CashFlowRE
Sign in Sign up
68382 Abney Dr
C- Composite 54.19
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

68382 Abney Dr · Abita Springs, LA 70471
2 bd · 2.0 ba · 1,320 sqft · SingleFamily public records · 4 Days on market
Built 2007 0.93 ac lot Est $273k · 32% under

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

Listing remarks MLS

Welcome to Abney Drive, a rare find tucked in a quiet desirable neighborhood in Mandeville! Nearly a full acre surrounds this lifted cottage that has never flooded. The 2-bedroom, 2-bath layout is waiting for your unique touch. No HOA means no restrictions, park your boat, bring your RV, and make this space truly your own. The possibilities are endless. Make this you're forever home, call today for a private showing.

Key facts

  • Never flooded
  • Park your boat
  • No hoa

Tags

NEVER FLOODEDNO HOAPARK YOUR BOATBRING YOUR RV

Property features AI

Finance

  • Other: Outside city limits; Oversized lot (approximately 0.93 acres); Lot dimensions approximately 196 x 205 x 195 x 209

Exterior

  • Parking: Driveway
  • Utilities: Well water; Septic tank
  • Home design: Single-story; Raised foundation
  • Construction: Shingle roof
  • Exterior features: Covered porch; Porch; Shed(s)

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Wood-burning fireplace; Total of 5 rooms; Average condition

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 2-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $-13 ($-153/yr) — negative.
  • To cash-flow at today's rent, offer at most $183k (1.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (15.7% below list).
  • Recommended offer: $156k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 3.6% in Abita Springs — 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 77/100 on livability (#11 in LA, #3,024 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing 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.
  • Zoned schools: Marigny Elementary School (456 students, 33% FRL); Fontainebleau Junior High School (math 38% / reading 62%, grade C, #26 of 218 statewide, top 12%, 877 students, 37% FRL); Fontainebleau High School (math 56% / reading 61%, grade C, #23 of 265 statewide, top 9%, 1,677 students, 33% FRL).
  • Market conditions: Rents rising (+3.3%/yr); 231 active listings in the ZIP; solid renter incomes; 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $37k; list at $185k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $155,934 (15.7% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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
0.84%
Cap rate
7.02%
Cash-on-cash
2.61%
DSCR
1.12
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$273,240
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23613 Robert Rd 0.42mi 3/2.0 (+1) 1,448 (+10%) 23mo $300,000 $207 40

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 · 3.32% rent growth · sell at horizon

5-year hold
IRR
-16.4%
Equity multiple
0.42×
Total profit
$-30,284
Equity at exit
$27,584
10-year hold
IRR
-7.6%
Equity multiple
0.51×
Total profit
$-25,325
Equity at exit
$15,995

Cash invested: $51,800 (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 70471

Home prices YoY
-29.2%
Rents YoY
3.3%
Active inventory
231
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,559 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$72 /mo · $866/yr
Insurance
$77
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$-13

Break-even live

Break-even rent $1,575
Max offer price $182,748
Occupancy floor 96%

Sensitivity live

Price -10% $92 -5% $40 +0% $-13 +5% $-65 +10% $-117
Rent -10% $-136 -5% $-74 +0% $-13 +5% $49 +10% $110
Rate -1.0pp $80 -0.5pp $34 base $-13 +0.5pp $-61 +1.0pp $-109

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
$46,250
Closing costs
$5,550
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 4 events

  1. 2026-06-13
    statusdays on market $185,000 Pending 4 DOM
  2. 2026-06-10
    days on market $185,000 Active 2 DOM
  3. 2026-06-08
    remarks 420-char remark
    Show marketing remark (420 chars)

    Welcome to Abney Drive, a rare find tucked in a quiet desirable neighborhood in Mandeville! Nearly a full acre surrounds this lifted cottage that has never flooded. The 2-bedroom, 2-bath layout is waiting for your unique touch. No HOA means no restrictions, park your boat, bring your RV, and make this space truly your own. The possibilities are endless. Make this you're forever home, call today for a private showing.

  4. 2026-06-08
    listed $185,000 Active 1 DOM
    Show marketing remark (420 chars)

    Welcome to Abney Drive, a rare find tucked in a quiet desirable neighborhood in Mandeville! Nearly a full acre surrounds this lifted cottage that has never flooded. The 2-bedroom, 2-bath layout is waiting for your unique touch. No HOA means no restrictions, park your boat, bring your RV, and make this space truly your own. The possibilities are endless. Make this you're forever home, call today for a private showing.

ⓘ 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
$866 · $72/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$151/yr (+$13/mo · 17.5%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 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 1 unhealthy d/yr today · 2 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
$18,712
− Mortgage interest
−$10,363
− Property taxes
−$866
− Insurance
−$2,428
− Repairs & maintenance
−$1,497
− Management
−$1,497
− Depreciation
−$5,382
Taxable loss
−$3,320
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$797
After-tax cash flow
$644/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 — Abita Springs

Score
77/100
State rank
#11
US rank
#3024

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 228,296 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
24,199
Household income
$96,501
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
475.0

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 (84%)
Race & ethnicity
White 84% Two or more races 8% Hispanic / Latino 8% Asian 2% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 15% Italian 2% Romanian 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5% Other Indo-European 1% French/Haitian/Cajun 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
▼ -77.41%
Current HPI
188.0159
Rent YoY
▲ 3.32%
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+400.0% since first listed
3 events — show timeline
  • 2026-06-08 Listed $185,000 AcadianaMLS
  • 2026-06-08 Listed $185,000 GSREIN
  • 2006-03-27 Sold (Public Records) $37,000 Public Records

Property tax history

-6.3%/yr

Latest (2025): $866 · -3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…