CashFlowRE
Sign in Sign up
7821 Alma St
D Composite 41.78
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 +16.2/30.0
  • ARV discount +6.8/15.0
  • DSCR +5.0/10.0
  • 1% rule +3.3/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$189,000

7821 Alma St · Bridge City, LA 70094
3 bd · 2.0 ba · 1,183 sqft · SingleFamily · 33 Days on market
Built 1990 5,000 sqft lot $160/sqft · at area comps Est $186k · at est.

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

Listing remarks MLS

This fully reimagined home offers total peace of mind with a brand-new roof, HVAC, and water heater already in place. The open-concept interior features premium countertops and updated flooring throughout as well as a sizable back yard and screened in porch. This home is the definition of "move-in ready." Ask about flexible financing options to make this dream home yours today!

Key facts

  • Hvac
  • Brand new roof
  • Water heater

Tags

BRAND NEW ROOFHVACWATER HEATEROPEN CONCEPT INTERIORPREMIUM COUNTERTOPSUPDATED FLOORING

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick and stucco construction; Shingle roof; Slab foundation
  • Construction: Built with brick and stucco; Shingle roof; Slab foundation
  • Exterior features: Enclosed porch; Porch (screened)

Interior

  • Kitchen: Dishwasher
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s)

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 $189k.

Deal economics

  • At list price, monthly cash flow is $102 ($1k/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 $158k (16.5% below list).
  • Recommended offer: $158k (16.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#225 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing 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.
  • Zoned schools: Isaac G Joseph Elementary School (math 12% / reading 16%, grade F, #534 of 646 statewide, top 83%, 531 students, 81% FRL); Emmett C.Gilbert School of Excellence At Ford (math 15% / reading 23%, grade F, #463 of 646 statewide, top 72%, 689 students, 80% FRL); L.W. Higgins High School (math 14% / reading 25%, grade F, #186 of 265 statewide, top 73%, 996 students, 70% FRL).
  • Market conditions: Rents soft (-0.8%/yr); 188 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($54k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $68k; list at $189k implies a 178% gain — meaningful room to come down on a strong offer.
Recommended offer $157,757 (16.5% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.83%
Cap rate
6.94%
Cash-on-cash
2.31%
DSCR
1.10
GRM
10.0

CMA / ARV

ARV (median comp)
$186,077
List price
$189,000
Delta
1.57%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
969 Avenue A 0.68mi 3/2.0 1,162 (-2%) 4mo $189,000 $163 62
901 N Clark Ln 0.59mi 3/2.0 1,200 (+1%) 18mo $220,000 $183 55
668 Avenue B 0.45mi 3/2.0 1,313 (+11%) 11mo $140,000 $107 52
912 N Clark Ln 0.61mi 3/2.0 1,210 (+2%) 20mo $55,000 $45 51
188 Laroussini St 0.39mi 3/2.0 1,300 (+10%) 19mo $195,000 $150 49
546 Avenue G 0.69mi 3/1.5 1,326 (+12%) 2mo $190,340 $144 44
549 Avenue G Ave 0.72mi 3/1.0 1,100 (-7%) 18mo $182,500 $166 36
609 5th St 0.63mi 3/2.0 1,347 (+14%) 24mo $199,900 $148 28
427 1/2 Larousinni St 0.73mi 3/1.0 1,007 (-15%) 17mo $135,000 $134 23

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.45×
Total profit
$-28,842
Equity at exit
$28,181
10-year hold
IRR
-12.8%
Equity multiple
0.34×
Total profit
$-34,941
Equity at exit
$16,341

Cash invested: $52,920 (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 70094

Rents YoY
-0.8%
Active inventory
188
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,578 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$75 /mo · $895/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$102

Break-even live

Break-even rent $1,449
Max offer price $189,000
Occupancy floor 89%

Sensitivity live

Price -10% $209 -5% $155 +0% $102 +5% $48 +10% $-5
Rent -10% $-23 -5% $39 +0% $102 +5% $164 +10% $226
Rate -1.0pp $197 -0.5pp $150 base $102 +0.5pp $53 +1.0pp $3

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
$47,250
Closing costs
$5,670
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 25d 1 0.09mi
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 45d 1 0.35mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 45d 1 0.43mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 22d 1 0.76mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 45d 1 0.80mi
1060 Avenue B Unit A Westwego, LA 3.0 2.0 1124 $1,550 $1.38 25d 1 0.80mi
710 West Dr Westwego, LA 2.0 1.0 941 $1,500 $1.59 6d 1 1.01mi
653 Vic a Pitre Dr Westwego, LA 3.0 2.0 1491 $2,200 $1.48 6d 1 1.15mi
1015 West Dr Westwego, LA 2.0 1.0 750 $1,200 $1.60 45d 1 1.18mi
1300 Tanglewood Dr Westwego, LA 1.0–3.0 1.0–1.5 781 $1,310 $1.68 4d 14 1.19mi
1233 Central Ave Westwego, LA 3.0 1.5 1357 $1,500 $1.11 25d 1 1.36mi
1234 Central Ave Westwego, LA 3.0 1.5 800 $1,200 $1.50 25d 1 1.36mi
1433 Utah Beach Dr Bridge City, LA 1.0–3.0 1.0–1.5 747 $1,150 $1.54 6d 6 1.40mi
520 Bellina Ln Marrero, LA 2.0 1.0 1200 $1,200 $1.00 45d 1 1.45mi
517 Bellina Ln Marrero, LA 2.0 1.0 1200 $1,400 $1.17 45d 1 1.46mi

Listing history 12 events

  1. 2026-05-18
    price $189,000 390-char remark
    Show marketing remark (390 chars)

    This fully reimagined home offers total peace of mind with a brand-new roof, HVAC, and water heater already in place. The open-concept interior features premium countertops and updated flooring throughout as well as a sizable back yard and screened in porch. This home is the definition of "move-in ready." Ask about flexible financing options to make this dream home yours today!

  2. 2026-05-18
    price $189,000 391-char remark
    Show marketing remark (390 chars)

    This fully reimagined home offers total peace of mind with a brand-new roof, HVAC, and water heater already in place. The open-concept interior features premium countertops and updated flooring throughout as well as a sizable back yard and screened in porch. This home is the definition of "move-in ready." Ask about flexible financing options to make this dream home yours today!

  3. 2026-04-23
    listed $199,000 Active 390-char remark
    Show marketing remark (390 chars)

    This fully reimagined home offers total peace of mind with a brand-new roof, HVAC, and water heater already in place. The open-concept interior features premium countertops and updated flooring throughout as well as a sizable back yard and screened in porch. This home is the definition of "move-in ready." Ask about flexible financing options to make this dream home yours today!

  4. 2026-04-23
    listed $199,000 Active 391-char remark
    Show marketing remark (390 chars)

    This fully reimagined home offers total peace of mind with a brand-new roof, HVAC, and water heater already in place. The open-concept interior features premium countertops and updated flooring throughout as well as a sizable back yard and screened in porch. This home is the definition of "move-in ready." Ask about flexible financing options to make this dream home yours today!

  5. 2026-03-12
    status Active
  6. 2026-03-12
    status Pending
  7. 2026-03-05
    price $215,000
  8. 2026-03-05
    price $215,000
  9. 2025-11-18
    listed $235,000 Active
  10. 2024-11-04
    soldstatus $68,000
  11. 2024-10-18
    listed $87,000 Active
  12. 2004-11-01
    soldstatus

ⓘ 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
$895 · $75/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
+$144/yr (+$12/mo · 16.1%)

ⓘ 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
$18,931
− Mortgage interest
−$10,587
− Property taxes
−$895
− Insurance
−$945
− Repairs & maintenance
−$1,514
− Management
−$1,514
− Depreciation
−$5,498
Taxable loss
−$2,023
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$486
After-tax cash flow
$1,707/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 — Bridge City

Score
61/100
State rank
#225
US rank
#17357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridge City, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,130
Household income
$53,597
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1457.0

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 0.65)
Race & ethnicity
Black 46% White 36% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 9% Scottish 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 11% Vietnamese 2% French/Haitian/Cajun 1%

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
▼ -111.56%
Current HPI
102.9992
Rent YoY
▼ -0.80%
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

+117.2% since first listed
14 events — show timeline
  • 2026-05-27 Pending AcadianaMLS
  • 2026-05-27 Pending GSREIN
  • 2026-05-18 Price Changed $189,000 AcadianaMLS
  • 2026-05-18 Price Changed $189,000 GSREIN
  • 2026-04-23 Listed $199,000 GSREIN
  • 2026-04-23 Listed $199,000 AcadianaMLS
  • 2026-03-12 Relisted AcadianaMLS
  • 2026-03-12 Pending AcadianaMLS
  • 2026-03-05 Price Changed $215,000 AcadianaMLS
  • 2026-03-05 Price Changed $215,000 GSREIN
  • 2025-11-18 Listed $235,000 AcadianaMLS
  • 2024-11-04 Sold (Public Records) $68,000 Public Records
  • 2024-10-18 Listed $87,000 AcadianaMLS
  • 2004-11-01 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2025): $895 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…