CashFlowRE
Sign in Sign up
426 1st Ave
C Composite 55.2
Why this score? — see what drove the C 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 +23.2/30.0
  • ARV discount +10.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +4.9/10.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$289,000

426 1st Ave · Harvey, LA 70058
3 bd · 3.0 ba · 2,370 sqft · SingleFamily · 17 Days on market
Built 1924 0.28 ac lot Est $306k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step back in time and experience the charm and character of this stunning home! You'll be captivated by the exceptional curb appeal featuring an elegant iron fence, lush gardens, and timeless architectural details. Inside, the home's historic beauty shines through with graceful archways, soaring ceilings, and original glass chandeliers that add warmth and sophistication throughout. Rich in character and craftsmanship, this unique property offers a rare opportunity to own a piece of Harvey's history while enjoying all the charm of a bygone era. One of the home's most impressive features is its expansive front porch space, offering both upper and lower covered porches that provide the perfect setting for relaxing, entertaining, or simply enjoying the peaceful surroundings. The generous outdoor living spaces continue throughout the property, creating multiple areas to gather and unwind while taking in the beauty of the grounds.Additional features include a separate 2-car garage, ample outdoor space, and a park-like setting rarely found today. Rich in history, character, and timeless appeal, this exceptional property offers a unique opportunity to own a true architectural treasure while enjoying the beauty and tranquility of its expansive grounds. Whether you're drawn to historic architecture, intricate details, or simply appreciate homes with a story to tell, this one is sure to impress.

Key facts

  • Soaring ceilings
  • Iron fence
  • Lush gardens

Tags

IRON FENCELUSH GARDENSARCHITECTURAL DETAILSGRACEFUL ARCHWAYSSOARING CEILINGSORIGINAL GLASS CHANDELIERS

Property features AI

Exterior

  • Parking: Driveway; Detached garage; Garage; Boat parking; RV access/parking
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Brick construction; Shingle roof; Raised and slab foundation; Property in very good condition; City lot on an oversized parcel (approx. 96 x 125)
  • Construction: Built with brick; Shingle roof; Raised and slab foundation
  • Exterior features: Courtyard; Patio; Brick and concrete patio; Apartment (additional structure)

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Window unit(s) for cooling
  • Interior features: Ceiling fan(s); Guest accommodations
  • Laundry & utility: Washer hookup; Dryer hookup; Washer; Dryer

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/3.0-bath single-family listed at $289k.

Deal economics

  • At list price, monthly cash flow is $456 ($5k/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 $285k (1.5% below list).
  • Recommended offer: $285k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.8% in Harvey — 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 64/100 on livability (#166 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 falling (-3.9%/yr); 187 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $2,847/mo this rent would consume 55% of the median local household income ($62k/yr) (locally 1992% 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($285k) 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $284,665 (1.5% below list)

Questions for the listing agent

  1. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.99%
Cap rate
8.46%
Cash-on-cash
7.75%
DSCR
1.34
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$305,730
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
527 Gaudet Dr 0.48mi 4/2.0 (+1) 2,061 (-13%) 20mo $265,000 $129 30

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
-9.1%
Equity multiple
0.68×
Total profit
$-26,193
Equity at exit
$43,091
10-year hold
IRR
-3.8%
Equity multiple
0.78×
Total profit
$-17,965
Equity at exit
$24,987

Cash invested: $80,920 (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 70058

Rents YoY
-3.9%
Active inventory
187
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,847 high interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$91 /mo · $1,086/yr
Insurance
$120
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$598
Net cashflow
$456

Break-even live

Break-even rent $2,270
Max offer price $289,000
Occupancy floor 79%

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
$72,250
Closing costs
$8,670
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1701 8th St Harvey, LA 3.0 2.0 1912 $2,200 $1.15 43d 1 0.96mi
1124 Orchid Dr Harvey, LA 4.0 2.0 2118 $2,328 $1.10 23d 1 0.97mi
617 7th St New Orleans, LA 3.0 2.0 1768 $3,400 $1.92 3d 1 1.07mi
912 Louisiana Ave New Orleans, LA 2.0 3.5 2175 $4,250 $1.95 43d 1 1.08mi
4023 Tchoupitoulas St New Orleans, LA 3.0 2.0 1608 $3,200 $1.99 43d 1 1.08mi
929 Eighth St New Orleans, LA 3.0 1.5 1600 $2,250 $1.41 23d 1 1.21mi
1118 Foucher St New Orleans, LA 3.0 2.5 1620 $2,490 $1.54 17d 1 1.22mi
515 3rd St New Orleans, LA 3.0 3.0 1687 $2,650 $1.57 44d 1 1.23mi
530 2nd St New Orleans, LA 3.0 2.5 2050 $5,250 $2.56 43d 1 1.26mi
2517 Saint Thomas St New Orleans, LA 3.0 3.0 2010 $4,000 $1.99 3d 1 1.27mi
529 Jena St New Orleans, LA 3.0 2.0 1665 $3,250 $1.95 43d 1 1.31mi
4029 Chestnut St Marrero, LA 3.0 2.0 1600 $2,100 $1.31 4d 1 1.36mi
2608 Magazine St New Orleans, LA 3.0 2.0 1844 $3,100 $1.68 43d 1 1.45mi

Listing history 12 events

  1. 2026-06-18
    days on market $289,000 Active 17 DOM
  2. 2026-06-17
    days on market $289,000 Active 16 DOM
  3. 2026-06-16
    days on market $289,000 Active 15 DOM
  4. 2026-06-15
    days on market $289,000 Active 14 DOM
  5. 2026-06-13
    days on market $289,000 Active 12 DOM
  6. 2026-06-10
    days on market $289,000 Active 9 DOM
  7. 2026-06-09
    days on market $289,000 Active 8 DOM
  8. 2026-06-08
    days on market $289,000 Active 7 DOM
  9. 2026-06-07
    days on market $289,000 Active 6 DOM
  10. 2026-06-03
    days on market $289,000 Active 2 DOM
  11. 2026-06-02
    remarks 699-char remark
  12. 2026-06-02
    listed $289,000 Active 1 DOM

ⓘ 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
$1,086 · $91/mo
Projected year-2 tax
$1,590 · $132/mo
Expected delta
+$503/yr (+$42/mo · 46.4%)

ⓘ 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
$34,166
− Mortgage interest
−$16,188
− Property taxes
−$1,086
− Insurance
−$2,242
− Repairs & maintenance
−$2,733
− Management
−$2,733
− Depreciation
−$8,407
Taxable income
$775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$5,290/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 — Harvey

Score
64/100
State rank
#166
US rank
#13980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Harvey, LA
County
Jefferson Parish · 426,999 people
City population
39,578
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,578
Household income
$62,416
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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 0.60)
Race & ethnicity
Black 58% White 20% Hispanic / Latino 13% Asian 7% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
81% English-only · Spanish 10% Vietnamese 5% 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
▼ -96.82%
Current HPI
156.1052
Rent YoY
▼ -3.88%
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

-0.3% since first listed
5 events — show timeline
  • 2026-06-01 Price Changed $289,000 AcadianaMLS
  • 2026-06-01 Price Changed $289,000 GSREIN
  • 2026-06-01 Listed $289,900 GSREIN
  • 2026-06-01 Listed $289,900 AcadianaMLS
  • 1997-11-01 Sold (Public Records) Public Records

Property tax history

+1.1%/yr

Latest (2025): $1,086 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…