CashFlowRE
Sign in Sign up
39908 Axis Ave
D Composite 41.85
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 +11.8/15.0
  • Cash flow +10.6/30.0
  • Condition / age +4.8/5.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.7/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$286,765

39908 Axis Ave · Ponchatoula, LA 70454
4 bd · 2.0 ba · 2,130 sqft · SingleFamily · 57 Days on market
Built 2026 Excellent condition 9,583 sqft lot Garage $135/sqft · 10% below area Est $317k · 10% under $33/mo HOA · 1% 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. * This CAREY V H has an open floor plan with upgraded quartz counters, stainless appliances with a gas range, undermount cabinet lighting and more. Special features include 4 bedrooms, 2 full bathrooms, undermount sinks throughout, kitchen island & walk-in pantry, luxury vinyl plank flooring in living room & all wet areas, tankless gas water heater, large walk-in closet, double sink vanity, garden tub & separate shower in primary, smart connect wi-fi thermostat, fully sodded yard with seasonal landscaping package & much more!

Key facts

  • Open floor plan
  • Quartz counters
  • Stainless appliances

Tags

OPEN FLOOR PLANQUARTZ COUNTERSSTAINLESS APPLIANCESGAS RANGEUNDERMOUNT CABINET LIGHTINGKITCHEN ISLAND

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $287k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (7.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $237k (17.2% below list).
  • Recommended offer: $237k (17.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#91 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D, crime D-, amenities F.
  • 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.
  • Zoned schools: Champ Cooper Elementary School (math 18% / reading 41%, grade F, #333 of 646 statewide, top 54%, 1,126 students, 57% FRL); Ponchatoula High School (math 29% / reading 40%, grade F, #106 of 265 statewide, top 43%, 2,262 students, 51% FRL) — zoned schools average 54% FRL vs 73% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents flat; 628 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 93d 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 40% of the median local income ($72k/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 $9k 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 57 days — a 3% lower offer ($278k) 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.
Recommended offer $237,431 (17.2% 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 57 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is D 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
5.71%
Cash-on-cash
-2.08%
DSCR
0.91
GRM
10.1

CMA / ARV

ARV (median comp)
$317,225
List price
$286,765
Delta
-9.60%
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
23728 Goose Point Dr 0.21mi 4/3.0 2,125 (-0%) 2mo $347,500 $164 84
39698 Axis Ave 0.32mi 4/2.0 2,130 (0%) 2mo $287,835 $135 84
39867 Axis Ave 0.03mi 3/2.0 (-1) 1,884 (-12%) 0mo $268,680 $143 74
40343 Cypress Reserve Blvd 0.60mi 4/2.0 2,079 (-2%) 3mo $260,000 $125 66
40164 Hastings Ct 0.70mi 4/2.0 2,045 (-4%) 1mo $288,500 $141 60
42322 Landing View Rd 0.62mi 4/2.0 1,957 (-8%) 4mo $249,900 $128 54
40327 Sedgwick Ln 0.45mi 4/2.0 1,829 (-14%) 2mo $250,000 $137 53
39488 Saint Louis Ct 0.42mi 4/2.0 1,813 (-15%) 4mo $268,000 $148 53
24359 Dawson Ct 0.48mi 4/2.0 1,857 (-13%) 6mo $208,000 $112 52
42376 Landing View Rd 0.71mi 4/2.0 2,346 (+10%) 6mo $275,000 $117 45
24213 Wigeon Ave 0.74mi 4/2.5 2,417 (+14%) 0mo $285,900 $118 41
40201 Hastings Ct 0.72mi 4/3.0 2,400 (+13%) 3mo $331,405 $138 39

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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-22.4%
Equity multiple
0.24×
Total profit
$-60,732
Equity at exit
$42,758
10-year hold
IRR
-23.9%
Equity multiple
-0.06×
Total profit
$-85,450
Equity at exit
$24,794

Cash invested: $80,294 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
53 active · 18 under contract
Months of supply
12.2 mo (8%/mo absorbed)
Median asking
$273,900 ($145/sqft)
Median days on market
205 d
This list price
72% of active listings are priced below it
ARV vs active asking
+2.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70454

Rents YoY
0.7%
Active inventory
628
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,374 medium interval (Pro) →
Mortgage (P&I)
$1,504
Tax est. 1.5%
$358 /mo · $4,301/yr
Insurance
$119
HOA
$33
Vacancy / Maint / Mgmt
$499
Net cashflow
$-139

Break-even live

Break-even rent $2,550
Max offer price $266,642
Occupancy floor

Sensitivity live

Price -10% $59 -5% $-40 +0% $-139 +5% $-238 +10% $-337
Rent -10% $-327 -5% $-233 +0% $-139 +5% $-45 +10% $49
Rate -1.0pp $5 -0.5pp $-66 base $-139 +0.5pp $-213 +1.0pp $-289

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
$71,691
Closing costs
$8,603
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39638 Big Branch Dr Ponchatoula, LA 4.0 3.5 2978 $2,400 $0.81 93d 1 0.18mi
41095 Mersanger Rd Ponchatoula, LA 3.0 2.0 1510 $1,950 $1.29 93d 1 0.79mi
40531 Cypress Reserve Blvd Ponchatoula, LA 4.0 2.5 2597 $2,750 $1.06 93d 1 0.84mi

Property features AI

Finance

Other
Energy-efficient features: insulation, efficient lighting, water heater, and windows
HOA & community
Homeowners association with an annual fee of $400

Exterior

Parking
Attached garage with two spaces
Security
Smoke detector(s)
Utilities
Public waterNatural gas available
Home design
Single-story homeNew construction (under construction)Built by DSLD, LLCAsphalt roofSlab foundation
Construction
Brick and vinyl siding constructionAsphalt roofSlab foundationNew construction
Exterior features
Covered concrete patioIrregular lotLocated outside city limitsHome warranty included

Interior

Kitchen
CooktopDishwasherGarbage disposalMicrowaveOvenRangeStainless steel appliancesPantryGranite countertops
Bathrooms
2 full bathrooms
Heating & cooling
Gas heatingCentral air conditioning
Interior features
Ceiling fansGranite countertopsPantryStainless steel appliancesWindow screensSmoke detectors

HOA detail $33/mo · $396/yr

Likely covers
watergasinternetlandscaping

Listing history 47 events

  1. 2026-08-08
    days on market $286,765 Active 57 DOM
  2. 2026-08-07
    days on market $286,765 Active 56 DOM
  3. 2026-08-06
    days on market $286,765 Active 55 DOM
  4. 2026-08-05
    days on market $286,765 Active 54 DOM
  5. 2026-08-04
    days on market $286,765 Active 53 DOM
  6. 2026-08-03
    days on market $286,765 Active 52 DOM
  7. 2026-07-31
    days on market $286,765 Active 49 DOM
  8. 2026-07-30
    days on market $286,765 Active 48 DOM
  9. 2026-07-29
    days on market $286,765 Active 47 DOM
  10. 2026-07-27
    days on market $286,765 Active 45 DOM
  11. 2026-07-25
    days on market $286,765 Active 43 DOM
  12. 2026-07-24
    days on market $286,765 Active 42 DOM
  13. 2026-07-23
    days on market $286,765 Active 41 DOM
  14. 2026-07-22
    days on market $286,765 Active 40 DOM
  15. 2026-07-21
    days on market $286,765 Active 39 DOM
  16. 2026-07-18
    days on market $286,765 Active 36 DOM
  17. 2026-07-16
    days on market $286,765 Active 34 DOM
  18. 2026-07-16
    days on market $286,765 Active 33 DOM
  19. 2026-07-14
    days on market $286,765 Active 32 DOM
  20. 2026-07-13
    days on market $286,765 Active 31 DOM
  21. 2026-07-12
    days on market $286,765 Active 30 DOM
  22. 2026-07-11
    days on market $286,765 Active 29 DOM
  23. 2026-07-10
    days on market $286,765 Active 28 DOM
  24. 2026-07-09
    days on market $286,765 Active 27 DOM
  25. 2026-07-08
    days on market $286,765 Active 26 DOM
  26. 2026-07-07
    days on market $286,765 Active 25 DOM
  27. 2026-07-06
    days on market $286,765 Active 24 DOM
  28. 2026-07-05
    days on market $286,765 Active 23 DOM
  29. 2026-07-04
    days on market $286,765 Active 22 DOM
  30. 2026-07-03
    days on market $286,765 Active 21 DOM
  31. 2026-07-02
    days on market $286,765 Active 20 DOM
  32. 2026-07-01
    days on market $286,765 Active 19 DOM
  33. 2026-06-30
    days on market $286,765 Active 18 DOM
  34. 2026-06-29
    days on market $286,765 Active 17 DOM
  35. 2026-06-28
    days on market $286,765 Active 16 DOM
  36. 2026-06-28
    days on market $286,765 Active 15 DOM
  37. 2026-06-27
    days on market $286,765 Active 14 DOM
  38. 2026-06-26
    days on market $286,765 Active 13 DOM
  39. 2026-06-23
    days on market $286,765 Active 10 DOM
  40. 2026-06-21
    days on market $286,765 Active 9 DOM
  41. 2026-06-19
    days on market $286,765 Active 7 DOM
  42. 2026-06-18
    days on market $286,765 Active 6 DOM
  43. 2026-06-17
    days on market $286,765 Active 5 DOM
  44. 2026-06-16
    days on market $286,765 Active 4 DOM
  45. 2026-06-15
    days on market $286,765 Active 3 DOM
  46. 2026-06-13
    remarks 674-char remark
  47. 2026-06-13
    listed $286,765 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,492
− Mortgage interest
−$16,063
− Property taxes
−$4,301
− Insurance
−$1,434
− Repairs & maintenance
−$2,279
− Management
−$2,279
− HOA
−$396
− Depreciation
−$8,342
Taxable loss
−$6,604
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,585
After-tax cash flow
$-84/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 · 5 photos

Excellent 95/100 None rehab

This single-family home is in excellent condition with a well-maintained exterior and interior. It has a good roof, siding, and landscaping, and the interior is modern and well-equipped. The home is move-in ready and would benefit from some exterior painting and landscaping improvements to enhance its curb appeal and value.

Value-add opportunities

  • Resale Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and overall appearance of the home, making it more attractive to potential buyers.
  • Resale Landscaping improvements — Enhancing the landscaping can improve the curb appeal and make the home more attractive to potential buyers.
  • Both Upgrading the flooring in the living room — Upgrading the flooring can improve the overall appearance of the living room and increase the home's value.
F Composite school gradezoned avg 22/100

Zoned Schools

Elementary Woodland Park Magnet F LA #597/646 Nat'l #39,071/41,679 High Ponchatoula High School F LA #106/265 Nat'l #9,639/17,239

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
C Composite livability gradescore 68/100

Livability — Ponchatoula

Score
68/100
State rank
#91
US rank
#9755

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment D Housing A- Health & safety A+ User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Tangipahoa Parish · 144,204 people
City population
34,564
Metro
Hammond, LA
Population (ZIP)
34,564
Household income
$71,611
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
2% of renters

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 16% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 15% Slovak 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5%

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

Price history

+0.0% since first listed
3 events — show timeline
  • 2026-06-12 Listed $286,765 Zillow
  • 2026-06-12 Listed $286,765 AcadianaMLS
  • 2026-06-12 Listed $286,765 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…