CashFlowRE
Sign in Sign up
69001 Taverny Ct
C Composite 58.26
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.5/10.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

69001 Taverny Ct · Madisonville, LA 70447
3 bd · 2.0 ba · 1,657 sqft · SingleFamily public records · 50 Days on market
Built 2011 7,365 sqft lot $156/sqft · 16% below area Est $315k · 18% under $23/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to this move-in ready home in the Village of Bocage. Situated on a spacious corner lot, this freshly painted 3-bedroom, 2-bathroom residence is ready for its new owners. Step inside to find a large living area featuring a wall of windows for abundant natural light and a cozy gas-burning fireplace. The kitchen and breakfast nook are equipped with tile flooring and stainless steel appliances. The primary suite is a true retreat, boasting tray ceilings, a granite double vanity, a separate shower, a soaking tub, and double walk-in closets. Outside, enjoy a fully fenced backyard with a covered patio that overlooks peaceful green space and a neighborhood pond. Additional high-value features include a whole-house generator, tankless water heater, gutters, and a SimpliSafe security system

Key facts

  • 7,365 sq ft lot
  • Garage
  • Built 2011

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $275

Exterior

  • Parking: Garage with two parking spaces
  • Utilities: Public water; Public sewer; Generator for electric
  • Home design: Single-story home
  • Construction: Brick, stucco, and vinyl siding exterior; Shingle roof; Slab foundation; Property in very good condition
  • Exterior features: Fenced yard; Concrete covered porch/patio; Corner lot; Outside city limits; Rectangular lot; Lot dimensions approximately 60 x 120

Interior

  • Kitchen: Dishwasher; Garbage disposal; Range; Pantry; Stainless steel appliances
  • Bedrooms: Total rooms: 6
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Carbon monoxide detector; Pantry; Stainless steel appliances; Gas fireplace
  • Laundry & utility: Washer hookup; Dryer hookup

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 $259k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/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 $245k (5.3% below list).
  • Recommended offer: $245k (5.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 4.6% in Madisonville — 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 79/100 on livability (#5 in LA, #2,302 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment 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: 252 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $8k 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 50 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 15y 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 $224k; 16% 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,258 (5.3% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.95%
Cap rate
7.63%
Cash-on-cash
4.79%
DSCR
1.21
GRM
8.8

CMA / ARV

ARV (median comp)
$314,746
List price
$259,000
Delta
-17.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
69261 Taverny Ct 0.16mi 3/2.0 1,732 (+4%) 0mo $286,000 $165 85
70048 Hirson Ct 0.26mi 3/2.0 1,689 (+2%) 0mo $267,000 $158 84
28507 Rosedust Ln 0.30mi 3/2.0 1,683 (+2%) 2mo $238,000 $141 82
41958 Snowball Cir 0.31mi 3/2.0 1,617 (-2%) 3mo $229,000 $142 79
69484 Taverny Ct 0.27mi 3/2.0 1,747 (+5%) 4mo $280,000 $160 75
10136 Cesson Ct 0.44mi 3/2.0 1,615 (-2%) 3mo $271,000 $168 73
69628 Taverny Ct 0.45mi 3/2.0 1,715 (+4%) 4mo $272,000 $159 70
41173 Snowball Cir 0.59mi 3/2.0 1,585 (-4%) 0mo $215,000 $136 65
46 Mary St 0.64mi 3/2.0 1,735 (+5%) 2mo $290,000 $167 61
9 Adrienne St 0.31mi 2/2.0 (-1) 1,437 (-13%) 2mo $175,000 $122 56
28491 Twilight Dr 0.37mi 3/2.0 1,415 (-15%) 4mo $213,000 $151 55
28515 Vintage Ln 0.66mi 3/2.0 1,476 (-11%) 4mo $224,000 $152 48

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
-8.9%
Equity multiple
0.67×
Total profit
$-23,594
Equity at exit
$38,618
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$2,978
Equity at exit
$22,394

Cash invested: $72,520 (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 70447

Home prices YoY
-28.1%
Active inventory
252
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,453 medium interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$159 /mo · $1,909/yr
Insurance
$108
HOA
$23
Vacancy / Maint / Mgmt
$515
Net cashflow
$289

Break-even live

Break-even rent $2,086
Max offer price $259,000
Occupancy floor 83%

Sensitivity live

Price -10% $436 -5% $363 +0% $289 +5% $216 +10% $143
Rent -10% $96 -5% $192 +0% $289 +5% $386 +10% $483
Rate -1.0pp $420 -0.5pp $355 base $289 +0.5pp $222 +1.0pp $154

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
$64,750
Closing costs
$7,770
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
69332 Taverny Ct Madisonville, LA 3.0 2.0 2000 $2,250 $1.12 44d 1 0.21mi
400 Walter Ln Madisonville, LA 3.0 2.5 2217 $2,400 $1.08 24d 1 1.12mi
116 Fayedaye Dr Madisonville, LA 3.0 2.0 1450 $2,100 $1.45 22d 1 1.39mi

HOA detail

Monthly dues
$23 · $276/yr
Likely covers
watergassecurity

Listing history 36 events

  1. 2026-06-18
    days on market $259,000 Active 50 DOM
  2. 2026-06-17
    days on market $259,000 Active 49 DOM
  3. 2026-06-16
    days on market $259,000 Active 48 DOM
  4. 2026-06-15
    days on market $259,000 Active 47 DOM
  5. 2026-06-13
    days on market $259,000 Active 45 DOM
  6. 2026-06-10
    days on market $259,000 Active 42 DOM
  7. 2026-06-09
    days on market $259,000 Active 41 DOM
  8. 2026-06-08
    days on market $259,000 Active 40 DOM
  9. 2026-06-07
    days on market $259,000 Active 39 DOM
  10. 2026-06-03
    pricedays on market $259,000 Active 35 DOM
  11. 2026-06-02
    days on market $265,000 Active 34 DOM
    Show marketing remark (799 chars)

    Welcome to this move-in ready home in the Village of Bocage. Situated on a spacious corner lot, this freshly painted 3-bedroom, 2-bathroom residence is ready for its new owners. Step inside to find a large living area featuring a wall of windows for abundant natural light and a cozy gas-burning fireplace. The kitchen and breakfast nook are equipped with tile flooring and stainless steel appliances. The primary suite is a true retreat, boasting tray ceilings, a granite double vanity, a separate shower, a soaking tub, and double walk-in closets. Outside, enjoy a fully fenced backyard with a covered patio that overlooks peaceful green space and a neighborhood pond. Additional high-value features include a whole-house generator, tankless water heater, gutters, and a SimpliSafe security system

  12. 2026-06-01
    days on market $265,000 Active 33 DOM
  13. 2026-05-31
    days on market $265,000 Active 32 DOM
  14. 2026-04-29
    listed $265,000 Active 799-char remark
    Show marketing remark (799 chars)

    Welcome to this move-in ready home in the Village of Bocage. Situated on a spacious corner lot, this freshly painted 3-bedroom, 2-bathroom residence is ready for its new owners. Step inside to find a large living area featuring a wall of windows for abundant natural light and a cozy gas-burning fireplace. The kitchen and breakfast nook are equipped with tile flooring and stainless steel appliances. The primary suite is a true retreat, boasting tray ceilings, a granite double vanity, a separate shower, a soaking tub, and double walk-in closets. Outside, enjoy a fully fenced backyard with a covered patio that overlooks peaceful green space and a neighborhood pond. Additional high-value features include a whole-house generator, tankless water heater, gutters, and a SimpliSafe security system

  15. 2026-04-29
    listed $265,000 Active 799-char remark
    Show marketing remark (799 chars)

    Welcome to this move-in ready home in the Village of Bocage. Situated on a spacious corner lot, this freshly painted 3-bedroom, 2-bathroom residence is ready for its new owners. Step inside to find a large living area featuring a wall of windows for abundant natural light and a cozy gas-burning fireplace. The kitchen and breakfast nook are equipped with tile flooring and stainless steel appliances. The primary suite is a true retreat, boasting tray ceilings, a granite double vanity, a separate shower, a soaking tub, and double walk-in closets. Outside, enjoy a fully fenced backyard with a covered patio that overlooks peaceful green space and a neighborhood pond. Additional high-value features include a whole-house generator, tankless water heater, gutters, and a SimpliSafe security system

  16. 2020-12-07
    soldstatus $224,000 Closed
    Show marketing remark (371 chars)

    Super cute in popular Villages at Bocage! Corner lot with pond view backs to greenspace! Stylish wood-look floors & soothing color palette. No carpet! Granite kitchen has all new stainless appliances. Primary suite has tray ceiling, granite double vanity, walk-in closets. Enjoy the view from your covered patio. Fenced backyard. Award-winning Madisonville schools.

  17. 2020-10-29
    status Pending
    Show marketing remark (371 chars)

    Super cute in popular Villages at Bocage! Corner lot with pond view backs to greenspace! Stylish wood-look floors & soothing color palette. No carpet! Granite kitchen has all new stainless appliances. Primary suite has tray ceiling, granite double vanity, walk-in closets. Enjoy the view from your covered patio. Fenced backyard. Award-winning Madisonville schools.

  18. 2020-09-29
    listed $220,000
    Show marketing remark (371 chars)

    Super cute in popular Villages at Bocage! Corner lot with pond view backs to greenspace! Stylish wood-look floors & soothing color palette. No carpet! Granite kitchen has all new stainless appliances. Primary suite has tray ceiling, granite double vanity, walk-in closets. Enjoy the view from your covered patio. Fenced backyard. Award-winning Madisonville schools.

  19. 2020-09-29
    listed $220,000 Active
    Show marketing remark (371 chars)

    Super cute in popular Villages at Bocage! Corner lot with pond view backs to greenspace! Stylish wood-look floors & soothing color palette. No carpet! Granite kitchen has all new stainless appliances. Primary suite has tray ceiling, granite double vanity, walk-in closets. Enjoy the view from your covered patio. Fenced backyard. Award-winning Madisonville schools.

  20. 2018-05-24
    soldstatus $210,000
  21. 2018-05-23
    soldstatus $210,000 Sold
  22. 2018-04-25
    historical Pending Continue to Show
  23. 2018-04-11
    listed $219,500 Active
  24. 2018-04-11
    listed $219,500
  25. 2018-03-16
    soldstatus $180,000 Sold
  26. 2018-01-22
    historical Pending Continue to Show
  27. 2018-01-09
    price $199,900
  28. 2017-11-20
    price $205,000
  29. 2017-11-17
    status Active
  30. 2017-10-10
    historical Pending Continue to Show
  31. 2017-09-20
    price $199,900
  32. 2017-08-23
    listed $206,000 Active
  33. 2017-08-22
    listed $199,900
  34. 2012-05-04
    soldstatus $165,300
  35. 2011-10-13
    listed $165,300
  36. 2011-10-13
    listed $165,300

ⓘ 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
$1,909 · $159/mo
Projected year-2 tax
$1,909 · $159/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 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 23 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
$29,431
− Mortgage interest
−$14,508
− Property taxes
−$1,909
− Insurance
−$1,295
− Repairs & maintenance
−$2,354
− Management
−$2,354
− HOA
−$276
− Depreciation
−$7,535
Taxable loss
−$801
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$192
After-tax cash flow
$3,664/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 — Madisonville

Score
79/100
State rank
#5
US rank
#2302

Category grades

Amenities F Commute F Cost of living C+ Crime A+ Employment A+ 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
City population
17,897
Metro
New Orleans-Metairie, LA
Population (ZIP)
17,897
Household income
$122,574
Rent vs Own
4.0% rent · 96.0% own
Severe rent burden
47.0

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 7% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 19% Slovak 3% Romanian 2%
Foreign-born
5% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1% Russian/Polish/Slavic 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
▼ -68.07%
Current HPI
174.0804
Rent YoY
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

+56.7% since first listed
25 events — show timeline
  • 2026-06-02 Price Changed $259,000 AcadianaMLS
  • 2026-06-02 Price Changed $259,000 GSREIN
  • 2026-04-29 Listed $265,000 GSREIN
  • 2026-04-29 Listed $265,000 AcadianaMLS
  • 2020-12-07 Sold (MLS) $224,000 GSREIN
  • 2020-10-29 Pending GSREIN
  • 2020-09-29 Listed $220,000 AcadianaMLS
  • 2020-09-29 Listed $220,000 GSREIN
  • 2018-05-24 Sold (Public Records) $210,000 Public Records
  • 2018-05-23 Sold (MLS) $210,000 GSREIN
  • 2018-04-25 Contingent GSREIN
  • 2018-04-11 Listed $219,500 AcadianaMLS
  • 2018-04-11 Listed $219,500 GSREIN
  • 2018-03-16 Sold (MLS) $180,000 GSREIN
  • 2018-01-22 Contingent GSREIN
  • 2018-01-09 Price Changed $199,900 GSREIN
  • 2017-11-20 Price Changed $205,000 GSREIN
  • 2017-11-17 Relisted GSREIN
  • 2017-10-10 Contingent GSREIN
  • 2017-09-20 Price Changed $199,900 GSREIN
  • 2017-08-23 Listed $206,000 GSREIN
  • 2017-08-22 Listed $199,900 AcadianaMLS
  • 2012-05-04 Sold (MLS) $165,300 GSREIN
  • 2011-10-13 Listed $165,300 AcadianaMLS
  • 2011-10-13 Listed $165,300 GSREIN

Property tax history

-0.9%/yr

Latest (2025): $1,909 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…