CashFlowRE
Sign in Sign up
9433 E Claiborne Pkwy
B Composite 72.19
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • 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

$130,000

9433 E Claiborne Pkwy · Bridge City, LA 70094
3 bd · 2.0 ba · 1,300 sqft · SingleFamily · 78 Days on market
Built 1971 6,098 sqft lot $100/sqft · 31% below area Est $188k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investors. .. 3 bedroom/2 bath home, spacious backyard. Must have appointment to view. Owner occupied.

Key facts

  • 6,098 sq ft lot
  • Parking
  • Built 1971

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 $130k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.

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: schools D+, crime F, amenities 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 soft (-0.8%/yr); 186 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 37% 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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $122,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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. 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
1.27%
Cap rate
10.44%
Cash-on-cash
14.81%
DSCR
1.66
GRM
6.6

CMA / ARV

ARV (median comp)
$187,954
List price
$130,000
Delta
-30.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9416 Cabildo Ln 0.12mi 4/2.0 (+1) 1,411 (+8%) 10mo $81,000 $57 67
901 N Clark Ln 0.13mi 3/2.0 1,200 (-8%) 18mo $220,000 $183 67
912 N Clark Ln 0.12mi 3/2.0 1,210 (-7%) 20mo $55,000 $45 67

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
-1.1%
Equity multiple
0.96×
Total profit
$-1,478
Equity at exit
$19,383
10-year hold
IRR
5.0%
Equity multiple
1.32×
Total profit
$11,570
Equity at exit
$11,240

Cash invested: $36,400 (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 70094

Rents YoY
-0.8%
Active inventory
186
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$120 /mo · $1,435/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$383

Break-even live

Break-even rent $1,167
Max offer price $130,000
Occupancy floor 72%

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
$32,500
Closing costs
$3,900
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 23d 1 0.81mi
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 43d 1 0.95mi
1433 Utah Beach Dr Bridge City, LA 1.0–3.0 1.0–1.5 747 $1,150 $1.54 4d 6 1.05mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 43d 1 1.15mi
1060 Avenue B Unit A Westwego, LA 3.0 2.0 1124 $1,550 $1.38 23d 1 1.23mi
309 5th St Bridge City, LA 3.0 2.0 1160 $1,550 $1.34 23d 1 1.30mi
1020 Mono Ct Westwego, LA 3.0 2.0 1400 $1,750 $1.25 43d 1 1.32mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 20d 1 1.33mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 43d 1 1.34mi

Listing history 16 events

  1. 2026-06-18
    days on market $130,000 Active 78 DOM
  2. 2026-06-17
    days on market $130,000 Active 77 DOM
  3. 2026-06-16
    days on market $130,000 Active 76 DOM
  4. 2026-06-15
    days on market $130,000 Active 75 DOM
  5. 2026-06-13
    days on market $130,000 Active 73 DOM
  6. 2026-06-10
    days on market $130,000 Active 70 DOM
  7. 2026-06-09
    days on market $130,000 Active 69 DOM
  8. 2026-06-08
    days on market $130,000 Active 68 DOM
  9. 2026-06-07
    days on market $130,000 Active 67 DOM
  10. 2026-06-03
    days on market $130,000 Active 63 DOM
  11. 2026-06-02
    days on market $130,000 Active 62 DOM
  12. 2026-06-02
    price $130,000 Active 61 DOM
  13. 2026-05-31
    days on market $150,000 Active 61 DOM
  14. 2026-03-31
    listed $150,000 Active 102-char remark
    Show marketing remark (100 chars)

    Investors...3 bedroom/2 bath home, spacious backyard. Must have appointment to view. Owner occupied.

  15. 2026-03-31
    listed $150,000 Active 100-char remark
    Show marketing remark (100 chars)

    Investors...3 bedroom/2 bath home, spacious backyard. Must have appointment to view. Owner occupied.

  16. 2018-05-02
    soldstatus $115,000

ⓘ 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
$1,435 · $120/mo
Projected year-2 tax
$1,435 · $120/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 2/10 Low 1 unhealthy d/yr today · 2 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
$19,820
− Mortgage interest
−$7,282
− Property taxes
−$1,435
− Insurance
−$1,448
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$3,782
Taxable income
$2,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$649
After-tax cash flow
$3,946/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

+30.4% since first listed
3 events — show timeline
  • 2026-03-31 Listed $150,000 AcadianaMLS
  • 2026-03-31 Listed $150,000 GSREIN
  • 2018-05-02 Sold (Public Records) $115,000 Public Records

Property tax history

+4.8%/yr

Latest (2025): $1,435 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…