CashFlowRE
Sign in Sign up
3004 Bartolo St
C- Composite 52.31
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 +16.7/30.0
  • ARV discount +13.4/15.0
  • DSCR +5.2/10.0
  • Schools +5.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$198,500

3004 Bartolo St · Meraux, LA 70075
3 bd · 1.0 ba · 1,225 sqft · SingleFamily · 111 Days on market
Built 1973 10,010 sqft lot $162/sqft · 13% below area Est $228k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3004 Bartolo Street in Meraux offers the space you want with the updates you need. This 3-bedroom home sits on a rare double lot, giving you plenty of room for entertaining, expansion, a pool, a workshop, or simply enjoying a large backyard. Inside, the open floorplan features new wood-look ceramic flooring, new cabinets, granite countertops, and stainless steel appliances -- clean, modern, and move-in ready. Major updates include a new AC condenser and a 2025 water heater, plus a brand-new fence for added privacy. Driveway is wide enough for two cars side by side, and rear yard access! Located in the desirable Joe Davies School District and situated in Flood Zone X for preferred flood insurance rates.

Key facts

  • Large backyard
  • Double lot
  • New cabinets

Tags

DOUBLE LOTLARGE BACKYARDNEW CABINETSGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESNEW AC CONDENSER

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/1.0-bath single-family listed at $198k.

Deal economics

  • At list price, monthly cash flow is $58 ($697/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 $174k (12.5% below list).
  • Recommended offer: $174k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.1% in Meraux — 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 65/100 on livability (#152 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: crime D, amenities F, commute F.
  • Market conditions: 63 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

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.
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($181k) 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.
  • Climate carrying-cost: severe flood risk; 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 $173,723 (12.5% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — 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 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?
  7. Crime grade is D 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
0.88%
Cap rate
7.05%
Cash-on-cash
2.69%
DSCR
1.12
GRM
9.5

CMA / ARV

ARV (median comp)
$228,350
List price
$198,500
Delta
-13.07%
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
4016 Najolia St 0.40mi 3/2.0 1,226 (+0%) 17mo $179,000 $146 63
3013 Munster Blvd 0.06mi 3/2.0 1,387 (+13%) 21mo $223,750 $161 54
4008 Claiborne Ave 0.58mi 3/1.5 1,220 (-0%) 21mo $175,000 $143 53
4020 Najolia St 0.41mi 3/2.0 1,380 (+13%) 7mo $195,876 $142 50
2208 Munster Blvd 0.71mi 3/2.0 1,299 (+6%) 6mo $212,000 $163 48
2717 Blomquist St 0.51mi 3/1.0 1,382 (+13%) 10mo $103,000 $75 46
4100 Najolia St 0.43mi 3/2.0 1,370 (+12%) 12mo $219,900 $161 46
2300 Judy Dr 0.57mi 3/2.0 1,389 (+13%) 7mo $191,800 $138 41
2212 Munster Blvd 0.70mi 2/1.0 (-1) 1,100 (-10%) 10mo $168,500 $153 37
2108 Judy Dr 0.71mi 3/2.0 1,313 (+7%) 18mo $192,000 $146 36
2124 Munster Blvd 0.74mi 3/1.0 1,105 (-10%) 22mo $168,400 $152 30
2312 Judy Dr 0.55mi 3/2.0 1,385 (+13%) 24mo $195,000 $141 29

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.3%
Equity multiple
0.49×
Total profit
$-28,475
Equity at exit
$29,597
10-year hold
IRR
-5.6%
Equity multiple
0.64×
Total profit
$-20,069
Equity at exit
$17,163

Cash invested: $55,580 (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 70075

Home prices YoY
-18.3%
Active inventory
63
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,737 high interval (Pro) →
Mortgage (P&I)
$1,041
Tax from tax record
$124 /mo · $1,490/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$58

Break-even live

Break-even rent $1,664
Max offer price $198,500
Occupancy floor 92%

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
$49,625
Closing costs
$5,955
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2709 Munster Blvd Meraux, LA 3.0 2.0 1411 $1,900 $1.35 23d 1 0.22mi
3629 Charles Dr Chalmette, LA 3.0 2.0 1405 $1,600 $1.14 14d 1 0.92mi
2004 Webster St Meraux, LA 3.0 2.0 1400 $1,750 $1.25 16d 1 0.97mi
2602 Chalona Dr Unit C Chalmette, LA 2.0 1.5 900 $1,200 $1.33 2d 1 1.27mi
2514 Chalona Dr Chalmette, LA 2.0 1.0 828 $1,400 $1.69 21d 1 1.32mi
3321 Plaza Dr Chalmette, LA 3.0 2.0 1400 $1,650 $1.18 10d 1 1.45mi

Listing history 14 events

  1. 2026-06-15
    days on market $198,500 Active 111 DOM
  2. 2026-06-13
    days on market $198,500 Active 109 DOM
  3. 2026-06-10
    days on market $198,500 Active 106 DOM
  4. 2026-06-09
    days on market $198,500 Active 105 DOM
  5. 2026-06-08
    days on market $198,500 Active 104 DOM
  6. 2026-06-07
    statusdays on market $198,500 Active 103 DOM
  7. 2026-06-03
    days on market $198,500 Active Under Contract 99 DOM
  8. 2026-06-02
    days on market $198,500 Active Under Contract 98 DOM
  9. 2026-06-01
    days on market $198,500 Active Under Contract 97 DOM
  10. 2026-05-31
    days on market $198,500 Active Under Contract 96 DOM
  11. 2026-05-15
    status Pending 711-char remark
    Show marketing remark (716 chars)

    3004 Bartolo Street in Meraux offers the space you want with the updates you need. This 3-bedroom home sits on a rare double lot, giving you plenty of room for entertaining, expansion, a pool, a workshop, or simply enjoying a large backyard. Inside, the open floorplan features new wood-look ceramic flooring, new cabinets, granite countertops, and stainless steel appliances — clean, modern, and move-in ready. Major updates include a new AC condenser and a 2025 water heater, plus a brand-new fence for added privacy. Driveway is wide enough for two cars side by side, and rear yard access! Located in the desirable Joe Davies School District and situated in Flood Zone X for preferred flood insurance rates.

  12. 2026-05-15
    historical Active Under Contract 716-char remark
    Show marketing remark (716 chars)

    3004 Bartolo Street in Meraux offers the space you want with the updates you need. This 3-bedroom home sits on a rare double lot, giving you plenty of room for entertaining, expansion, a pool, a workshop, or simply enjoying a large backyard. Inside, the open floorplan features new wood-look ceramic flooring, new cabinets, granite countertops, and stainless steel appliances — clean, modern, and move-in ready. Major updates include a new AC condenser and a 2025 water heater, plus a brand-new fence for added privacy. Driveway is wide enough for two cars side by side, and rear yard access! Located in the desirable Joe Davies School District and situated in Flood Zone X for preferred flood insurance rates.

  13. 2026-02-24
    listed $198,500 Active 711-char remark
    Show marketing remark (716 chars)

    3004 Bartolo Street in Meraux offers the space you want with the updates you need. This 3-bedroom home sits on a rare double lot, giving you plenty of room for entertaining, expansion, a pool, a workshop, or simply enjoying a large backyard. Inside, the open floorplan features new wood-look ceramic flooring, new cabinets, granite countertops, and stainless steel appliances — clean, modern, and move-in ready. Major updates include a new AC condenser and a 2025 water heater, plus a brand-new fence for added privacy. Driveway is wide enough for two cars side by side, and rear yard access! Located in the desirable Joe Davies School District and situated in Flood Zone X for preferred flood insurance rates.

  14. 2026-02-24
    listed $198,500 Active 716-char remark
    Show marketing remark (716 chars)

    3004 Bartolo Street in Meraux offers the space you want with the updates you need. This 3-bedroom home sits on a rare double lot, giving you plenty of room for entertaining, expansion, a pool, a workshop, or simply enjoying a large backyard. Inside, the open floorplan features new wood-look ceramic flooring, new cabinets, granite countertops, and stainless steel appliances — clean, modern, and move-in ready. Major updates include a new AC condenser and a 2025 water heater, plus a brand-new fence for added privacy. Driveway is wide enough for two cars side by side, and rear yard access! Located in the desirable Joe Davies School District and situated in Flood Zone X for preferred flood insurance rates.

ⓘ 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
$1,490 · $124/mo
Projected year-2 tax
$1,490 · $124/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 (shaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 20 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
$20,847
− Mortgage interest
−$11,119
− Property taxes
−$1,490
− Insurance
−$1,790
− Repairs & maintenance
−$1,668
− Management
−$1,668
− Depreciation
−$5,775
Taxable loss
−$2,663
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$639
After-tax cash flow
$1,336/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)

No district data.

Livability — Meraux

Score
65/100
State rank
#152
US rank
#13001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meraux, LA
City population
5,349
Population (ZIP)
5,349

Population outlook (St. Bernard County) Hauer SSP2

Today (2025)
66,513 people
By 2030
77,768 · +16.9%
By 2040
101,296 · +52.3%
By 2050
125,770 · +89.1%
By 2075
188,160 · +182.9%
By 2100
239,339 · +259.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 10% Two or more races 10% Asian 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 16% Scottish 2% Portuguese 1%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 4% Vietnamese 4% Chinese 1%

Political lean MEDSL · St. Bernard

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
+16.1pp toward D · 2008: -45.4pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+28.5 2016: R+33.4 2012: R+24.7 2008: R+45.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.56%
Current HPI
190.054
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-15 Pending AcadianaMLS
  • 2026-05-15 Contingent GSREIN
  • 2026-02-24 Listed $198,500 GSREIN
  • 2026-02-24 Listed $198,500 AcadianaMLS

Property tax history

+4.2%/yr

Latest (2025): $1,490 · +44.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…