10-27
    listed $130,000
  35. 2021-10-26
    listed $130,000
  36. 2021-10-26
    listed $130,000 Active
  37. 1988-01-26
    soldstatus $8,000

ⓘ 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
$718 · $60/mo
Projected year-2 tax
$742 · $62/mo
Expected delta
+$25/yr (+$2/mo · 3.4%)

ⓘ 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 · 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
$18,203
− Mortgage interest
−$7,562
− Property taxes
−$718
− Insurance
−$675
− Repairs & maintenance
−$1,456
− Management
−$1,456
− Depreciation
−$3,927
Taxable income
$2,408
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$578
After-tax cash flow
$3,914/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 — Hammond

Score
69/100
State rank
#77
US rank
#8868

Category grades

Amenities C- Commute D+ Cost of living A+ Crime F Employment F Housing C+ 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)
30,173
Household income
$50,976
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
1201.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 55% Black 37% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 9% Serbian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% Arabic 1%

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
▼ -66.04%
Current HPI
127.4535
Rent YoY
▲ 0.33%
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

+1587.5% since first listed
20 events — show timeline
  • 2026-05-06 Price Changed $135,000 AcadianaMLS
  • 2026-05-05 Price Changed $135,000 GSREIN
  • 2026-05-01 Price Changed $154,500 AcadianaMLS
  • 2026-04-30 Price Changed $154,500 GSREIN
  • 2026-03-14 Listed $155,000 GSREIN
  • 2026-03-14 Listed $155,000 AcadianaMLS
  • 2022-05-05 Sold (Public Records) $135,000 Public Records
  • 2022-05-04 Sold (MLS) $135,000 GSREIN
  • 2022-05-04 Sold (MLS) GBRMLS
  • 2022-04-02 Pending GBRMLS
  • 2022-04-02 Pending GSREIN
  • 2022-03-30 Relisted GBRMLS
  • 2022-03-30 Relisted GSREIN
  • 2021-11-09 Pending GBRMLS
  • 2021-10-30 Pending GSREIN
  • 2021-10-27 Listed $130,000 AcadianaMLS
  • 2021-10-27 Listed $130,000 GBRMLS
  • 2021-10-26 Listed $130,000 GSREIN
  • 2021-10-26 Listed $130,000 AcadianaMLS
  • 1988-01-26 Sold (Public Records) $8,000 Public Records

Property tax history

+0.2%/yr

Latest (2025): $718 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…