None bd · None ba ·
2,700 sqft ·
Built —
· MultiFamily
· Active
· 65 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,328/mo
Mortgage (P&I)
−$1,442
Tax + insurance
−$458
HOA
−$0
Vac / Maint / Mgmt
−$699
Net cashflow
$729/mo
Annual
$8,744/yr
Cap rate
9.47%
Cash-on-cash
11.36%
DSCR
1.51
1% rule
1.21%
Cash to close
$77,000
Investor read
This is a 2 × 3-bed/1.5-bath units multifamily listed at $275k.
At list price, monthly cash flow is $729 ($9k/yr) — positive. Per door: $364/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $275k).
It's been on market 65 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $258k (6.0% 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 $8k 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.
Market conditions: Rents rising (+3.1%/yr); 209 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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.
5 sale attempts since 26y 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 + 3.1% rent growth), your $77k cash investment doubles in ~10 years — after that, you're playing with house money.
Cap rate 9.5% 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.
At $3,328/mo this rent would consume 73% 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.
Questions for listing agent
It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% 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?
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?
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.
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.
CashFlowRE · CFR-6D3XCF6BNKMTZF
· Data 3 days agocashflowre.app · 2026-05-29