CashFlowRE
Sign in Sign up
24217 Conservation Way Ave
D Composite 40.38
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 +13.1/30.0
  • ARV discount +9.7/15.0
  • DSCR +3.9/10.0
  • Livability +3.5/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$300,000

24217 Conservation Way Ave · Hammond, LA 70454
4 bd · 3.0 ba · 2,261 sqft · SingleFamily public records · 36 Days on market
Built 2021 8,276 sqft lot $133/sqft · 6% below area Est $315k · at est. $52/mo HOA · 2% of rent ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

UP TO $10,000 TOWARD BUYER'S CLOSING COSTS &/OR PREPAIDS &/OR BUYDOWN - WOW! Incredibly well maintained home w/ 4 generous bedrooms & 3 FULL baths - primary plus one downstairs. Flooring in downstairs guest BR recently changed from carpet to vinyl plank. Upstairs includes awesome loft for anything your heart desires - ofc / Futon for extra sleep space / game room / media / etc. Enormous enclosed / screened patio to enjoy outdoors & keep the mosquitos away! Gutters to divert rain water - yay! Tranquil setting with dense greenspace behind & on side of property. Community Pool, Playground, Walking Trail(s). HVAC - dual zoned. HVAC just serviced 2026May05. Range-Oven & hot wtr / gas. Elec - Entergy. Gas - Atmos Energy. Wtr - Tangipahoa Wtr Dist. Sewerage - CSWR / Magnolia Wtr. All this within Cypress Reserve community w/ amenities such as a pool, pavilion, playgrounds, & scenic lakes w/ homes built by D.R. Horton. VA financing of mortgage balance may be assumable (current 2.990%).

Key facts

  • 8,276 sq ft lot
  • Garage
  • Community pool

Property features AI

Finance

  • HOA & community: Homeowners association (Cypress Reserve HOA) with $625 annual fee; Community pool

Exterior

  • Parking: Garage with two spaces and garage door opener
  • Security: Security system; Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Brick construction; Shingle roof; Excellent condition
  • Construction: Brick exterior; Shingle roof; Slab foundation; Improvements include screened patio, fully fenced yard, and new flooring in downstairs guest bedroom
  • Exterior features: Enclosed porch; Screened porch; Covered concrete patio; Patio; Fence / fully fenced yard; Shed(s)

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range
  • Bedrooms: Total rooms: 8
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic; Ceiling fans; Pantry; Pull-down attic stairs
  • Laundry & utility: Washer hookup; Dryer hookup; Water heater (energy-efficient)

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 4-bed/3.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-14 ($-164/yr) — negative.
  • To cash-flow at today's rent, offer at most $298k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (18.5% below list).
  • Recommended offer: $245k (18.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 5.0% in Hammond — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Champ Cooper Elementary School (math 18% / reading 41%, grade F, #333 of 646 statewide, top 54%, 1,126 students, 57% FRL) — zoned schools average 57% FRL vs 73% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents flat; 526 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($72k/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 $2k of loan paydown is wiped out by about $9k 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 36 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 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.
Recommended offer $244,573 (18.5% 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 36 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.82%
Cap rate
6.24%
Cash-on-cash
-0.20%
DSCR
0.99
GRM
10.2

CMA / ARV

ARV (median comp)
$315,063
List price
$300,000
Delta
-4.78%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40343 Cypress Reserve Blvd 0.25mi 4/2.0 2,079 (-8%) 1mo $260,000 $125 70
40201 Hastings Ct 0.41mi 4/3.0 2,400 (+6%) 1mo $331,405 $138 70
42376 Landing View Rd 0.38mi 4/2.0 2,346 (+4%) 5mo $275,000 $117 68
23728 Goose Point Dr 0.53mi 4/3.0 2,125 (-6%) 0mo $347,500 $164 65
40191 Hastings Ct 0.58mi 4/3.0 2,400 (+6%) 0mo $319,900 $133 62
24410 Arrowhead Rd 0.58mi 4/3.0 2,400 (+6%) 2mo $314,900 $131 61
24431 Arrowhead Rd 0.58mi 4/3.0 2,443 (+8%) 1mo $310,000 $127 59
39698 Axis Ave 0.59mi 4/2.0 2,130 (-6%) 0mo $287,835 $135 59
42322 Landing View Rd 0.29mi 4/2.0 1,957 (-13%) 2mo $249,900 $128 58
24419 Arrowhead Rd 0.61mi 4/2.0 2,400 (+6%) 4mo $247,900 $103 54
40183 Hastings Ct 0.58mi 4/2.0 2,045 (-10%) 1mo $288,900 $141 52
24413 Arrowhead Rd 0.60mi 3/2.0 (-1) 2,400 (+6%) 4mo $264,900 $110 50

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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-19.1%
Equity multiple
0.34×
Total profit
$-55,151
Equity at exit
$44,731
10-year hold
IRR
-17.1%
Equity multiple
0.15×
Total profit
$-71,345
Equity at exit
$25,939

Cash invested: $84,000 (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 70454

Rents YoY
0.7%
Active inventory
526
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,446 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$196 /mo · $2,347/yr
Insurance
$125
HOA
$52
Vacancy / Maint / Mgmt
$514
Net cashflow
$-14

Break-even live

Break-even rent $2,463
Max offer price $297,588
Occupancy floor 96%

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
$75,000
Closing costs
$9,000
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39638 Big Branch Dr Ponchatoula, LA 4.0 3.5 2978 $2,400 $0.81 43d 1 0.34mi
40531 Cypress Reserve Blvd Ponchatoula, LA 4.0 2.5 2597 $2,750 $1.06 43d 1 0.51mi

HOA detail

Monthly dues
$52 · $624/yr
Likely covers
watersewergaslandscapingpool

Listing history 19 events

  1. 2026-06-19
    days on market $300,000 Active 36 DOM
  2. 2026-06-18
    days on market $300,000 Active 35 DOM
  3. 2026-06-17
    days on market $300,000 Active 34 DOM
  4. 2026-06-16
    days on market $300,000 Active 33 DOM
  5. 2026-06-15
    days on market $300,000 Active 32 DOM
  6. 2026-06-14
    days on market $300,000 Active 30 DOM
  7. 2026-06-13
    days on market $300,000 Active 29 DOM
  8. 2026-06-10
    days on market $300,000 Active 27 DOM
  9. 2026-06-09
    days on market $300,000 Active 26 DOM
  10. 2026-06-08
    days on market $300,000 Active 25 DOM
  11. 2026-06-07
    days on market $300,000 Active 24 DOM
  12. 2026-06-05
    days on market $300,000 Active 21 DOM
  13. 2026-06-03
    days on market $300,000 Active 20 DOM
  14. 2026-06-02
    days on market $300,000 Active 19 DOM
  15. 2026-06-01
    days on market $300,000 Active 18 DOM
  16. 2026-05-31
    days on market $300,000 Active 17 DOM
  17. 2026-05-30
    days on market $300,000 Active 16 DOM
  18. 2026-05-14
    listed $310,000 Active 914-char remark
    Show marketing remark (1019 chars)

    UP TO $10,000 TOWARD BUYER'S CLOSING COSTS &/OR PREPAIDS &/OR BUYDOWN - WOW! Incredibly well maintained home w/ 4 generous bedrooms & 3 FULL baths - primary plus one downstairs. Flooring in downstairs guest BR recently changed from carpet to vinyl plank. Upstairs includes awesome loft for anything your heart desires - ofc / Futon for extra sleep space / game room / media / etc. Enormous enclosed / screened patio to enjoy outdoors & keep the mosquitos away! Gutters to divert rain water - yay! Tranquil setting with dense greenspace behind & on side of property. Community Pool, Playground, Walking Trail(s). HVAC - dual zoned. HVAC just serviced 2026May05. Range-Oven & hot wtr / gas. Elec - Entergy. Gas - Atmos Energy. Wtr - Tangipahoa Wtr Dist. Sewerage - CSWR / Magnolia Wtr. All this within Cypress Reserve community w/ amenities such as a pool, pavilion, playgrounds, & scenic lakes w/ homes built by D.R. Horton. VA financing of mortgage balance may be assumable (current 2.990%).

  19. 2026-05-14
    listed $310,000 Active 924-char remark
    Show marketing remark (1019 chars)

    UP TO $10,000 TOWARD BUYER'S CLOSING COSTS &/OR PREPAIDS &/OR BUYDOWN - WOW! Incredibly well maintained home w/ 4 generous bedrooms & 3 FULL baths - primary plus one downstairs. Flooring in downstairs guest BR recently changed from carpet to vinyl plank. Upstairs includes awesome loft for anything your heart desires - ofc / Futon for extra sleep space / game room / media / etc. Enormous enclosed / screened patio to enjoy outdoors & keep the mosquitos away! Gutters to divert rain water - yay! Tranquil setting with dense greenspace behind & on side of property. Community Pool, Playground, Walking Trail(s). HVAC - dual zoned. HVAC just serviced 2026May05. Range-Oven & hot wtr / gas. Elec - Entergy. Gas - Atmos Energy. Wtr - Tangipahoa Wtr Dist. Sewerage - CSWR / Magnolia Wtr. All this within Cypress Reserve community w/ amenities such as a pool, pavilion, playgrounds, & scenic lakes w/ homes built by D.R. Horton. VA financing of mortgage balance may be assumable (current 2.990%).

ⓘ 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
$2,347 · $196/mo
Projected year-2 tax
$2,347 · $196/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,349
− Mortgage interest
−$16,805
− Property taxes
−$2,347
− Insurance
−$1,500
− Repairs & maintenance
−$2,348
− Management
−$2,348
− HOA
−$624
− Depreciation
−$8,727
Taxable loss
−$5,350
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,284
After-tax cash flow
$1,120/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

County
Tangipahoa Parish · 85,958 people
City population
51,394
Metro
Hammond, LA
Population (ZIP)
34,564
Household income
$71,611
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
479.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 16% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 15% Slovak 1% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5%

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
▼ -83.55%
Current HPI
129.6069
Rent YoY
▲ 0.66%
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

-3.2% since first listed
4 events — show timeline
  • 2026-05-29 Price Changed $300,000 AcadianaMLS
  • 2026-05-29 Price Changed $300,000 GSREIN
  • 2026-05-14 Listed $310,000 AcadianaMLS
  • 2026-05-14 Listed $310,000 GSREIN

Property tax history

+1.6%/yr

Latest (2025): $2,347 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…