CashFlowRE
Sign in Sign up
5336 Ehret Rd
D Composite 42.2
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).

  • ARV discount +14.5/15.0
  • Cash flow +10.8/30.0
  • Livability +3.4/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.8/5.0
  • 1% rule +2.6/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

5336 Ehret Rd · Marrero, LA 70072
3 bd · 2.0 ba · 1,465 sqft · SingleFamily · 76 Days on market
Built 1980 7,919 sqft lot $154/sqft · 16% below area Est $266k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well-Maintained 3Br/2Ba Marrero Home Located In A High Demand Area! Features You'll Love: Bright & Airy Interior, Neutral Paint Throughout, Abundant Natural Light, Ceramic Flooring In Living Areas, Rear Yard Access, Fenced Backyard, X Flood Zone And More! Seller Is Offering A Flooring Allowance To Replace Carpets In Bedrooms With A Reasonable Offer.

Key facts

  • Rear yard access
  • Fenced backyard
  • 7,919 sq ft lot

Tags

REAR YARD ACCESSFENCED BACKYARD

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 $225k.

Deal economics

  • At list price, monthly cash flow is $-168 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $195k (13.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (24.2% below list).
  • Recommended offer: $170k (24.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#104 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Jefferson Parish (suburban): math 24% / reading 34% proficiency, ranked #44 of 98 in LA (top 45%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.1%/yr); 294 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($55k/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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y 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 $146k; list at $225k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $170,408 (24.2% 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 76 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.76%
Cap rate
5.75%
Cash-on-cash
-1.94%
DSCR
0.91
GRM
11.0

CMA / ARV

ARV (median comp)
$266,463
List price
$224,900
Delta
-15.60%
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
2232 Potomac Dr 0.46mi 3/2.0 1,478 (+1%) 1mo $225,000 $152 76
2329 Caddy Dr 0.41mi 3/2.0 1,495 (+2%) 3mo $270,000 $181 75
5201 Willowtree Rd 0.38mi 3/2.0 1,529 (+4%) 3mo $252,500 $165 73
5937 S Oak Dr 0.55mi 2/2.0 (-1) 1,450 (-1%) 0mo $171,500 $118 68
2008 Giaise St 0.52mi 3/2.0 1,600 (+9%) 2mo $140,000 $88 59
5220 Mt Shasta Ln 0.65mi 3/1.0 1,398 (-5%) 2mo $86,000 $62 57
5165 Oak Bayou Ave 0.60mi 4/2.0 (+1) 1,546 (+6%) 3mo $235,000 $152 55
2516 Foliage Dr 0.69mi 3/2.0 1,566 (+7%) 3mo $180,000 $115 54
3520 Bastian Dr 0.49mi 4/2.0 (+1) 1,300 (-11%) 1mo $115,000 $88 52
5065 Oak Bayou Ave 0.67mi 4/2.0 (+1) 1,344 (-8%) 4mo $215,000 $160 47
5068 Dueling Oaks Ave 0.69mi 3/2.0 1,263 (-14%) 4mo $209,900 $166 42
5032 Dueling Oaks Ave 0.73mi 3/2.0 1,254 (-14%) 3mo $215,000 $171 39

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 · 1.05% rent growth · sell at horizon

5-year hold
IRR
-23.8%
Equity multiple
0.20×
Total profit
$-50,428
Equity at exit
$33,533
10-year hold
IRR
-25.0%
Equity multiple
-0.12×
Total profit
$-70,635
Equity at exit
$19,445

Cash invested: $62,972 (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 70072

Rents YoY
1.1%
Active inventory
294
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,704 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$175 /mo · $2,097/yr
Insurance
$94
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$-168

Break-even live

Break-even rent $1,917
Max offer price $195,205
Occupancy floor

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
$56,225
Closing costs
$6,747
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2325 Wilton St Unit A Marrero, LA 2.0 1.0 1000 $1,200 $1.20 44d 1 0.16mi
5118 Ehret Rd Unit B Marrero, LA 3.0 2.5 1275 $1,800 $1.41 4d 1 0.26mi
5504 Randolph St Marrero, LA 3.0 2.0 1800 $1,800 $1.00 24d 1 0.47mi
5913 S Oak Dr Marrero, LA 4.0 2.0 1300 $1,950 $1.50 24d 1 0.51mi
2632 Dove Ave Unit NA Marrero, LA 3.0 2.0 1250 $1,650 $1.32 44d 1 0.55mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 4d 1 0.56mi
5162 Mount Matterhorn Ave Marrero, LA 2.0 1.0 1000 $1,050 $1.05 4d 1 0.63mi
5160 Mount Matterhorn St Marrero, LA 2.0 1.0 1000 $1,050 $1.05 24d 1 0.63mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 44d 1 0.69mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 24d 1 0.73mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 44d 1 0.82mi
2612 Susie Ct Marrero, LA 3.0 2.0 1852 $2,200 $1.19 20d 1 0.96mi
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 2d 1 0.98mi
5119 Oak Dr Marrero, LA 3.0 2.0 1624 $1,750 $1.08 14d 1 1.04mi
5027 Richland Dr Marrero, LA 2.0 1.5 1260 $1,500 $1.19 4d 1 1.14mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 24d 1 1.20mi
4016 S Dells St Harvey, LA 4.0 2.0 1750 $2,000 $1.14 44d 1 1.36mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 4d 1 1.40mi
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 44d 1 1.40mi

Listing history 25 events

  1. 2026-06-18
    days on market $224,900 Active 76 DOM
  2. 2026-06-17
    days on market $224,900 Active 75 DOM
  3. 2026-06-16
    days on market $224,900 Active 74 DOM
  4. 2026-06-15
    days on market $224,900 Active 73 DOM
  5. 2026-06-13
    days on market $224,900 Active 71 DOM
  6. 2026-06-10
    days on market $224,900 Active 68 DOM
  7. 2026-06-09
    days on market $224,900 Active 67 DOM
  8. 2026-06-08
    days on market $224,900 Active 66 DOM
  9. 2026-06-07
    days on market $224,900 Active 65 DOM
  10. 2026-06-03
    days on market $224,900 Active 61 DOM
  11. 2026-06-02
    days on market $224,900 Active 60 DOM
  12. 2026-06-01
    days on market $224,900 Active 59 DOM
  13. 2026-05-31
    days on market $224,900 Active 58 DOM
  14. 2026-05-14
    price $224,900 355-char remark
    Show marketing remark (363 chars)

    Well-Maintained 3Br/2Ba Marrero Home Located In A High Demand Area! Features You’ll Love: Bright & Airy Interior, Neutral Paint Throughout, Abundant Natural Light, Ceramic Flooring In Living Areas, Rear Yard Access, Fenced Backyard, X Flood Zone And More! Seller Is Offering A Flooring Allowance To Replace Carpets In Bedrooms With A Reasonable Offer.

  15. 2026-05-14
    price $224,900 363-char remark
    Show marketing remark (363 chars)

    Well-Maintained 3Br/2Ba Marrero Home Located In A High Demand Area! Features You’ll Love: Bright & Airy Interior, Neutral Paint Throughout, Abundant Natural Light, Ceramic Flooring In Living Areas, Rear Yard Access, Fenced Backyard, X Flood Zone And More! Seller Is Offering A Flooring Allowance To Replace Carpets In Bedrooms With A Reasonable Offer.

  16. 2026-04-03
    listed $229,900 Active 355-char remark
    Show marketing remark (363 chars)

    Well-Maintained 3Br/2Ba Marrero Home Located In A High Demand Area! Features You’ll Love: Bright & Airy Interior, Neutral Paint Throughout, Abundant Natural Light, Ceramic Flooring In Living Areas, Rear Yard Access, Fenced Backyard, X Flood Zone And More! Seller Is Offering A Flooring Allowance To Replace Carpets In Bedrooms With A Reasonable Offer.

  17. 2026-04-03
    listed $229,900 Active 363-char remark
    Show marketing remark (363 chars)

    Well-Maintained 3Br/2Ba Marrero Home Located In A High Demand Area! Features You’ll Love: Bright & Airy Interior, Neutral Paint Throughout, Abundant Natural Light, Ceramic Flooring In Living Areas, Rear Yard Access, Fenced Backyard, X Flood Zone And More! Seller Is Offering A Flooring Allowance To Replace Carpets In Bedrooms With A Reasonable Offer.

  18. 2008-11-10
    soldstatus $146,000
  19. 2008-11-07
    soldstatus $146,000
  20. 2008-01-14
    listed $149,900
  21. 2008-01-14
    listed $149,900
  22. 2003-04-11
    soldstatus $108,000
  23. 2003-04-01
    soldstatus $108,000
  24. 2002-08-14
    listed $119,900
  25. 2002-08-14
    listed $119,900

ⓘ 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
$2,097 · $175/mo
Projected year-2 tax
$2,097 · $175/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 8/10 Severe FEMA zone X · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$20,449
− Mortgage interest
−$12,598
− Property taxes
−$2,097
− Insurance
−$1,922
− Repairs & maintenance
−$1,636
− Management
−$1,636
− Depreciation
−$6,543
Taxable loss
−$5,982
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,436
After-tax cash flow
$-581/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
Jefferson Parish
NCES district ID
2200840
Math proficiency
24% ▼ -36.00%
Reading proficiency
34% ▼ -30.00%
Median HH income
$48,421
Composite
25.19/100
National rank
#7511
State rank
#44 of 98 in LA

Livability — Marrero

Score
67/100
State rank
#104
US rank
#10146

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marrero, LA
County
Jefferson Parish · 426,999 people
City population
55,693
Metro
New Orleans-Metairie, LA
Population (ZIP)
55,693
Household income
$54,885
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
1807.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
451,696 people
By 2030
455,451 · +0.8%
By 2040
458,308 · +1.5%
By 2050
461,031 · +2.1%
By 2075
476,351 · +5.5%
By 2100
499,377 · +10.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 12% Hispanic 1%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 8% Vietnamese 4% French/Haitian/Cajun 2%

Political lean MEDSL · Jefferson

2024 margin
R (+12.9) · D 42.5% · R 55.5% · Other 2.1%
2008→2024 swing
+13.6pp toward D · 2008: -26.6pp · 2024: -12.9pp
All cycles
2024: R+12.9 2020: R+11.1 2016: R+14.8 2012: R+18.4 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.87%
Current HPI
161.7477
Rent YoY
▲ 1.05%
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

+87.6% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $224,900 AcadianaMLS
  • 2026-05-14 Price Changed $224,900 GSREIN
  • 2026-04-03 Listed $229,900 GSREIN
  • 2026-04-03 Listed $229,900 AcadianaMLS
  • 2008-11-10 Sold (Public Records) $146,000 Public Records
  • 2008-11-07 Sold (MLS) $146,000 GSREIN
  • 2008-01-14 Listed $149,900 AcadianaMLS
  • 2008-01-14 Listed $149,900 GSREIN
  • 2003-04-11 Sold (MLS) $108,000 GSREIN
  • 2003-04-01 Sold (Public Records) $108,000 Public Records
  • 2002-08-14 Listed $119,900 GSREIN
  • 2002-08-14 Listed $119,900 AcadianaMLS

Property tax history

+1.9%/yr

Latest (2025): $2,097 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…