CashFlowRE
Sign in Sign up
7416 Pritchard St
B+ Composite 76.13
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$58,500

7416 Pritchard St · Marrero, LA 70072
1 bd · 1.0 ba · 817 sqft · SingleFamily · 59 Days on market
Built 1960 8,001 sqft lot Est $100k · 42% under

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

Listing remarks

2 Bedroom/1 Bathroom home with 1,000 square feet of living space. Schedule your personal showing before this one gets away!

Key facts

  • 8,001 sq ft lot
  • Parking
  • Built 1960

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 1-bed/1.0-bath single-family listed at $58k.

Deal economics

  • At list price, monthly cash flow is $129 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $58k).
  • Recommended offer: $57k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.7% 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; 24 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $404 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 30y ago; this cycle's ask has dropped $6k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $46k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,745 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.03%
Cap rate
17.69%
Cash-on-cash
40.69%
DSCR
2.81
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$100,491
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
820 Garden Rd 0.57mi 2/1.0 (+1) 807 (-1%) 11mo $99,000 $123 58
524 Urbandale St 0.18mi 1/1.0 891 (+9%) 24mo $75,000 $84 56
815 West Dr 0.65mi 2/1.0 (+1) 840 (+3%) 4mo $145,900 $174 56

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
-5.6%
Equity multiple
0.80×
Total profit
$-3,290
Equity at exit
$8,723
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-228
Equity at exit
$5,058

Cash invested: $16,380 (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
4.1×

Monthly cashflow live

Estimated rent
$1,187 high interval (Pro) →
Mortgage (P&I)
$307
Tax from tax record
$51 /mo · $616/yr
Insurance
$24
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$129

Break-even live

Break-even rent $1,024
Max offer price $58,500
Occupancy floor 84%

Sensitivity live

Price -10% $162 -5% $145 +0% $129 +5% $112 +10% $96
Rent -10% $35 -5% $82 +0% $129 +5% $176 +10% $223
Rate -1.0pp $158 -0.5pp $144 base $129 +0.5pp $114 +1.0pp $98

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
$14,625
Closing costs
$1,755
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7429 Pritchard St Marrero, LA 2.0 1.0 925 $1,150 $1.24 15d 1 0.05mi
7409 4th St Unit B Marrero, LA 1.0 1.0 665 $900 $1.35 24d 1 0.11mi
524 Bertucci St Marrero, LA 2.0 1.0 960 $1,300 $1.35 15d 1 0.34mi
710 West Dr Westwego, LA 2.0 1.0 941 $1,500 $1.59 5d 1 0.61mi
942 Francis St Marrero, LA 1.0 1.0 625 $1,125 $1.80 24d 1 0.70mi
1015 West Dr Westwego, LA 2.0 1.0 750 $1,200 $1.60 44d 1 0.79mi
1105 Magnolia Dr Unit H Westwego, LA 1.0 1.0 750 $950 $1.27 4d 1 0.91mi
1105 Magnolia Dr Apt E Westwego, LA 1.0 1.0 750 $950 $1.27 22d 1 0.91mi
1300 Tanglewood Dr Westwego, LA 1.0–3.0 1.0–1.5 781 $1,050 $1.34 3d 14 1.04mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 20d 1 1.07mi
320 Marrero Rd Marrero, LA 2.0 1.0 900 $1,200 $1.33 44d 1 1.07mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 44d 1 1.09mi
322 Marrero Rd Marrero, LA 1.0 900 $1,200 $1.33 44d 1 1.09mi
1413 Central Ave Unit C Westwego, LA 2.0 1.5 1000 $1,200 $1.20 44d 1 1.14mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 44d 1 1.25mi
337 Nashville Ave New Orleans, LA 2.0 2.0 997 $6,000 $6.02 24d 1 1.31mi
5624 Annunciation St New Orleans, LA 1.0 1.0 910 $1,650 $1.81 17d 1 1.31mi
6072 Annunciation St New Orleans, LA 1.0 1.0 650 $1,800 $2.77 24d 1 1.32mi
196 Louisiana St Westwego, LA 1.0 1.0 600 $850 $1.42 22d 1 1.36mi
196 Louisiana St Unit A Westwego, LA 1.0 1.0 1000 $850 $0.85 24d 1 1.36mi
5416 Annunciation St New Orleans, LA 2.0 1.0 1000 $1,625 $1.62 17d 1 1.38mi
535 Jefferson Ave New Orleans, LA 1.0 1.0 950 $1,550 $1.63 24d 1 1.40mi
429 Calhoun St New Orleans, LA 2.0 1.0 1000 $1,700 $1.70 24d 1 1.42mi
627 Jefferson Ave New Orleans, LA 2.0 1.0 937 $1,295 $1.38 4d 1 1.47mi

Listing history 13 events

  1. 2025-04-18
    status Pending
  2. 2025-03-19
    price $58,500
  3. 2025-03-19
    price $58,500
  4. 2025-03-14
    status Active
  5. 2025-03-10
    price $61,750
  6. 2025-03-10
    price $61,750
  7. 2025-01-17
    status Pending
  8. 2024-12-22
    listed $65,000 Active
  9. 2024-12-22
    listed $65,000 Active
  10. 2003-04-01
    soldstatus $46,500
  11. 1996-06-14
    soldstatus $10,800
  12. 1996-03-13
    listed $12,900
  13. 1996-03-13
    listed $12,900

ⓘ 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
$616 · $51/mo
Projected year-2 tax
$616 · $51/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 · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 20 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
$14,247
− Mortgage interest
−$3,277
− Property taxes
−$616
− Insurance
−$5,411
− Repairs & maintenance
−$1,140
− Management
−$1,140
− Depreciation
−$1,702
Taxable income
$962
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$231
After-tax cash flow
$1,316/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
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

+353.5% since first listed
13 events — show timeline
  • 2025-04-18 Pending GSREIN
  • 2025-03-19 Price Changed $58,500 AcadianaMLS
  • 2025-03-19 Price Changed $58,500 GSREIN
  • 2025-03-14 Relisted GSREIN
  • 2025-03-10 Price Changed $61,750 AcadianaMLS
  • 2025-03-10 Price Changed $61,750 GSREIN
  • 2025-01-17 Pending GSREIN
  • 2024-12-22 Listed $65,000 GSREIN
  • 2024-12-22 Listed $65,000 AcadianaMLS
  • 2003-04-01 Sold (Public Records) $46,500 Public Records
  • 1996-06-14 Sold (MLS) $10,800 GSREIN
  • 1996-03-13 Listed $12,900 GSREIN
  • 1996-03-13 Listed $12,900 AcadianaMLS

Property tax history

+1.1%/yr

Latest (2025): $616 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…