CashFlowRE
Sign in Sign up
6108 Victorian Dr
B- Composite 68.63
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$65,000

6108 Victorian Dr · Marrero, LA 70072
3 bd · 2.0 ba · 1,200 sqft · SingleFamily · 32 Days on market
Built 1972 5,998 sqft lot

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

Listing remarks

Investor special in desirable Hayden Manor! 3-bedroom, 2-bath home with strong potential for renovation or redevelopment. Property requires substantial repairs and is being sold as-is. Convenient Marrero location with easy access to shopping, dining, schools, and major roadways. Great opportunity for investors or buyers looking to customize a property to their vision. X Flood Zone!

Key facts

  • 5,998 sq ft lot
  • Parking
  • Built 1972

Tags

DESIRABLE HAYDEN MANORCONVENIENT MARRERO LOCATIONEASY ACCESS TO SHOPPINGEASY ACCESS TO DININGEASY ACCESS TO SCHOOLSEASY ACCESS TO MAJOR ROADWAYS

Property features AI

Finance

  • Other: Directions: Use GPS — bounding streets: Haydel
  • HOA & community: Elevator

Exterior

  • Utilities: Electric service: Entergy
  • Home design: Single Family Residence
  • Construction: Stucco exterior; Vinyl siding exterior
  • Exterior features: Composition roof

Interior

  • Bedrooms: Bedroom 1; Bedroom 2
  • Bathrooms: 2 full bathrooms
  • Interior features: Living Room; Dining Room

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 $65k.

Deal economics

  • At list price, monthly cash flow is $848 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 23.2% vs local median 6.0% 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); 298 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.1% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($63k) 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 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 1972 — 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
2.63%
Cap rate
23.17%
Cash-on-cash
60.27%
DSCR
3.68
GRM
3.2

CMA / ARV

ARV (on-the-fly)
$162,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6125 Victorian Dr 0.05mi 3/2.0 1,190 (-1%) 6mo $65,000 $55 92
1657 Marine St 0.18mi 4/2.0 (+1) 1,144 (-5%) 2mo $155,000 $135 78
6192 Boutte St 0.23mi 4/2.0 (+1) 1,193 (-1%) 8mo $187,500 $157 77
6132 Singleton Dr 0.08mi 4/2.0 (+1) 1,126 (-6%) 6mo $115,000 $102 76
1652 Hope Dr 0.38mi 3/1.0 1,150 (-4%) 1mo $115,000 $100 70
1437 Lincoln Ave 0.43mi 3/2.0 1,297 (+8%) 3mo $173,000 $133 64
1452 Lincoln Ave 0.44mi 4/2.5 (+1) 1,156 (-4%) 4mo $172,000 $149 64
5104 Warwick Dr 0.43mi 2/2.0 (-1) 1,286 (+7%) 0mo $188,000 $146 63
6548 Acre Rd 0.66mi 3/2.0 1,145 (-5%) 6mo $165,000 $144 56
1500 Mansfield Ave 0.69mi 3/1.0 1,085 (-10%) 3mo $106,000 $98 45
6552 Acre Rd 0.66mi 3/2.0 1,335 (+11%) 6mo $172,000 $129 45
6601 Acre Rd 0.75mi 3/2.0 1,368 (+14%) 4mo $260,000 $190 38

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
51.9%
Equity multiple
3.21×
Total profit
$40,223
Equity at exit
$9,692
10-year hold
IRR
56.5%
Equity multiple
6.04×
Total profit
$91,791
Equity at exit
$5,620

Cash invested: $18,200 (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
298
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,711 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$70 /mo · $839/yr
Insurance
$27
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$848

Break-even live

Break-even rent $638
Max offer price $65,000
Occupancy floor 45%

Sensitivity live

Price -10% $884 -5% $866 +0% $848 +5% $829 +10% $811
Rent -10% $712 -5% $780 +0% $848 +5% $915 +10% $983
Rate -1.0pp $880 -0.5pp $864 base $848 +0.5pp $831 +1.0pp $814

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
$16,250
Closing costs
$1,950
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5160 Evans Dr Marrero, LA 3.0 1.0 1000 $1,500 $1.50 44d 1 0.31mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 24d 1 0.58mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 5d 1 0.65mi
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 44d 1 0.65mi
5027 Richland Dr Marrero, LA 2.0 1.5 1260 $1,500 $1.19 5d 1 0.76mi
1100 Avenue A Marrero, LA 2.0 1.0 1200 $1,500 $1.25 44d 1 1.01mi
320 Marrero Rd Marrero, LA 2.0 1.0 900 $1,200 $1.33 44d 1 1.02mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 44d 1 1.12mi
4036 14th St Marrero, LA 4.0 2.0 1350 $1,950 $1.44 22d 1 1.12mi
1028 Gaudet Dr Marrero, LA 3.0 1.5 1420 $1,800 $1.27 44d 1 1.12mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 24d 1 1.12mi
539 Avenue G Unit G Marrero, LA 2.0 1.0 1105 $1,400 $1.27 24d 1 1.16mi
512 Avenue G Unit G Marrero, LA 3.0 2.0 1418 $1,995 $1.41 15d 1 1.17mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 5d 1 1.18mi
508 Avenue G Unit A Marrero, LA 3.0 2.0 1062 $1,550 $1.46 44d 1 1.18mi
1121 Farrington Dr Marrero, LA 3.0 1.0 1000 $1,750 $1.75 5d 1 1.22mi
4000 Fir Ct Marrero, LA 3.0 2.0 1380 $1,800 $1.30 5d 1 1.24mi
569 Magnolia Dr Marrero, LA 2.0 1.5 1450 $1,500 $1.03 44d 1 1.26mi
524 Bertucci St Marrero, LA 2.0 1.0 960 $1,300 $1.35 15d 1 1.27mi
4824 4th St Unit A Marrero, LA 2.0 1.5 1100 $1,250 $1.14 44d 1 1.28mi
500 Avenue D Marrero, LA 3.0 1.0 1000 $1,500 $1.50 44d 1 1.30mi
511 Avenue B Marrero, LA 3.0 1.0 1044 $1,650 $1.58 44d 1 1.37mi
728 Lydia Ct Marrero, LA 3.0 3.5 1500 $2,600 $1.73 5d 1 1.39mi
1520 Orchid Dr Harvey, LA 3.0 1.5 1100 $1,650 $1.50 5d 1 1.40mi
1520 Orchid Dr Harvey, LA 3.0 1.5 1100 $1,800 $1.64 24d 1 1.40mi
509 Avenue A Marrero, LA 2.0 2.0 812 $1,700 $2.09 44d 1 1.42mi

Listing history 17 events

  1. 2026-06-21
    days on market $65,000 Active 32 DOM
  2. 2026-06-18
    days on market $65,000 Active 29 DOM
  3. 2026-06-17
    days on market $65,000 Active 28 DOM
  4. 2026-06-16
    days on market $65,000 Active 27 DOM
  5. 2026-06-15
    days on market $65,000 Active 26 DOM
  6. 2026-06-13
    days on market $65,000 Active 24 DOM
  7. 2026-06-10
    days on market $65,000 Active 21 DOM
  8. 2026-06-09
    days on market $65,000 Active 20 DOM
  9. 2026-06-08
    days on market $65,000 Active 19 DOM
  10. 2026-06-07
    days on market $65,000 Active 18 DOM
  11. 2026-06-03
    days on market $65,000 Active 14 DOM
  12. 2026-06-02
    days on market $65,000 Active 13 DOM
  13. 2026-06-01
    days on market $65,000 Active 12 DOM
  14. 2026-05-31
    days on market $65,000 Active 11 DOM
  15. 2026-05-23
    status Active
  16. 2026-05-18
    listed $65,000 Active
  17. 2003-09-01
    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
$839 · $70/mo
Projected year-2 tax
$839 · $70/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 · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 19 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
$20,536
− Mortgage interest
−$3,641
− Property taxes
−$839
− Insurance
−$1,122
− Repairs & maintenance
−$1,643
− Management
−$1,643
− Depreciation
−$1,891
Taxable income
$9,758
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,342
After-tax cash flow
$7,830/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
City population
55,693
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

3 events — show timeline
  • 2026-05-23 Relisted AcadianaMLS
  • 2026-05-18 Listed $65,000 AcadianaMLS
  • 2003-09-01 Sold (Public Records) Public Records

Property tax history

+1.0%/yr

Latest (2025): $839 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…