CashFlowRE
Sign in Sign up
1448 Carrollton Ave #208
C- Composite 52.74
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).

  • ARV discount +14.8/15.0
  • Cash flow +14.1/30.0
  • 1% rule +7.8/10.0
  • Livability +4.4/5.0
  • DSCR +4.3/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$129,000

1448 Carrollton Ave #208 · Metairie, LA 70005
2 bd · 1.5 ba · 1,050 sqft · Townhouse · 78 Days on market
Built 1980 $123/sqft · 16% below area Est $154k · 16% under $450/mo HOA · 27% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**OPEN HOUSE THIS SATURDAY 5/2 FROM 11 AM TO 1 PM***Sellers are offering $5,000 towards closing costs! Classic townhouse-style condo located in the highly desirable Bucktown neighborhood, just minutes from Lake Pontchartrain. This condo would be a great investment property. This corner unit spans the second and third floors. The second floor features a spacious living area with a convenient half bath. Upstairs, the third floor includes the two bedrooms and full bathroom, with the primary bedroom offering direct access to a balcony area. Additional features include attic storage, in-unit stackable laundry, and one assigned parking space, with extra guest parking available throughout the community. Residents enjoy access to a beautifully updated community pool. The roof was replaced in 2024, and the HOA includes water and insurance, providing added value and peace of mind.

Key facts

  • Spacious living area
  • Attic storage
  • Corner unit

Tags

BUCKTOWN NEIGHBORHOODCORNER UNITSPACIOUS LIVING AREADIRECT ACCESS TO BALCONYATTIC STORAGEIN-UNIT STACKABLE LAUNDRY

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 2-bed/1.5-bath townhouse listed at $129k.

Deal economics

  • At list price, monthly cash flow is $19 ($234/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $121k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 3.6% in Metairie — 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 87/100 on livability (#1 in LA, #261 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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 soft (-0.3%/yr); 171 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); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $43k; list at $129k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 27% of rent.
Recommended offer $121,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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.
  7. 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.
  8. 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
1.28%
Cap rate
6.47%
Cash-on-cash
0.65%
DSCR
1.03
GRM
6.5

CMA / ARV

ARV (median comp)
$153,783
List price
$129,000
Delta
-16.12%
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
213 W Esplanade Ave #213 0.07mi 2/1.5 1,021 (-3%) 4mo $99,500 $97 89
1401 Lake Ave Unit D3 0.20mi 2/1.5 1,008 (-4%) 2mo $89,000 $88 83
1432 Orpheum Ave Unit D 0.17mi 3/2.0 (+1) 1,125 (+7%) 7mo $145,000 $129 68
222 London Ave #218 0.60mi 2/1.5 1,000 (-5%) 2mo $106,000 $106 63
104 Lilac St 0.25mi 2/1.5 1,200 (+14%) 2mo $90,000 $75 63
420 Metairie Hammond Hwy #328 0.42mi 2/2.0 1,134 (+8%) 3mo $285,000 $251 62
1128 Lake Ave #1128 0.60mi 2/1.5 942 (-10%) 6mo $115,000 $122 50
222 London Ave #212 0.60mi 2/1.5 950 (-10%) 8mo $96,000 $101 50
1114 Lake Ave #1114 0.62mi 2/1.5 940 (-10%) 7mo $125,000 $133 48
500 Lake Marina Ave #411 0.61mi 3/2.0 (+1) 1,143 (+9%) 8mo $107,000 $94 43
300 Lake Marina Ave Unit 7-C 0.68mi 1/1.0 (-1) 950 (-10%) 3mo $349,900 $368 43
318 Lake Marina Ave #303 0.64mi 1/1.5 (-1) 926 (-12%) 6mo $165,000 $178 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.0%
Equity multiple
0.33×
Total profit
$-24,228
Equity at exit
$19,234
10-year hold
IRR
-27.0%
Equity multiple
-0.03×
Total profit
$-37,093
Equity at exit
$11,154

Cash invested: $36,120 (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 70005

Rents YoY
-0.3%
Active inventory
171
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,649 high interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$103 /mo · $1,233/yr
Insurance
$54
HOA
$450
Vacancy / Maint / Mgmt
$346
Net cashflow
$19

Break-even live

Break-even rent $1,624
Max offer price $129,000
Occupancy floor 94%

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
$32,250
Closing costs
$3,870
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
1448 Carrollton Ave #204 Metairie, LA 2.0 1.5 1140 $1,400 $1.23 4d 1 0.01mi
1444 Carrollton Ave #203 Metairie, LA 2.0 1.5 1140 $1,500 $1.32 44d 1 0.04mi
213 W Esplanade Ave #213 Metairie, LA 2.0 1.5 1021 $1,400 $1.37 44d 1 0.07mi
312 W Esplanade Ave Metairie, LA 3.0 2.5 1400 $1,600 $1.14 44d 1 0.08mi
112 Glenn St Unit G Metairie, LA 2.0 1.0 750 $1,275 $1.70 24d 1 0.14mi
1421 Carrollton Ave Metairie, LA 3.0 2.0 1300 $1,650 $1.27 44d 1 0.17mi
1554 Orpheum Ave Unit 2 Metairie, LA 1.0 1.5 700 $1,050 $1.50 44d 1 0.18mi
1309 Huron Ave Metairie, LA 3.0 1.0 927 $1,700 $1.83 19d 1 0.19mi
1401 Lake Ave Unit C6 Metairie, LA 2.0 1.5 1040 $1,625 $1.56 44d 1 0.21mi
6616 Bellaire Dr New Orleans, LA 2.0 1.0 850 $1,500 $1.76 24d 1 0.24mi
113 Rosebud St Unit A Metairie, LA 2.0 2.0 1200 $1,700 $1.42 44d 1 0.28mi
1639 Lake Ave Unit 6 Metairie, LA 2.0 1.0 1000 $1,200 $1.20 44d 1 0.28mi
422 36th St New Orleans, LA 3.0 2.0 1400 $2,250 $1.61 24d 1 0.30mi
1500 Seminole Ave Unit E Metairie, LA 2.0 2.5 1488 $2,600 $1.75 44d 1 0.31mi
6537 Bellaire Dr New Orleans, LA 2.0 2.0 1100 $1,750 $1.59 24d 1 0.33mi
420 Metairie Hammond Hwy Metairie, LA 1.0–2.0 1.0 808 $2,700 $3.34 24d 4 0.38mi
420 Metairie Hammond Hwy Metairie, LA 1.0–2.0 1.0 808 $2,700 $3.34 21d 4 0.38mi
322 40th St New Orleans, LA 2.0 1.0 862 $1,500 $1.74 24d 1 0.39mi
6622 Fleur De Lis Dr Unit 2 New Orleans, LA 2.0 1.0 950 $1,400 $1.47 24d 1 0.40mi
310 35th St New Orleans, LA 2.0 2.5 1343 $2,500 $1.86 44d 1 0.41mi
420 Metairie Hammond Hwy #215 Metairie, LA 2.0 1.0 944 $2,700 $2.86 20d 1 0.42mi
6629 Fleur De Lis Dr Apt 6 New Orleans, LA 1.0 1.0 750 $1,150 $1.53 12d 1 0.44mi
801 Live Oak St Unit B Metairie, LA 2.0 1.0 840 $1,350 $1.61 24d 1 0.46mi
6819 Fleur de Lis Dr New Orleans, LA 3.0 2.0 1500 $2,595 $1.73 44d 1 0.47mi
6821 Fleur De Lis Dr New Orleans, LA 2.0 1.0 1000 $2,000 $2.00 24d 1 0.48mi
1161 Lake Ave #120 Metairie, LA 1.0 1.0 750 $1,400 $1.87 44d 1 0.53mi
1161 Lake Ave #205 Metairie, LA 1.0 1.0 775 $1,430 $1.85 44d 1 0.53mi
1161 Lake Ave #222 Metairie, LA 2.0 1.0 770 $1,250 $1.62 44d 1 0.53mi
6537 Avenue A New Orleans, LA 3.0 1.5 1153 $1,500 $1.30 17d 1 0.57mi
101 36th St New Orleans, LA 1.0 1.0 1000 $1,455 $1.46 24d 1 0.57mi
6720 Pontchartrain Blvd New Orleans, LA 2.0 1.0 875 $1,550 $1.77 3d 1 0.58mi
6722 Pontchartrain Blvd New Orleans, LA 2.0 1.0 850 $1,550 $1.82 3d 1 0.58mi
306 W Robert E Lee Blvd New Orleans, LA 2.0 2.5 1350 $1,900 $1.41 24d 1 0.59mi
222 London Ave #218 Metairie, LA 2.0 1.5 1000 $1,400 $1.40 2d 1 0.60mi
1518 Sylvia Ave Metairie, LA 1.0 1.0 1009 $1,650 $1.64 24d 1 0.61mi
318 Lake Marina Ave #305 New Orleans, LA 2.0 2.0 980 $1,800 $1.84 3d 1 0.64mi
318 Lake Marina Ave New Orleans, LA 1.0–2.0 1.5–2.0 953 $1,800 $1.89 15d 2 0.64mi
234 Cherry St Unit F Metairie, LA 3.0 2.0 1150 $1,500 $1.30 44d 1 0.66mi
1044 Lake Ave Unit D Metairie, LA 2.0 2.0 1044 $1,300 $1.25 44d 1 0.68mi
1212 Brockenbraugh Ct Unit D Metairie, LA 2.0 1.0 957 $1,050 $1.10 44d 1 0.72mi

HOA detail

Monthly dues
$450 · $5,400/yr
Likely covers
waterpoolparking

Listing history 19 events

  1. 2026-06-18
    days on market $129,000 Active 78 DOM
  2. 2026-06-17
    days on market $129,000 Active 77 DOM
  3. 2026-06-16
    days on market $129,000 Active 76 DOM
  4. 2026-06-15
    days on market $129,000 Active 75 DOM
  5. 2026-06-13
    days on market $129,000 Active 73 DOM
  6. 2026-06-10
    days on market $129,000 Active 70 DOM
  7. 2026-06-09
    days on market $129,000 Active 69 DOM
  8. 2026-06-08
    days on market $129,000 Active 68 DOM
  9. 2026-06-07
    days on market $129,000 Active 67 DOM
  10. 2026-06-03
    days on market $129,000 Active 63 DOM
  11. 2026-06-02
    days on market $129,000 Active 62 DOM
  12. 2026-06-01
    days on market $129,000 Active 61 DOM
  13. 2026-05-31
    days on market $129,000 Active 60 DOM
  14. 2026-04-01
    listed $139,000 Active 883-char remark
    Show marketing remark (892 chars)

    * * OPEN HOUSE THIS SATURDAY 5/2 FROM 11 AM TO 1 PM * * * Sellers are offering $5,000 towards closing costs! Classic townhouse-style condo located in the highly desirable Bucktown neighborhood, just minutes from Lake Pontchartrain. This condo would be a great investment property. This corner unit spans the second and third floors. The second floor features a spacious living area with a convenient half bath. Upstairs, the third floor includes the two bedrooms and full bathroom, with the primary bedroom offering direct access to a balcony area. Additional features include attic storage, in-unit stackable laundry, and one assigned parking space, with extra guest parking available throughout the community. Residents enjoy access to a beautifully updated community pool. The roof was replaced in 2024, and the HOA includes water and insurance, providing added value and peace of mind.

  15. 2026-04-01
    listed $139,000 Active 892-char remark
    Show marketing remark (892 chars)

    * * OPEN HOUSE THIS SATURDAY 5/2 FROM 11 AM TO 1 PM * * * Sellers are offering $5,000 towards closing costs! Classic townhouse-style condo located in the highly desirable Bucktown neighborhood, just minutes from Lake Pontchartrain. This condo would be a great investment property. This corner unit spans the second and third floors. The second floor features a spacious living area with a convenient half bath. Upstairs, the third floor includes the two bedrooms and full bathroom, with the primary bedroom offering direct access to a balcony area. Additional features include attic storage, in-unit stackable laundry, and one assigned parking space, with extra guest parking available throughout the community. Residents enjoy access to a beautifully updated community pool. The roof was replaced in 2024, and the HOA includes water and insurance, providing added value and peace of mind.

  16. 2026-03-04
    price $139,000
  17. 2026-03-04
    price $139,000
  18. 2026-01-05
    listed $149,000 Active
  19. 1992-05-01
    soldstatus $43,000

ⓘ 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
$1,233 · $103/mo
Projected year-2 tax
$1,233 · $103/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
$19,785
− Mortgage interest
−$7,226
− Property taxes
−$1,233
− Insurance
−$645
− Repairs & maintenance
−$1,583
− Management
−$1,583
− HOA
−$5,400
− Depreciation
−$3,753
Taxable loss
−$1,638
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$393
After-tax cash flow
$627/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 — Metairie

Score
87/100
State rank
#1
US rank
#261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Metairie, LA
County
Jefferson Parish · 426,999 people
City population
137,978
Metro
New Orleans-Metairie, LA
Population (ZIP)
24,088
Household income
$89,194
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
711.0

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
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 13% Two or more races 8% Asian 2% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 21% Slovak 2% Iranian 1%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 8% French/Haitian/Cajun 1% Other Indo-European 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
▼ -371.32%
Current HPI
142.4955
Rent YoY
▼ -0.31%
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

+223.3% since first listed
6 events — show timeline
  • 2026-04-01 Listed $139,000 GSREIN
  • 2026-04-01 Listed $139,000 AcadianaMLS
  • 2026-03-04 Price Changed $139,000 AcadianaMLS
  • 2026-03-04 Price Changed $139,000 GSREIN
  • 2026-01-05 Listed $149,000 AcadianaMLS
  • 1992-05-01 Sold (Public Records) $43,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $1,233 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…