CashFlowRE
Sign in Sign up
46231 Milton Rd
B Composite 73.12
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$129,900

46231 Milton Rd · Hammond, LA 70401
4 bd · 3.0 ba · 1,570 sqft · SingleFamily public records · 13 Days on market
Built 1967 1.03 ac lot Est $245k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large home for a growing family including Guest/ Mother-in-law suite with private entrance and bathroom. Minutes to SLU and I-55. Property would also make a nice rental or investment property. Large kitchen, living, and dining in the center of home. Large shed on property will remain with sale. Add your own personal touches to make this a great home. All appliances remain. No flood zone, never flooded.

Key facts

  • 1.03 acre lot
  • Built 1967
  • Listed 12 days

Property features AI

Exterior

  • Utilities: Electric service by Entergy
  • Home design: Single family residence
  • Construction: Vinyl siding construction; Metal roof
  • Exterior features: Metal roof; Vinyl siding; Acreage

Interior

  • Kitchen: Kitchen (details not specified)
  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Wood-burning fireplace
  • Interior features: Living room; Dining room; Kitchen
  • Laundry & utility: No laundry details provided

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 4-bed/3.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $495 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 10.9% 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; 220 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 39% 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 $898 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.
  • At projected returns (-3.0% appreciation + 0.1% rent growth), your $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 16y 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 $97k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $129,900

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.27%
Cap rate
10.87%
Cash-on-cash
16.33%
DSCR
1.73
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$244,920
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
46113 Kate St 0.38mi 4/2.0 1,735 (+10%) 3mo $240,000 $138 59
46473 Country Ln 0.55mi 3/2.0 (-1) 1,710 (+9%) 6mo $215,000 $126 46
11528 Alan Dr 0.58mi 3/2.0 (-1) 1,442 (-8%) 9mo $200,000 $139 43
46183 Lavelle Dr 0.59mi 3/2.0 (-1) 1,370 (-13%) 7mo $214,000 $156 36
11404 Rabbit Run 0.63mi 3/2.0 (-1) 1,424 (-9%) 21mo $222,500 $156 29
11496 Rabbit Run 0.55mi 3/2.0 (-1) 1,400 (-11%) 23mo $210,000 $150 28
11440 Rabbit Run 0.61mi 3/2.0 (-1) 1,424 (-9%) 24mo $223,000 $157 27
11379 Rabbit Run 0.70mi 3/2.0 (-1) 1,424 (-9%) 21mo $223,000 $157 26
11403 Rabbit Run 0.63mi 3/2.0 (-1) 1,394 (-11%) 22mo $220,000 $158 24
46176 Joele Dr 0.63mi 3/2.0 (-1) 1,394 (-11%) 23mo $219,000 $157 24
11416 Rabbit Run 0.62mi 3/2.0 (-1) 1,363 (-13%) 20mo $213,000 $156 23
11456 Rabbit Run 0.60mi 3/2.0 (-1) 1,363 (-13%) 22mo $215,000 $158 23

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 · 0.06% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.16×
Total profit
$5,715
Equity at exit
$19,369
10-year hold
IRR
10.9%
Equity multiple
1.75×
Total profit
$27,150
Equity at exit
$11,231

Cash invested: $36,372 (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 70401

Rents YoY
0.1%
Active inventory
220
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,644 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$69 /mo · $826/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$495

Break-even live

Break-even rent $1,018
Max offer price $129,900
Occupancy floor 65%

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
$32,475
Closing costs
$3,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
46088 N Baptist Rd Hammond, LA 3.0 2.0 1151 $1,400 $1.22 43d 1 0.37mi

Listing history 13 events

  1. 2026-06-19
    days on market $129,900 Active 13 DOM
  2. 2026-06-18
    days on market $129,900 Active 12 DOM
  3. 2026-06-17
    days on market $129,900 Active 11 DOM
  4. 2026-06-17
    price $129,900 Active 10 DOM
  5. 2026-06-16
    days on market $135,000 Active 10 DOM
  6. 2026-06-15
    days on market $135,000 Active 9 DOM
  7. 2026-06-14
    days on market $135,000 Active 7 DOM
  8. 2026-06-13
    days on market $135,000 Active 6 DOM
  9. 2026-06-10
    days on market $135,000 Active 4 DOM
  10. 2026-06-09
    days on market $135,000 Active 3 DOM
  11. 2026-06-08
    days on market $135,000 Active 2 DOM
  12. 2026-06-07
    remarks 580-char remark
  13. 2026-06-07
    listed $135,000 Active 1 DOM

ⓘ 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
$826 · $69/mo
Projected year-2 tax
$826 · $69/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,733
− Mortgage interest
−$7,276
− Property taxes
−$826
− Insurance
−$650
− Repairs & maintenance
−$1,579
− Management
−$1,579
− Depreciation
−$3,779
Taxable income
$4,045
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$971
After-tax cash flow
$4,968/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)
21,221
Household income
$50,653
Rent vs Own
54.1% rent · 45.9% own
Severe rent burden
1255.0

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 0.57)
Race & ethnicity
White 54% Black 36% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Lithuanian 6% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -77.61%
Current HPI
136.1629
Rent YoY
▲ 0.06%
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

+108.0% since first listed
13 events — show timeline
  • 2026-06-06 Listed $135,000 AcadianaMLS
  • 2018-12-19 Sold (Public Records) $97,000 Public Records
  • 2018-12-19 Sold (MLS) $97,000 GSREIN
  • 2018-12-17 Pending GSREIN
  • 2018-12-15 Pending GSREIN
  • 2018-12-04 Contingent GSREIN
  • 2018-11-19 Relisted GSREIN
  • 2018-11-02 Contingent GSREIN
  • 2018-09-28 Listed $110,000 AcadianaMLS
  • 2018-09-28 Listed $110,000 GSREIN
  • 2010-08-31 Sold (MLS) $61,900 GSREIN
  • 2010-03-23 Listed $64,900 GSREIN
  • 2010-03-23 Listed $64,900 AcadianaMLS

Property tax history

+0.7%/yr

Latest (2025): $826 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…