CashFlowRE
Sign in Sign up
3617 19 Jupiter Dr Multi-family
B+ Composite 78.04
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 +9.0/10.0
  • Schools +5.0/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$256,000

3617 19 Jupiter Dr · Chalmette, LA 70043
6 bd · 3.0 ba · 3,003 sqft · MultiFamily · 31 Days on market
Built 1989 5,100 sqft lot Est $423k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Welcome to this well-kept Party Wall Double located in Chalmette, offering comfort and convenience in a desirable location. Total of 6 Bedrooms, 2 Full, and 2 Half baths would make a great choice for first-time buyers, downsizers, investors; or anyone wanting to live in one unit and rent the other! Inside each unit, you’ll find an efficient floor plan with a spacious living area, dining space, and a kitchen equipped with a dishwasher, range/oven, and, washer/dryer hookups inside. The property is located in Flood Zone X, which should provide for favorable flood insurance rates! Enjoy easy maintenance living with a layout designed for practicality and comfort. With its excellent locatio

Key facts

  • Efficient floor plan
  • Spacious living area
  • Flood zone x

Tags

EFFICIENT FLOOR PLANSPACIOUS LIVING AREAWASHER DRYER HOOKUPSFLOOD ZONE X

Property features AI

Exterior

  • Parking: Driveway; Off-street parking; Two parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Two-story property; Entry on slab foundation
  • Construction: Shingle roof; Slab foundation
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 50 x 106

Interior

  • Bathrooms: 2 full bathrooms; 2 half bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Very good condition

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 6-bed/3.0-bath multifamily listed at $256k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $256k).
  • Recommended offer: $248k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 5.5% in Chalmette — 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 (#137 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.
  • Market conditions: Rents rising (+3.1%/yr); 209 active listings in the ZIP; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
  • At $3,588/mo this rent would consume 78% of the median local household income ($55k/yr) (locally 881% 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 $8k 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.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $72k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($248k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $90k; list at $256k implies a 186% gain — meaningful room to come down on a strong offer.

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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $248,320 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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?
  5. 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.
  6. 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.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.40%
Cap rate
12.28%
Cash-on-cash
21.37%
DSCR
1.95
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$423,423
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3408 Rose Ave 0.24mi 6/4.0 2,784 (-7%) 17mo $220,000 $79 58
3400 Montesquieu St 0.51mi 6/5.0 2,744 (-9%) 2mo $419,000 $153 53
3319 17 Pakenham Dr 0.57mi 6/5.0 2,690 (-10%) 17mo $379,000 $141 34

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.50×
Total profit
$35,936
Equity at exit
$38,170
10-year hold
IRR
21.6%
Equity multiple
2.84×
Total profit
$132,008
Equity at exit
$22,134

Cash invested: $71,680 (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 70043

Rents YoY
3.1%
Active inventory
209
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$3,588 high interval (Pro) →
Mortgage (P&I)
$1,342
Tax from tax record
$109 /mo · $1,309/yr
Insurance
$107
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$753
Net cashflow
$1,210

Break-even live

Break-even rent $2,057
Max offer price $256,000
Occupancy floor 61%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,588

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
$64,000
Closing costs
$7,680
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.

Listing history 20 events

  1. 2026-06-18
    days on market $256,000 Active 31 DOM
  2. 2026-06-17
    days on market $256,000 Active 30 DOM
  3. 2026-06-16
    days on market $256,000 Active 29 DOM
  4. 2026-06-15
    days on market $256,000 Active 28 DOM
  5. 2026-06-13
    days on market $256,000 Active 26 DOM
  6. 2026-06-10
    days on market $256,000 Active 23 DOM
  7. 2026-06-09
    days on market $256,000 Active 22 DOM
  8. 2026-06-08
    days on market $256,000 Active 21 DOM
  9. 2026-06-07
    days on market $256,000 Active 20 DOM
  10. 2026-06-03
    days on market $256,000 Active 16 DOM
  11. 2026-06-02
    days on market $256,000 Active 15 DOM
  12. 2026-06-01
    days on market $256,000 Active 14 DOM
  13. 2026-05-31
    days on market $256,000 Active 13 DOM
  14. 2026-05-18
    listed $256,000 Active
  15. 2026-04-30
    listed $1,400
  16. 2026-03-18
    historical $1,400
  17. 2026-01-31
    listed $1,400
  18. 2025-09-12
    listed $124,250 Active
  19. 2025-09-12
    listed $124,250 Active
  20. 1998-01-12
    soldstatus $89,500

ⓘ 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
$1,309 · $109/mo
Projected year-2 tax
$1,408 · $117/mo
Expected delta
+$99/yr (+$8/mo · 7.6%)

ⓘ 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) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 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 · 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
$43,056
− Mortgage interest
−$14,340
− Property taxes
−$1,309
− Insurance
−$2,078
− Repairs & maintenance
−$3,444
− Management
−$3,444
− Depreciation
−$7,447
Taxable income
$10,994
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,638
After-tax cash flow
$11,880/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 — Chalmette

Score
65/100
State rank
#137
US rank
#12500

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
Chalmette, LA
County
Saint Bernard Parish · 22,638 people
City population
22,638
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,638
Household income
$55,068
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
881.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 26% Hispanic / Latino 12% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
88% English-only · Spanish 8% Arabic 1% Vietnamese 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
▼ -211.77%
Current HPI
194.8123
Rent YoY
▲ 3.11%
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

+186.0% since first listed
7 events — show timeline
  • 2026-05-18 Listed $256,000 GSREIN
  • 2026-04-30 Listed for Rent $1,400 GSREIN
  • 2026-03-18 Rental Removed $1,400 GSREIN
  • 2026-01-31 Listed for Rent $1,400 GSREIN
  • 2025-09-12 Listed $124,250 AcadianaMLS
  • 2025-09-12 Listed $124,250 AcadianaMLS
  • 1998-01-12 Sold (Public Records) $89,500 Public Records

Property tax history

+1.0%/yr

Latest (2025): $1,309 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…