CashFlowRE
Sign in Sign up
712 Avenue F
B- Composite 68.63
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

712 Avenue F · Marrero, LA 70072
3 bd · 2.0 ba · 1,772 sqft · SingleFamily · 161 Days on market
Built 1960 7,200 sqft lot $45/sqft · 68% below area ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

Key facts

  • Rear yard access
  • Large rear yard
  • Utilities on

Tags

LARGE REAR YARDREAR YARD ACCESSUTILITIES ON

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 $80k.

Deal economics

  • At list price, monthly cash flow is $962 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% vs local median 5.9% in Marrero — 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 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; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $2,091/mo this rent would consume 46% of the median local household income ($55k/yr) (locally 1807% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.1% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $15k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; 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 $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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?
  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. 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
2.61%
Cap rate
21.72%
Cash-on-cash
55.09%
DSCR
3.45
GRM
3.2

CMA / ARV

ARV (median comp)
$251,363
List price
$80,000
Delta
-68.17%
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
601 E Ave 0.19mi 3/3.0 1,825 (+3%) 1mo $205,000 $112 81
814 Avenue A Dr 0.32mi 3/1.5 1,735 (-2%) 4mo $200,000 $115 76
541 Allo Ave 0.42mi 3/1.5 1,687 (-5%) 1mo $105,000 $62 69
705 5th Ave 0.72mi 3/2.0 1,716 (-3%) 1mo $245,000 $143 60
601 Farrington Dr 0.53mi 4/2.0 (+1) 1,857 (+5%) 3mo $270,000 $145 60
1119 Avenue A Ave 0.59mi 3/2.0 1,665 (-6%) 6mo $315,000 $189 57
1121 Avenue A Ave 0.59mi 3/2.0 1,653 (-7%) 6mo $315,000 $191 56
624 Rebenstich Dr 0.55mi 4/2.0 (+1) 1,700 (-4%) 8mo $267,000 $157 56
4005 School Dr 0.50mi 3/2.0 1,590 (-10%) 10mo $279,900 $176 51
1032 Curtis St 0.69mi 4/3.0 (+1) 1,852 (+4%) 8mo $275,000 $148 45
502 Bellanger St 0.70mi 3/2.5 1,604 (-10%) 9mo $238,000 $148 42
619 Bellanger St 0.68mi 4/2.5 (+1) 1,985 (+12%) 2mo $267,000 $135 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
47.0%
Equity multiple
2.98×
Total profit
$44,395
Equity at exit
$11,928
10-year hold
IRR
51.9%
Equity multiple
5.56×
Total profit
$102,142
Equity at exit
$6,917

Cash invested: $22,400 (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
3.2×

Monthly cashflow live

Estimated rent
$2,091 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$170 /mo · $2,043/yr
Insurance
$33
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$962

Break-even live

Break-even rent $873
Max offer price $80,000
Occupancy floor 49%

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
$20,000
Closing costs
$2,400
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
512 Avenue G Unit G Marrero, LA 3.0 2.0 1418 $1,995 $1.41 14d 1 0.25mi
433 Avenue A Marrero, LA 3.0 2.0 1558 $1,750 $1.12 43d 1 0.50mi
728 Lydia Ct Marrero, LA 3.0 3.5 1500 $2,600 $1.73 4d 1 0.54mi
1028 Gaudet Dr Marrero, LA 3.0 1.5 1420 $1,800 $1.27 43d 1 0.57mi
1124 Orchid Dr Harvey, LA 4.0 2.0 2118 $2,328 $1.10 23d 1 0.86mi
4029 14th St Marrero, LA 3.0 1.5 1511 $1,650 $1.09 4d 1 0.94mi
4036 14th St Marrero, LA 4.0 2.0 1350 $1,950 $1.44 21d 1 0.96mi
4029 Chestnut St Marrero, LA 3.0 2.0 1600 $2,100 $1.31 4d 1 0.99mi
4000 Fir Ct Marrero, LA 3.0 2.0 1380 $1,800 $1.30 4d 1 1.26mi
4023 Tchoupitoulas St New Orleans, LA 3.0 2.0 1608 $3,200 $1.99 43d 1 1.36mi
529 Jena St New Orleans, LA 3.0 2.0 1665 $3,250 $1.95 43d 1 1.37mi
5027 Richland Dr Marrero, LA 2.0 1.5 1260 $1,500 $1.19 4d 1 1.40mi
4609 Annunciation St New Orleans, LA 3.0 2.0 1549 $2,300 $1.48 3d 1 1.40mi
5119 Oak Dr Marrero, LA 3.0 2.0 1624 $1,750 $1.08 14d 1 1.49mi

Listing history 49 events

  1. 2026-06-16
    statusdays on market $80,000 Pending 161 DOM
  2. 2026-06-15
    days on market $80,000 Active 160 DOM
  3. 2026-06-13
    days on market $80,000 Active 158 DOM
  4. 2026-06-10
    days on market $80,000 Active 155 DOM
  5. 2026-06-09
    days on market $80,000 Active 154 DOM
  6. 2026-06-08
    days on market $80,000 Active 153 DOM
  7. 2026-06-07
    days on market $80,000 Active 152 DOM
  8. 2026-06-03
    days on market $80,000 Active 148 DOM
  9. 2026-06-02
    days on market $80,000 Active 147 DOM
  10. 2026-06-01
    days on market $80,000 Active 146 DOM
  11. 2026-05-31
    days on market $80,000 Active 145 DOM
  12. 2026-05-17
    price $80,000 456-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  13. 2026-05-17
    price $80,000 457-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  14. 2026-04-17
    price $85,000 456-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  15. 2026-04-17
    price $85,000 457-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  16. 2026-03-07
    price $90,000 456-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  17. 2026-03-07
    price $90,000 457-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  18. 2026-01-30
    price $92,500 456-char remark
    Show marketing remark (456 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  19. 2026-01-28
    price $92,500 457-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  20. 2026-01-06
    listed $95,000 Active 456-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  21. 2026-01-06
    listed $95,000 Active 457-char remark
    Show marketing remark (457 chars)

    Excellent opportunity for investors or renovators looking for their next project! This property is partially gutted, offering a true blank canvas to redesign and customize to your specifications. Large rear yard with rear yard access. The utilities are currently on, allowing for easier inspections and an immediate start to your renovation work. Located in Marrero, this home is ready to be brought back to life. Sold as-is. This is a Fannie Mae Property.

  22. 2024-06-28
    soldstatus $99,400
  23. 2023-12-26
    price $145,000
  24. 2023-12-19
    price $146,000
  25. 2023-12-14
    price $147,000
  26. 2023-12-09
    price $149,000
  27. 2023-12-05
    price $151,000
  28. 2023-12-04
    price $152,000
  29. 2023-12-02
    price $153,000
  30. 2023-11-28
    price $154,000
  31. 2023-11-27
    price $155,000
  32. 2023-11-25
    price $156,000
  33. 2023-11-20
    price $157,000
  34. 2023-11-17
    price $158,000
  35. 2023-11-15
    price $158,700
  36. 2023-11-13
    price $159,000
  37. 2023-11-12
    price $165,000
  38. 2023-11-11
    price $167,000
  39. 2023-11-10
    price $169,000
  40. 2023-11-08
    price $170,000
  41. 2023-11-06
    price $176,000
  42. 2023-11-04
    price $177,000
  43. 2023-11-02
    price $179,000
  44. 2023-10-29
    price $181,000
  45. 2023-10-28
    price $182,000
  46. 2023-10-26
    price $183,000
  47. 2023-10-21
    listed $145,000
  48. 2006-10-18
    soldstatus $149,000
  49. 2003-12-01
    soldstatus $110,000

ⓘ 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
$2,043 · $170/mo
Projected year-2 tax
$2,043 · $170/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 ≥108°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
$25,086
− Mortgage interest
−$4,481
− Property taxes
−$2,043
− Insurance
−$1,198
− Repairs & maintenance
−$2,007
− Management
−$2,007
− Depreciation
−$2,327
Taxable income
$11,023
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,646
After-tax cash flow
$8,898/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

-27.3% since first listed
38 events — show timeline
  • 2026-05-17 Price Changed $80,000 AcadianaMLS
  • 2026-05-17 Price Changed $80,000 GSREIN
  • 2026-04-17 Price Changed $85,000 AcadianaMLS
  • 2026-04-17 Price Changed $85,000 GSREIN
  • 2026-03-07 Price Changed $90,000 AcadianaMLS
  • 2026-03-07 Price Changed $90,000 GSREIN
  • 2026-01-30 Price Changed $92,500 AcadianaMLS
  • 2026-01-28 Price Changed $92,500 GSREIN
  • 2026-01-06 Listed $95,000 GSREIN
  • 2026-01-06 Listed $95,000 AcadianaMLS
  • 2024-06-28 Sold (Public Records) $99,400 Public Records
  • 2023-12-26 Price Changed $145,000 GSREIN
  • 2023-12-19 Price Changed $146,000 GSREIN
  • 2023-12-14 Price Changed $147,000 GSREIN
  • 2023-12-09 Price Changed $149,000 GSREIN
  • 2023-12-05 Price Changed $151,000 GSREIN
  • 2023-12-04 Price Changed $152,000 GSREIN
  • 2023-12-02 Price Changed $153,000 GSREIN
  • 2023-11-28 Price Changed $154,000 GSREIN
  • 2023-11-27 Price Changed $155,000 GSREIN
  • 2023-11-25 Price Changed $156,000 GSREIN
  • 2023-11-20 Price Changed $157,000 GSREIN
  • 2023-11-17 Price Changed $158,000 GSREIN
  • 2023-11-15 Price Changed $158,700 GSREIN
  • 2023-11-13 Price Changed $159,000 GSREIN
  • 2023-11-12 Price Changed $165,000 GSREIN
  • 2023-11-11 Price Changed $167,000 GSREIN
  • 2023-11-10 Price Changed $169,000 GSREIN
  • 2023-11-08 Price Changed $170,000 GSREIN
  • 2023-11-06 Price Changed $176,000 GSREIN
  • 2023-11-04 Price Changed $177,000 GSREIN
  • 2023-11-02 Price Changed $179,000 GSREIN
  • 2023-10-29 Price Changed $181,000 GSREIN
  • 2023-10-28 Price Changed $182,000 GSREIN
  • 2023-10-26 Price Changed $183,000 GSREIN
  • 2023-10-21 Listed $145,000 AcadianaMLS
  • 2006-10-18 Sold (Public Records) $149,000 Public Records
  • 2003-12-01 Sold (Public Records) $110,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $2,043 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…