CashFlowRE
Sign in Sign up
26017 E Birch St
C+ Composite 62.66
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 +22.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.0/10.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$156,000

26017 E Birch St · Lacombe, LA 70445
3 bd · 2.5 ba · 1,698 sqft · SingleFamily public records · 76 Days on market
Built 1985 $92/sqft · 18% below area Est $190k · 18% under ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special in Lacombe with strong potential. This 3 bed, 2 bath brick home offers a solid structure and functional layout ready for renovation or rental income. Spacious living areas and a durable brick exterior make this a great candidate for a value add project. Perfect for investors, flippers, or buyers looking to create equity with updates. Located in a convenient Lacombe location with easy access to Slidell, Mandeville, and I 12. Bring your vision and unlock the possibilities.

Key facts

  • Brick home
  • Easy access to i 12
  • 2 parking spots

Tags

BRICK HOMEDURABLE BRICK EXTERIORCONVENIENT LACOMBE LOCATIONEASY ACCESS TO SLIDELLEASY ACCESS TO MANDEVILLEEASY ACCESS TO I 12

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/2.5-bath single-family listed at $156k.

Deal economics

  • At list price, monthly cash flow is $252 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $156k).
  • Recommended offer: $147k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.2% in Lacombe — 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 63/100 on livability (#188 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment C-, 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: 219 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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 76 days — a 6% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 13 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $146,640 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% 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
1.10%
Cap rate
8.23%
Cash-on-cash
6.91%
DSCR
1.31
GRM
7.6

CMA / ARV

ARV (median comp)
$190,444
List price
$156,000
Delta
-18.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
61259 N Pontchartrain Dr 0.08mi 4/2.0 (+1) 1,951 (+15%) 0mo $215,000 $110 64
444 Autumn Haven Cir 0.40mi 3/2.0 1,863 (+10%) 7mo $260,000 $140 58
25512 W Spruce St 0.51mi 3/2.0 1,800 (+6%) 10mo $145,000 $81 56
62134 Serenity Cir 0.48mi 3/2.0 1,500 (-12%) 21mo $270,000 $180 38
26334 E Elm St 0.64mi 3/2.0 1,520 (-10%) 15mo $77,000 $51 38

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
-5.7%
Equity multiple
0.79×
Total profit
$-9,205
Equity at exit
$23,260
10-year hold
IRR
4.0%
Equity multiple
1.29×
Total profit
$12,802
Equity at exit
$13,488

Cash invested: $43,680 (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 70445

Home prices YoY
-24.4%
Active inventory
219
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,719 medium interval (Pro) →
Mortgage (P&I)
$818
Tax from tax record
$223 /mo · $2,674/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$252

Break-even live

Break-even rent $1,400
Max offer price $156,000
Occupancy floor 80%

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
$39,000
Closing costs
$4,680
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.

Listing history 37 events

  1. 2026-06-18
    days on market $156,000 Active 76 DOM
  2. 2026-06-17
    days on market $156,000 Active 75 DOM
  3. 2026-06-16
    days on market $156,000 Active 74 DOM
  4. 2026-06-15
    days on market $156,000 Active 73 DOM
  5. 2026-06-13
    days on market $156,000 Active 71 DOM
  6. 2026-06-10
    days on market $156,000 Active 68 DOM
  7. 2026-06-09
    days on market $156,000 Active 67 DOM
  8. 2026-06-08
    days on market $156,000 Active 66 DOM
  9. 2026-06-07
    days on market $156,000 Active 65 DOM
  10. 2026-06-03
    days on market $156,000 Active 61 DOM
  11. 2026-06-02
    days on market $156,000 Active 60 DOM
  12. 2026-06-01
    days on market $156,000 Active 59 DOM
  13. 2026-05-31
    days on market $156,000 Active 58 DOM
  14. 2026-04-03
    listed $156,000 Active 492-char remark
    Show marketing remark (492 chars)

    Investor special in Lacombe with strong potential. This 3 bed, 2 bath brick home offers a solid structure and functional layout ready for renovation or rental income. Spacious living areas and a durable brick exterior make this a great candidate for a value add project. Perfect for investors, flippers, or buyers looking to create equity with updates. Located in a convenient Lacombe location with easy access to Slidell, Mandeville, and I 12. Bring your vision and unlock the possibilities.

  15. 2026-04-03
    listed $156,000 Active 492-char remark
    Show marketing remark (492 chars)

    Investor special in Lacombe with strong potential. This 3 bed, 2 bath brick home offers a solid structure and functional layout ready for renovation or rental income. Spacious living areas and a durable brick exterior make this a great candidate for a value add project. Perfect for investors, flippers, or buyers looking to create equity with updates. Located in a convenient Lacombe location with easy access to Slidell, Mandeville, and I 12. Bring your vision and unlock the possibilities.

  16. 2018-10-08
    soldstatus $147,000
  17. 2018-10-05
    soldstatus $147,000 Sold
  18. 2018-08-28
    status Under Contract
  19. 2018-08-06
    price $148,500
  20. 2018-07-23
    status Active
  21. 2018-07-19
    historical Pending Continue to Show
  22. 2018-06-19
    status Active
  23. 2018-06-09
    historical Pending Continue to Show
  24. 2018-03-22
    status Active
  25. 2018-03-12
    historical Pending Continue to Show
  26. 2018-02-21
    listed $150,000 Active
  27. 2018-02-21
    listed $148,500
  28. 2015-06-22
    soldstatus $141,000
  29. 2015-06-19
    soldstatus $141,000 Sold
  30. 2015-05-13
    listed Pending Continue to Show
  31. 2014-12-29
    listed $149,900
  32. 2012-11-06
    listed $154,500
  33. 2012-11-06
    listed $154,500
  34. 2007-04-11
    soldstatus $140,000
  35. 2007-04-09
    soldstatus $140,000
  36. 2006-12-17
    listed $160,000
  37. 2006-12-17
    listed $160,000

ⓘ 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
$2,674 · $223/mo
Projected year-2 tax
$2,674 · $223/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 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,622
− Mortgage interest
−$8,738
− Property taxes
−$2,674
− Insurance
−$780
− Repairs & maintenance
−$1,650
− Management
−$1,650
− Depreciation
−$4,538
Taxable income
$592
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$142
After-tax cash flow
$2,878/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 — Lacombe

Score
63/100
State rank
#188
US rank
#15034

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lacombe, LA
Population (ZIP)
9,421

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 56% Black 25% Two or more races 15% Hispanic / Latino 12% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 13% Italian 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 2% Other Indo-European 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
▼ -57.75%
Current HPI
178.5418
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-2.5% since first listed
24 events — show timeline
  • 2026-04-03 Listed $156,000 GSREIN
  • 2026-04-03 Listed $156,000 AcadianaMLS
  • 2018-10-08 Sold (Public Records) $147,000 Public Records
  • 2018-10-05 Sold (MLS) $147,000 GSREIN
  • 2018-08-28 Pending GSREIN
  • 2018-08-06 Price Changed $148,500 GSREIN
  • 2018-07-23 Relisted GSREIN
  • 2018-07-19 Contingent GSREIN
  • 2018-06-19 Relisted GSREIN
  • 2018-06-09 Contingent GSREIN
  • 2018-03-22 Relisted GSREIN
  • 2018-03-12 Contingent GSREIN
  • 2018-02-21 Listed $148,500 AcadianaMLS
  • 2018-02-21 Listed $150,000 GSREIN
  • 2015-06-22 Sold (Public Records) $141,000 Public Records
  • 2015-06-19 Sold (MLS) $141,000 GSREIN
  • 2015-05-13 Listed GSREIN
  • 2014-12-29 Listed $149,900 AcadianaMLS
  • 2012-11-06 Listed $154,500 GSREIN
  • 2012-11-06 Listed $154,500 AcadianaMLS
  • 2007-04-11 Sold (Public Records) $140,000 Public Records
  • 2007-04-09 Sold (MLS) $140,000 GSREIN
  • 2006-12-17 Listed $160,000 AcadianaMLS
  • 2006-12-17 Listed $160,000 GSREIN

Property tax history

+0.1%/yr

Latest (2025): $2,674 · +56.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…