CashFlowRE
Sign in Sign up
10480 Lee Settlement Rd 🏷️ Likely Rental
C Composite 55.14
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • Schools +4.3/10.0
  • 1% rule +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

10480 Lee Settlement Rd · Folsom, LA 70437
4 bd · 2.0 ba · 1,168 sqft · SingleFamily public records · 35 Days on market
Built 2000 $180/sqft · 6% below area Est $391k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MAY QUALIFY FOR 3.5% DOWN FHA LOAN! Unlock the potential of this versatile investment in the heart of Folsom, Louisiana. Situated on a 5-acre lot, this charming 4-bedroom, 2-bathroom mobile home offers a rare combination of rental income opportunity, land value, and long-term investment potential. If you're looking to generate steady cash flow through long-term rental this property is has a tenant already in place and positioned to start producing income. This well-maintained home features a spacious open floor plan with a large living area, functional kitchen, and a private primary suite with an en-suite bath. This property combines the serenity of country living with close proximity to amenities in Folsom and Covington. Utilities are already in place, and the property has plenty of potential for additional development of outdoor amenities. If you are looking to start generating cash flow on day one, this one's for you!

Key facts

  • 5 acre lot
  • En suite bath
  • Parking

Tags

5 ACRE LOTRENTAL INCOME OPPORTUNITYTENANT ALREADY IN PLACEPRIVATE PRIMARY SUITEEN SUITE BATHCLOSE PROXIMITY TO AMENITIES

Property features AI

Finance

  • Other: Pets not allowed / pet restrictions apply
  • HOA & community: No association (N/A)

Exterior

  • Parking: Driveway
  • Utilities: Well water; Septic tank
  • Home design: Single-story home; Raised foundation
  • Construction: Modular/Prefabricated construction; Vinyl siding; Metal roof; Built in very good condition
  • Exterior features: Property located outside city limits

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total of 6 rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Screens on windows; Jetted tub

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $210,000 price doesn't fit this home's estimated sale value (~$390,578) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/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 $183k (13.0% below list).
  • Recommended offer: $183k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.8% in Folsom — 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 72/100 on livability (#40 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living 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: 97 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 $6k 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 35 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 5y 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 $165k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,740 (13.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
7.31%
Cash-on-cash
3.63%
DSCR
1.16
GRM
9.6

CMA / ARV

ARV (median comp)
$390,578
List price
$210,000
Delta
-46.23%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.61×
Total profit
$-22,796
Equity at exit
$31,312
10-year hold
IRR
-1.4%
Equity multiple
0.90×
Total profit
$-5,625
Equity at exit
$18,157

Cash invested: $58,800 (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 70437

Active inventory
97
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,827 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$77 /mo · $926/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$384
Net cashflow
$178

Break-even live

Break-even rent $1,602
Max offer price $210,000
Occupancy floor 85%

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
$52,500
Closing costs
$6,300
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 28 events

  1. 2026-06-18
    days on market $210,000 Active 35 DOM
  2. 2026-06-17
    days on market $210,000 Active 34 DOM
  3. 2026-06-16
    days on market $210,000 Active 33 DOM
  4. 2026-06-15
    days on market $210,000 Active 32 DOM
  5. 2026-06-13
    days on market $210,000 Active 30 DOM
  6. 2026-06-10
    days on market $210,000 Active 27 DOM
  7. 2026-06-09
    days on market $210,000 Active 26 DOM
  8. 2026-06-08
    days on market $210,000 Active 25 DOM
  9. 2026-06-07
    days on market $210,000 Active 24 DOM
  10. 2026-06-03
    days on market $210,000 Active 20 DOM
  11. 2026-06-02
    days on market $210,000 Active 19 DOM
  12. 2026-06-01
    days on market $210,000 Active 18 DOM
  13. 2026-05-31
    days on market $210,000 Active 17 DOM
  14. 2026-05-14
    listed $210,000 Active 934-char remark
    Show marketing remark (934 chars)

    MAY QUALIFY FOR 3.5% DOWN FHA LOAN! Unlock the potential of this versatile investment in the heart of Folsom, Louisiana. Situated on a 5-acre lot, this charming 4-bedroom, 2-bathroom mobile home offers a rare combination of rental income opportunity, land value, and long-term investment potential. If you're looking to generate steady cash flow through long-term rental this property is has a tenant already in place and positioned to start producing income. This well-maintained home features a spacious open floor plan with a large living area, functional kitchen, and a private primary suite with an en-suite bath. This property combines the serenity of country living with close proximity to amenities in Folsom and Covington. Utilities are already in place, and the property has plenty of potential for additional development of outdoor amenities. If you are looking to start generating cash flow on day one, this one's for you!

  15. 2026-05-14
    listed $210,000 Active 934-char remark
    Show marketing remark (934 chars)

    MAY QUALIFY FOR 3.5% DOWN FHA LOAN! Unlock the potential of this versatile investment in the heart of Folsom, Louisiana. Situated on a 5-acre lot, this charming 4-bedroom, 2-bathroom mobile home offers a rare combination of rental income opportunity, land value, and long-term investment potential. If you're looking to generate steady cash flow through long-term rental this property is has a tenant already in place and positioned to start producing income. This well-maintained home features a spacious open floor plan with a large living area, functional kitchen, and a private primary suite with an en-suite bath. This property combines the serenity of country living with close proximity to amenities in Folsom and Covington. Utilities are already in place, and the property has plenty of potential for additional development of outdoor amenities. If you are looking to start generating cash flow on day one, this one's for you!

  16. 2025-09-06
    historical $1,400
  17. 2025-08-08
    listed $1,400
  18. 2025-04-04
    listed $210,000 Active
  19. 2025-03-15
    historical $1,400
  20. 2025-03-04
    listed $1,400
  21. 2024-03-01
    soldstatus $165,000
  22. 2024-03-01
    listed $165,000
  23. 2024-03-01
    listed $165,000
  24. 2022-03-02
    price $90,000
  25. 2022-01-27
    price $99,500
  26. 2021-12-24
    listed $90,000
  27. 2021-10-25
    listed $120,000
  28. 2002-12-19
    soldstatus $37,500

ⓘ 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
$926 · $77/mo
Projected year-2 tax
$1,155 · $96/mo
Expected delta
+$229/yr (+$19/mo · 24.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 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
$21,929
− Mortgage interest
−$11,763
− Property taxes
−$926
− Insurance
−$1,050
− Repairs & maintenance
−$1,754
− Management
−$1,754
− Depreciation
−$6,109
Taxable loss
−$1,428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$343
After-tax cash flow
$2,475/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 — Folsom

Score
72/100
State rank
#40
US rank
#6135

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,696

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 (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 7% Black 5%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 15% Italian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -118.16%
Current HPI
123.3397
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

+460.0% since first listed
15 events — show timeline
  • 2026-05-14 Listed $210,000 GSREIN
  • 2026-05-14 Listed $210,000 AcadianaMLS
  • 2025-09-06 Rental Removed $1,400 GSREIN
  • 2025-08-08 Listed for Rent $1,400 GSREIN
  • 2025-04-04 Listed $210,000 AcadianaMLS
  • 2025-03-15 Rental Removed $1,400 GSREIN
  • 2025-03-04 Listed for Rent $1,400 GSREIN
  • 2024-03-01 Listed $165,000 GSREIN
  • 2024-03-01 Listed $165,000 AcadianaMLS
  • 2024-03-01 Sold (MLS) $165,000 GSREIN
  • 2022-03-02 Price Changed $90,000 GSREIN
  • 2022-01-27 Price Changed $99,500 GSREIN
  • 2021-12-24 Listed $90,000 AcadianaMLS
  • 2021-10-25 Listed $120,000 AcadianaMLS
  • 2002-12-19 Sold (Public Records) $37,500 Public Records

Property tax history

+3.1%/yr

Latest (2025): $926 · +76.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…