CashFlowRE
Sign in Sign up
1615 Pratt St St
C Composite 59.54
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 +21.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,000

1615 Pratt St St · Gretna, LA 70053
3 bd · 2.0 ba · 1,250 sqft · SingleFamily · 66 Days on market
Built 1968 $143/sqft · 18% below area Est $219k · 18% under ↓ 19% since listing

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

Listing remarks MLS

Well-kept and thoughtfully maintained, this Gretna property offers a comfortable layout with inviting living spaces and practical functionality. Conveniently located with easy access to shopping, dining, and downtown New Orleans, it presents a great opportunity for a variety of buyers. A property worth seeing in person!

Key facts

  • Parking
  • Built 1968
  • Listed 66 days

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/2.0-bath single-family listed at $179k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/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 $177k (1.0% below list).
  • Recommended offer: $168k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.1% in Gretna — 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 70/100 on livability (#58 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools B+; Watch: crime F, employment D-.
  • 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: 113 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $1,772/mo this rent would consume 53% of the median local household income ($40k/yr) (locally 1911% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $168,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.99%
Cap rate
8.14%
Cash-on-cash
6.58%
DSCR
1.29
GRM
8.4

CMA / ARV

ARV (median comp)
$218,559
List price
$179,000
Delta
-18.10%
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
1110 Virgil St 0.25mi 2/2.0 (-1) 1,246 (-0%) 2mo $83,000 $67 81
1207 Kepler St 0.04mi 3/2.0 1,385 (+11%) 5mo $215,000 $155 76
1512 Palfrey St 0.12mi 3/2.0 1,300 (+4%) 17mo $245,000 $188 73
1311 Kepler St 0.08mi 3/2.0 1,389 (+11%) 11mo $279,000 $201 69
490 Ocean Ave 0.54mi 3/1.5 1,216 (-3%) 4mo $167,000 $137 66
1821 Palfrey St 0.18mi 3/2.0 1,375 (+10%) 13mo $225,000 $164 64
1121 Evergreen Dr 0.74mi 3/2.0 1,247 (-0%) 5mo $235,000 $188 61
1318 Kepler St 0.11mi 3/2.0 1,435 (+15%) 19mo $236,000 $164 55
615 Perry St 0.75mi 2/2.0 (-1) 1,198 (-4%) 4mo $230,000 $192 50
11 Gelbke Dr 0.48mi 2/1.0 (-1) 1,324 (+6%) 12mo $205,000 $155 48
814 Monroe St 0.68mi 3/2.0 1,420 (+14%) 3mo $299,900 $211 43
2466 Behrman Hwy 0.73mi 3/2.0 1,117 (-11%) 8mo $139,000 $124 41

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
-6.2%
Equity multiple
0.77×
Total profit
$-11,534
Equity at exit
$26,689
10-year hold
IRR
3.4%
Equity multiple
1.25×
Total profit
$12,338
Equity at exit
$15,477

Cash invested: $50,120 (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 70053

Active inventory
113
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,772 high interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$112 /mo · $1,342/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$275

Break-even live

Break-even rent $1,424
Max offer price $179,000
Occupancy floor 79%

Sensitivity live

Price -10% $376 -5% $326 +0% $275 +5% $224 +10% $174
Rent -10% $135 -5% $205 +0% $275 +5% $345 +10% $415
Rate -1.0pp $365 -0.5pp $321 base $275 +0.5pp $229 +1.0pp $181

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
$44,750
Closing costs
$5,370
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
913 Milton St Gretna, LA 3.0 1.0 1061 $2,800 $2.64 44d 1 0.15mi
1014 Van Trump St Gretna, LA 2.0 2.0 932 $1,750 $1.88 22d 1 0.24mi
1225 Truxton St Unit 21 Gretna, LA 2.0 2.0 1000 $1,075 $1.07 24d 1 0.35mi
1320 Monroe St Gretna, LA 2.0 2.0 1030 $2,000 $1.94 24d 1 0.42mi
1318 Monroe St Gretna, LA 2.0 1.0 1200 $1,595 $1.33 3d 1 0.43mi
14 Gelbke Dr Gretna, LA 3.0 2.0 1327 $1,950 $1.47 44d 1 0.50mi
14 Gelbke Dr Gretna, LA 3.0 2.0 1327 $1,800 $1.36 24d 1 0.50mi
1010 Isbell St Gretna, LA 3.0 1.0 1300 $1,350 $1.04 44d 1 0.60mi
127 Hawkins St Terrytown, LA 2.0 1.0 989 $1,100 $1.11 45d 1 0.61mi
23 New England Ct Gretna, LA 3.0 1.5 1200 $1,600 $1.33 24d 1 0.67mi
517 Burmaster St Gretna, LA 2.0 1.0 900 $1,600 $1.78 44d 1 0.71mi
721 Hinyub Ave Unit D Gretna, LA 2.0 1.5 1200 $1,250 $1.04 44d 1 0.72mi
241 Helen St Unit 3c Terrytown, LA 2.0 1.5 1383 $1,400 $1.01 22d 1 0.72mi
241 Helen St Unit 4D Terrytown, LA 2.0 1.5 1383 $1,400 $1.01 44d 1 0.72mi
300 Terry Pkwy Unit C Terrytown, LA 3.0 2.5 1532 $1,800 $1.17 24d 1 0.79mi
310 Coral Ave Gretna, LA 3.0 1.5 1216 $1,750 $1.44 24d 1 0.86mi
612 Fried St Gretna, LA 3.0 2.0 1250 $1,600 $1.28 44d 1 0.90mi
2320 Mardi Gras Blvd New Orleans, LA 4.0 2.5 1600 $2,500 $1.56 2d 1 0.93mi
1661 Alexander Ct Gretna, LA 2.0 1.5 1350 $1,295 $0.96 44d 1 0.95mi
1665 Alexander Ct Gretna, LA 2.0 1.5 1350 $1,295 $0.96 44d 1 0.95mi
1810 Stumpf Blvd Gretna, LA 3.0 1.0 1000 $1,650 $1.65 44d 1 0.97mi
1629 Gary Ct Unit B Terrytown, LA 2.0 1.5 1200 $1,300 $1.08 44d 1 0.97mi
349 Cherry Blossom Ln Terrytown, LA 3.0 1.5 1225 $1,600 $1.31 24d 1 0.98mi
1204 Amelia St Gretna, LA 2.0 1.0 950 $1,250 $1.32 15d 1 0.98mi
1625 Cooper Rd Unit D Terrytown, LA 2.0 1.5 1200 $1,300 $1.08 44d 1 1.02mi
1629 Cooper Rd Unit B Terrytown, LA 2.0 1.5 1200 $1,300 $1.08 44d 1 1.02mi
1117 Whitney Ave Gretna, LA 1.0–3.0 1.0–2.0 951 $1,489 $1.57 3d 16 1.06mi
2123 Browning Ln Terrytown, LA 3.0 1.5 1073 $1,650 $1.54 3d 1 1.07mi
527 3rd St Gretna, LA 2.0 1.0 878 $1,350 $1.54 44d 1 1.13mi
601 4th St Unit D Gretna, LA 2.0 1.0 987 $1,250 $1.27 44d 1 1.17mi
513 Park Blvd New Orleans, LA 3.0 2.0 1600 $2,300 $1.44 4d 1 1.24mi
1104 Huey P Long Ave Gretna, LA 2.0 1.0 1140 $1,800 $1.58 24d 1 1.24mi
1684 Lauradale Dr New Orleans, LA 4.0 2.0 1571 $2,000 $1.27 24d 1 1.25mi
1945 Pace Blvd Apt 101 New Orleans, LA 2.0 1.0 1000 $1,250 $1.25 11d 1 1.26mi
1945 Pace Blvd Unit 104 New Orleans, LA 2.0 1.0 1000 $1,250 $1.25 24d 1 1.26mi
1906 Cooper Rd Gretna, LA 3.0 2.0 1200 $1,600 $1.33 5d 1 1.26mi
1510 Sumner St New Orleans, LA 2.0 1.0 950 $1,474 $1.55 16d 1 1.27mi
2002 Pace Blvd Unit 103 New Orleans, LA 3.0 2.0 1000 $1,500 $1.50 15d 1 1.27mi
400 Park Blvd Unit A New Orleans, LA 4.0 1.5 1275 $2,200 $1.73 24d 1 1.30mi
1625 Lauradale Dr New Orleans, LA 3.0 2.0 1029 $1,700 $1.65 4d 1 1.31mi

Listing history 20 events

  1. 2026-06-18
    days on market $179,000 Active 66 DOM
  2. 2026-06-17
    days on market $179,000 Active 65 DOM
  3. 2026-06-16
    days on market $179,000 Active 64 DOM
  4. 2026-06-15
    days on market $179,000 Active 63 DOM
  5. 2026-06-13
    days on market $179,000 Active 61 DOM
  6. 2026-06-10
    days on market $179,000 Active 58 DOM
  7. 2026-06-09
    days on market $179,000 Active 57 DOM
  8. 2026-06-08
    days on market $179,000 Active 56 DOM
  9. 2026-06-07
    days on market $179,000 Active 55 DOM
  10. 2026-06-03
    days on market $179,000 Active 51 DOM
  11. 2026-06-02
    days on market $179,000 Active 50 DOM
  12. 2026-06-01
    days on market $179,000 Active 49 DOM
  13. 2026-05-31
    days on market $179,000 Active 48 DOM
  14. 2026-04-13
    listed $189,000 Active 321-char remark
    Show marketing remark (321 chars)

    Well-kept and thoughtfully maintained, this Gretna property offers a comfortable layout with inviting living spaces and practical functionality. Conveniently located with easy access to shopping, dining, and downtown New Orleans, it presents a great opportunity for a variety of buyers. A property worth seeing in person!

  15. 2026-04-13
    listed $189,000 Active 321-char remark
    Show marketing remark (321 chars)

    Well-kept and thoughtfully maintained, this Gretna property offers a comfortable layout with inviting living spaces and practical functionality. Conveniently located with easy access to shopping, dining, and downtown New Orleans, it presents a great opportunity for a variety of buyers. A property worth seeing in person!

  16. 2025-09-18
    price $199,900
  17. 2025-09-18
    price $199,900
  18. 2025-06-19
    listed $234,000 Active
  19. 2025-06-19
    listed $199,900 Active
  20. 2003-12-01
    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
$1,342 · $112/mo
Projected year-2 tax
$1,342 · $112/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,268
− Mortgage interest
−$10,027
− Property taxes
−$1,342
− Insurance
−$895
− Repairs & maintenance
−$1,701
− Management
−$1,701
− Depreciation
−$5,207
Taxable income
$394
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$94
After-tax cash flow
$3,205/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 — Gretna

Score
70/100
State rank
#58
US rank
#7679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gretna, LA
County
Jefferson Parish · 426,999 people
City population
56,969
Metro
New Orleans-Metairie, LA
Population (ZIP)
16,621
Household income
$39,950
Rent vs Own
53.4% rent · 46.6% own
Severe rent burden
1911.0

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 0.70)
Race & ethnicity
White 36% Black 34% Hispanic / Latino 23% Two or more races 15% Asian 2%
Hispanic origin (detail)
Mexican 4% Cuban 2%
Common ancestry
Lithuanian 7% Iranian 1% Slovak 1%
Foreign-born
19% · Canada, Vietnam, China
Languages at home
76% English-only · Spanish 20% Vietnamese 1% German/W. Germanic 1%

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
▼ -115.90%
Current HPI
121.765
Rent YoY
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

-19.2% since first listed
7 events — show timeline
  • 2026-04-13 Listed $189,000 GSREIN
  • 2026-04-13 Listed $189,000 AcadianaMLS
  • 2025-09-18 Price Changed $199,900 AcadianaMLS
  • 2025-09-18 Price Changed $199,900 GSREIN
  • 2025-06-19 Listed $199,900 AcadianaMLS
  • 2025-06-19 Listed $234,000 AcadianaMLS
  • 2003-12-01 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $1,342 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…