8 bd · 7.0 ba ·
4,096 sqft ·
Built —
· MultiFamily
· Active
· 180 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$4,114/mo
Mortgage (P&I)
−$1,232
Tax + insurance
−$818
HOA
−$0
Vac / Maint / Mgmt
−$864
Net cashflow
$1,199/mo
Annual
$14,394/yr
Cap rate
14.60%
Cash-on-cash
29.65%
DSCR
2.32
1% rule
1.75%
Cash to close
$65,800
Investor read
This is a 2 × 4-bed/2.5-bath units multifamily listed at $235k. Condition is rated fair.
At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $600/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($4k rent vs $235k).
It's been on market 180 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
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.
Watch-outs: flood insurance adds $427/mo.
Market conditions: 54 active listings in the ZIP; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts since 10y ago 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.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $66k cash investment doubles in ~6 years — after that, you're playing with house money.
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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 14.6% vs local median 5.4% 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.
Questions for listing agent
It's been on market 180 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
Repairs flagged (vision-AI assessment)
Minor: Landscaping
— The landscaping could benefit from some updates.
CashFlowRE · CFR-5CH06G0JZKVEQE
· Data 4 weeks agocashflowre.app · 2026-05-29