CashFlowRE
Sign in Sign up
906 East Merry Ave
D Composite 40.36
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).

  • Cash flow +16.4/30.0
  • DSCR +5.1/10.0
  • 1% rule +4.5/10.0
  • ARV discount +3.9/15.0
  • 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

$145,000

906 East Merry Ave · Hammond, LA 70403
3 bd · 2.0 ba · 728 sqft · SingleFamily public records · 87 Days on market
Built 1949 $199/sqft · 63% above area Est $134k · 8% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming, fully renovated home ready to impress. This move-in-ready property features a brand new roof, fresh updates throughout, and a bright inviting layout. Enjoy the spacious fenced backyard for entertaining, pets, or relaxing in your own private space. With a clean modern feel, and a generous driveway for parking, this home offers both comfort and convenience at an affordable price. Don't miss this turnkey opportunity.

Key facts

  • Generous driveway
  • Fenced backyard
  • New roof

Tags

NEW ROOFFENCED BACKYARDGENEROUS DRIVEWAY

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/2.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $-44 ($-526/yr) — negative.
  • To cash-flow at today's rent, offer at most $139k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (5.4% below list).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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+, crime 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: Hammond Eastside Magnet (math 22% / reading 35%, grade F, #350 of 646 statewide, top 55%, 1,343 students, 68% FRL); Greenville Park Leadership Academy (math 8% / reading 12%, grade F, #199 of 218 statewide, top 92%, 447 students, 86% FRL); Hammond High Magnet School (math 19% / reading 28%, grade F, #167 of 265 statewide, top 63%, 1,750 students, 64% FRL) — zoned schools at 73% FRL track the district average.
  • Market conditions: Rents flat; 328 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 32% 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 $1k 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 87 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 6y 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 $14k; list at $145k implies a 936% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $136,300 (6.0% 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 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  3. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.95%
Cap rate
6.97%
Cash-on-cash
2.41%
DSCR
1.11
GRM
8.8

CMA / ARV

ARV (median comp)
$134,363
List price
$145,000
Delta
7.92%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.33% rent growth · sell at horizon

5-year hold
IRR
-21.8%
Equity multiple
0.27×
Total profit
$-29,779
Equity at exit
$21,620
10-year hold
IRR
-25.1%
Equity multiple
-0.06×
Total profit
$-43,089
Equity at exit
$12,537

Cash invested: $40,600 (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
328
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,371 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$-44

Break-even live

Break-even rent $1,427
Max offer price $138,657
Occupancy floor 98%

Sensitivity live

Price -10% $56 -5% $6 +0% $-44 +5% $-94 +10% $-144
Rent -10% $-152 -5% $-98 +0% $-44 +5% $10 +10% $65
Rate -1.0pp $29 -0.5pp $-7 base $-44 +0.5pp $-81 +1.0pp $-120

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
$36,250
Closing costs
$4,350
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
17597 Tangi Lake Dr Hammond, LA 1.0–3.0 1.0–2.5 1075 $1,500 $1.40 45d 1 1.30mi

Listing history 37 events

  1. 2026-06-21
    days on market $145,000 Active 87 DOM
  2. 2026-06-19
    days on market $145,000 Active 85 DOM
  3. 2026-06-18
    days on market $145,000 Active 84 DOM
  4. 2026-06-17
    days on market $145,000 Active 83 DOM
  5. 2026-06-16
    days on market $145,000 Active 82 DOM
  6. 2026-06-15
    days on market $145,000 Active 81 DOM
  7. 2026-06-14
    days on market $145,000 Active 79 DOM
  8. 2026-06-13
    days on market $145,000 Active 78 DOM
  9. 2026-06-10
    days on market $145,000 Active 76 DOM
  10. 2026-06-09
    days on market $145,000 Active 75 DOM
  11. 2026-06-08
    days on market $145,000 Active 74 DOM
  12. 2026-06-07
    days on market $145,000 Active 73 DOM
  13. 2026-06-05
    days on market $145,000 Active 70 DOM
  14. 2026-06-03
    days on market $145,000 Active 69 DOM
  15. 2026-06-02
    days on market $145,000 Active 68 DOM
  16. 2026-06-01
    days on market $145,000 Active 67 DOM
  17. 2026-05-31
    days on market $145,000 Active 66 DOM
  18. 2026-05-30
    days on market $145,000 Active 65 DOM
  19. 2026-03-19
    listed $145,000 Active 427-char remark
    Show marketing remark (427 chars)

    Charming, fully renovated home ready to impress. This move-in-ready property features a brand new roof, fresh updates throughout, and a bright inviting layout. Enjoy the spacious fenced backyard for entertaining, pets, or relaxing in your own private space. With a clean modern feel, and a generous driveway for parking, this home offers both comfort and convenience at an affordable price. Don't miss this turnkey opportunity.

  20. 2026-03-19
    listed $145,000 Active 427-char remark
    Show marketing remark (427 chars)

    Charming, fully renovated home ready to impress. This move-in-ready property features a brand new roof, fresh updates throughout, and a bright inviting layout. Enjoy the spacious fenced backyard for entertaining, pets, or relaxing in your own private space. With a clean modern feel, and a generous driveway for parking, this home offers both comfort and convenience at an affordable price. Don't miss this turnkey opportunity.

  21. 2026-02-26
    historical $1,250
  22. 2025-12-06
    listed $1,250
  23. 2025-11-29
    price $148,500
  24. 2025-11-12
    price $148,500
  25. 2025-09-25
    listed $145,500 Active
  26. 2023-07-27
    soldstatus $14,000 Closed
  27. 2023-07-26
    status Pending
  28. 2023-07-26
    status Active
  29. 2023-07-07
    status Pending
  30. 2023-07-05
    listed $15,000
  31. 2023-07-05
    listed $15,000 Active
  32. 2020-07-13
    soldstatus $8,500
  33. 2020-06-19
    soldstatus $8,500 Closed
  34. 2020-06-02
    status Pending
  35. 2020-05-21
    price $9,000
  36. 2020-05-04
    listed $9,000
  37. 2020-05-04
    listed $12,000 Active

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone A · 69% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 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
$16,457
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$2,228
− Repairs & maintenance
−$1,317
− Management
−$1,317
− Depreciation
−$4,218
Taxable loss
−$2,919
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$175/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

Census place
Hammond, LA
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

+1511.1% since first listed
19 events — show timeline
  • 2026-03-19 Listed $145,000 GSREIN
  • 2026-03-19 Listed $145,000 AcadianaMLS
  • 2026-02-26 Rental Removed $1,250 GSREIN
  • 2025-12-06 Listed for Rent $1,250 GSREIN
  • 2025-11-29 Price Changed $148,500 AcadianaMLS
  • 2025-11-12 Price Changed $148,500 GSREIN
  • 2025-09-25 Listed $145,500 AcadianaMLS
  • 2023-07-27 Sold (MLS) $14,000 GSREIN
  • 2023-07-26 Pending GSREIN
  • 2023-07-26 Relisted GSREIN
  • 2023-07-07 Pending GSREIN
  • 2023-07-05 Listed $15,000 GSREIN
  • 2023-07-05 Listed $15,000 AcadianaMLS
  • 2020-07-13 Sold (Public Records) $8,500 Public Records
  • 2020-06-19 Sold (MLS) $8,500 GSREIN
  • 2020-06-02 Pending GSREIN
  • 2020-05-21 Price Changed $9,000 GSREIN
  • 2020-05-04 Listed $12,000 GSREIN
  • 2020-05-04 Listed $9,000 AcadianaMLS

Property tax history

-4.3%/yr

Latest (2025): $143 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…