CashFlowRE
Sign in Sign up
2516 Pritchard Rd
B Composite 74.13
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,000

2516 Pritchard Rd · Estelle, LA 70072
4 bd · 2.0 ba · 1,227 sqft · SingleFamily · 17 Days on market
Built 1971 6,969 sqft lot $126/sqft · 30% below area Est $219k · 30% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

Key facts

  • Spacious lot
  • Expansive backyard
  • Fenced backyard

Tags

FENCED BACKYARDSPACIOUS LOTEXPANSIVE 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 4-bed/2.0-bath single-family listed at $154k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $154k).
  • Recommended offer: $152k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 5.7% in Estelle — 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 (#183 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools F, 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 rising (+1.1%/yr); 294 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); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 44% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($152k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $16k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $151,690 (1.5% below list)

Questions for the listing agent

  1. Built in 1971 — 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 F-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
1.31%
Cap rate
11.27%
Cash-on-cash
17.76%
DSCR
1.79
GRM
6.3

CMA / ARV

ARV (median comp)
$219,381
List price
$154,000
Delta
-29.80%
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
2420 Taffy Dr 0.27mi 3/2.0 (-1) 1,211 (-1%) 2mo $196,000 $162 79
2508 Delta Pointe Dr 0.19mi 3/2.0 (-1) 1,282 (+4%) 5mo $246,500 $192 74
4150 E Ames Blvd 0.33mi 3/2.0 (-1) 1,196 (-2%) 3mo $71,500 $60 73
3520 Bastian Dr 0.53mi 4/2.0 1,300 (+6%) 1mo $115,000 $88 64
5153 Mount Shasta Dr 0.62mi 3/1.0 (-1) 1,220 (-1%) 1mo $165,000 $135 60
4141 Ames Blvd 0.44mi 3/2.0 (-1) 1,100 (-10%) 1mo $196,900 $179 56
2824 Virginia Lee Dr 0.42mi 3/2.0 (-1) 1,353 (+10%) 3mo $215,000 $159 56
4149 Ames Blvd 0.48mi 3/2.0 (-1) 1,134 (-8%) 6mo $188,000 $166 55
2720 Amigo Ave 0.39mi 3/2.0 (-1) 1,045 (-15%) 0mo $85,000 $81 52
2625 Bay Adams Dr 0.55mi 3/1.0 (-1) 1,095 (-11%) 1mo $123,000 $112 47
5009 Rochester Dr 0.70mi 3/2.0 (-1) 1,112 (-9%) 1mo $180,000 $162 46
5109 Mount Rushmore Dr 0.60mi 3/2.0 (-1) 1,383 (+13%) 2mo $189,000 $137 45

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
-9.8%
Equity multiple
0.65×
Total profit
$-15,132
Equity at exit
$22,962
10-year hold
IRR
-4.0%
Equity multiple
0.76×
Total profit
$-10,249
Equity at exit
$13,315

Cash invested: $43,120 (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
6.3×

Monthly cashflow live

Estimated rent
$2,024 high interval (Pro) →
Mortgage (P&I)
$808
Tax from tax record
$89 /mo · $1,068/yr
Insurance
$64
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$425
Net cashflow
$212

Break-even live

Break-even rent $1,756
Max offer price $154,000
Occupancy floor 85%

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
$38,500
Closing costs
$4,620
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
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 2d 1 0.15mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 43d 1 0.40mi
2417 Highland Meadows Dr Marrero, LA 4.0 2.0 1400 $1,950 $1.39 43d 1 0.48mi
2544 Jeanne St Marrero, LA 4.0 2.0 1158 $2,300 $1.99 23d 1 0.73mi
5913 S Oak Dr Marrero, LA 4.0 2.0 1300 $1,950 $1.50 23d 1 0.82mi
2632 Dove Ave Unit NA Marrero, LA 3.0 2.0 1250 $1,650 $1.32 43d 1 0.87mi
5118 Ehret Rd Unit B Marrero, LA 3.0 2.5 1275 $1,800 $1.41 4d 1 1.07mi
2748 Erin Dr Marrero, LA 3.0 2.0 1460 $1,850 $1.27 23d 1 1.08mi
2704 Sieglinde Ct Marrero, LA 3.0 2.0 1122 $1,850 $1.65 23d 1 1.30mi

Listing history 20 events

  1. 2026-06-16
    status $154,000 Pending 17 DOM
  2. 2026-06-15
    days on market $154,000 Active 17 DOM
  3. 2026-06-13
    days on market $154,000 Active 15 DOM
  4. 2026-06-10
    days on market $154,000 Active 12 DOM
  5. 2026-06-09
    days on market $154,000 Active 11 DOM
  6. 2026-06-08
    days on market $154,000 Active 10 DOM
  7. 2026-06-07
    days on market $154,000 Active 9 DOM
  8. 2026-06-03
    days on market $154,000 Active 5 DOM
  9. 2026-06-02
    days on market $154,000 Active 4 DOM
  10. 2026-06-01
    days on market $154,000 Active 3 DOM
  11. 2026-05-31
    days on market $154,000 Active 2 DOM
  12. 2026-03-27
    status Active 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  13. 2026-03-27
    status Active 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  14. 2026-03-16
    status Pending 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  15. 2026-03-16
    status Pending 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  16. 2026-01-09
    price $154,000 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  17. 2026-01-09
    price $154,000 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  18. 2025-10-09
    listed $170,000 Active 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  19. 2025-10-09
    listed $170,000 Active 598-char remark
    Show marketing remark (598 chars)

    Discover an exceptional investment opportunity with this charming all-brick, 4-bedroom home, perfectly situated on a spacious lot. This property boasts a delightful workshop complete with a porch, and a fenced backyard, offering both functionality and privacy. The expansive backyard is a true highlight, providing a serene space for outdoor activities, gardening, or simply unwinding after a long day. The workshop is ideal for hobbyists or those needing extra storage space, and the porch offers a peaceful spot to enjoy your morning coffee. New Roof and Electrical Panel Installed March of 2026.

  20. 1993-11-01
    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
$1,068 · $89/mo
Projected year-2 tax
$1,068 · $89/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 AE · 77% 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 2 unhealthy d/yr today · 3 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
$24,290
− Mortgage interest
−$8,626
− Property taxes
−$1,068
− Insurance
−$5,888
− Repairs & maintenance
−$1,943
− Management
−$1,943
− Depreciation
−$4,480
Taxable income
$341
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$82
After-tax cash flow
$2,460/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 — Estelle

Score
64/100
State rank
#183
US rank
#14840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Estelle, LA
County
Jefferson Parish · 426,999 people
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

-9.4% since first listed
9 events — show timeline
  • 2026-03-27 Relisted AcadianaMLS
  • 2026-03-27 Relisted GSREIN
  • 2026-03-16 Pending AcadianaMLS
  • 2026-03-16 Pending GSREIN
  • 2026-01-09 Price Changed $154,000 AcadianaMLS
  • 2026-01-09 Price Changed $154,000 GSREIN
  • 2025-10-09 Listed $170,000 GSREIN
  • 2025-10-09 Listed $170,000 AcadianaMLS
  • 1993-11-01 Sold (Public Records) Public Records

Property tax history

+1.1%/yr

Latest (2025): $1,068 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…