CashFlowRE
Sign in Sign up
3225 Decomine St
B Composite 70.38
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 +25.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.8/10.0
  • Schools +5.0/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

3225 Decomine St · Chalmette, LA 70043
3 bd · 2.0 ba · 1,313 sqft · SingleFamily · 14 Days on market
Built 1970 Est $213k · 32% under

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

Listing remarks MLS

Welcome to your next great opportunity! This centrally located, 3-bedroom, 2-full-bath home sits in a desirable X flood zone and offers excellent value. Step inside to find a spacious, open-concept living area perfect for modern living and entertaining. The kitchen and both bathrooms are updated, providing a stylish foundation for you to build upon. There is a nice-sized yard complete with rear-yard access--ideal for boat storage, a workshop, or outdoor gatherings. While the home needs a little bit of cosmetic love, it has amazing potential to truly become a neighborhood gem. Whether you are a first-time homebuyer looking to build sweat equity or an investor seeking a turnkey rental layout, this property is a must-see! HVAC was replaced in 2021. HOME DOES NEED WORK and more than likely will NOT go FHA/VA/RD. Cash or conventional financing. PLEASE SEE SELLERS DISCLOSURES.

Key facts

  • Rear-yard access
  • Hvac replaced
  • Updated bathrooms

Tags

OPEN-CONCEPT LIVING AREAUPDATED KITCHENUPDATED BATHROOMSREAR-YARD ACCESSNICE-SIZED YARDHVAC REPLACED

Property features AI

Exterior

  • Parking: Driveway with two parking spaces
  • Utilities: Public water; Public sewer; Electric service (standard)
  • Home design: Single-story; Brick construction; Asphalt shingle roof; Average condition; Slab foundation
  • Construction: Built with brick; Asphalt shingle roof; Slab foundation
  • Exterior features: Fenced yard; City lot; Rectangular lot; Lot dimensions approximately 58 x 87

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range
  • Bedrooms: Total rooms: 7
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Pantry
  • Laundry & utility: Washer hookup; Dryer hookup

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 $145k.

Deal economics

  • At list price, monthly cash flow is $290 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 9.2% 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.

Location & tenants

  • 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 16y 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.

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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,000

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.24%
Cash-on-cash
10.53%
DSCR
1.47
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$212,706
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3401 Marietta St 0.21mi 3/2.0 1,330 (+1%) 1mo $155,000 $117 87
3500 Dauterive Dr 0.21mi 3/2.0 1,279 (-3%) 3mo $196,000 $153 84
3417 Volpe Dr 0.33mi 3/2.0 1,300 (-1%) 2mo $210,000 $162 82
3412 Rosetta Dr 0.29mi 3/2.0 1,404 (+7%) 5mo $135,000 $96 71
2708 Tournefort St 0.61mi 3/2.0 1,313 (0%) 2mo $214,000 $163 70
2901 Blanchard Dr 0.57mi 3/2.0 1,339 (+2%) 3mo $195,000 $146 68
3217 Dauterive Dr 0.09mi 3/2.0 1,506 (+15%) 5mo $285,000 $189 67
2700 Plaza Dr 0.41mi 3/2.0 1,192 (-9%) 2mo $199,000 $167 64
3304 Corinne Dr 0.46mi 3/2.0 1,414 (+8%) 3mo $224,500 $159 63
3100 Marietta St 0.27mi 3/1.0 1,464 (+12%) 4mo $60,000 $41 61
3213 Buffon St 0.53mi 3/2.0 1,416 (+8%) 4mo $249,000 $176 59
2408 Riverland Dr 0.65mi 3/2.0 1,505 (+15%) 4mo $270,000 $179 42

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.88×
Total profit
$-4,796
Equity at exit
$21,620
10-year hold
IRR
6.7%
Equity multiple
1.51×
Total profit
$20,608
Equity at exit
$12,537

Cash invested: $40,600 (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 70043

Rents YoY
3.1%
Active inventory
209
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,708 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$172 /mo · $2,066/yr
Insurance
$60
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$290

Break-even live

Break-even rent $1,341
Max offer price $145,000
Occupancy floor 78%

Sensitivity live

Price -10% $372 -5% $331 +0% $290 +5% $249 +10% $208
Rent -10% $155 -5% $222 +0% $290 +5% $357 +10% $425
Rate -1.0pp $363 -0.5pp $327 base $290 +0.5pp $252 +1.0pp $214

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
$36,250
Closing costs
$4,350
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
3321 Plaza Dr Chalmette, LA 3.0 2.0 1400 $1,650 $1.18 11d 1 0.13mi
3012 Volpe Dr Chalmette, LA 3.0 2.0 1812 $2,500 $1.38 44d 1 0.24mi
3305 Golden Dr Unit D Chalmette, LA 2.0 1.5 1100 $1,200 $1.09 16d 1 0.29mi
3329 Golden Dr Unit A Chalmette, LA 2.0 1.5 1200 $1,200 $1.00 44d 1 0.30mi
3209 Golden Dr Unit C Chalmette, LA 2.0 1.5 950 $1,200 $1.26 16d 1 0.30mi
3513 Golden Dr Chalmette, LA 2.0 2.0 1000 $1,200 $1.20 44d 1 0.36mi
3708 Veronica Dr Chalmette, LA 3.0 2.0 1818 $2,550 $1.40 2d 1 0.37mi
2708 Volpe Dr Chalmette, LA 3.0 2.0 1556 $2,300 $1.48 21d 1 0.38mi
3106 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 0.44mi
511 E Genie St Chalmette, LA 3.0 2.0 1100 $1,500 $1.36 2d 1 0.44mi
3108 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 0.46mi
2602 Chalona Dr Unit C Chalmette, LA 2.0 1.5 900 $1,200 $1.33 3d 1 0.47mi
3108 Tournefort St Chalmette, LA 3.0 2.0 1399 $1,750 $1.25 3d 1 0.52mi
3612 Laplace St Chalmette, LA 2.0 1.5 1090 $1,300 $1.19 17d 1 0.54mi
406 Dubarry Pl Chalmette, LA 3.0 2.0 950 $1,550 $1.63 44d 1 0.56mi
2431 Octavia Dr Chalmette, LA 3.0 2.0 1100 $1,499 $1.36 44d 1 0.57mi
2429 Octavia Dr Chalmette, LA 3.0 2.0 1700 $1,575 $0.93 24d 1 0.57mi
3629 Charles Dr Chalmette, LA 3.0 2.0 1405 $1,600 $1.14 15d 1 0.57mi
3711 Tournefort St Chalmette, LA 3.0 2.0 1250 $1,850 $1.48 3d 1 0.62mi
2518 Delambert St Chalmette, LA 3.0 2.0 1617 $1,825 $1.13 44d 1 0.62mi
2337 Plaza Dr Chalmette, LA 3.0 2.0 925 $1,500 $1.62 44d 1 0.67mi
2329 Lyndell Dr Chalmette, LA 2.0 1.0 1265 $1,400 $1.11 44d 1 0.70mi
2319 Plaza Dr Chalmette, LA 2.0 1.0 1000 $1,200 $1.20 3d 1 0.71mi
2228 Riverland Dr Chalmette, LA 3.0 1.0 1300 $1,800 $1.38 3d 1 0.75mi
3400 Montesquieu St Unit 1-B Chalmette, LA 3.0 2.5 1372 $2,550 $1.86 2d 1 0.77mi
321 Rosemary Pl Chalmette, LA 2.0 2.0 1000 $1,550 $1.55 2d 1 0.78mi
2029 W Beauregard St Chalmette, LA 3.0 2.0 1176 $2,200 $1.87 17d 1 0.91mi
226 E Casa Calvo St Chalmette, LA 3.0 2.0 1330 $1,900 $1.43 44d 1 0.92mi
3507 Sinclair St Chalmette, LA 3.0 2.0 1186 $1,800 $1.52 11d 1 0.94mi
203 E Moreau St Chalmette, LA 3.0 1.5 965 $1,700 $1.76 3d 1 0.97mi
2107 Montesquieu St Chalmette, LA 2.0 1.0 1150 $1,199 $1.04 21d 1 1.05mi
3617 Park Blvd Chalmette, LA 3.0 2.0 1090 $1,850 $1.70 44d 1 1.06mi
3617 Park Blvd Chalmette, LA 3.0 2.0 1090 $1,850 $1.70 20d 1 1.06mi
3625 Park Blvd Chalmette, LA 3.0 2.0 924 $1,750 $1.89 3d 1 1.06mi
2707 Jackson Blvd Chalmette, LA 3.0 3.0 1733 $2,300 $1.33 44d 1 1.15mi
2707 Jackson Blvd Chalmette, LA 3.0 2.5 1733 $2,300 $1.33 24d 1 1.15mi
3508 Pakenham Dr Chalmette, LA 2.0 1.0 1000 $1,150 $1.15 3d 1 1.16mi
3606 Pakenham Dr Unit 3606 Chalmette, LA 3.0 2.0 1400 $1,800 $1.29 12d 1 1.17mi
3615 Jupiter Dr Chalmette, LA 3.0 1.5 1000 $1,595 $1.59 44d 1 1.22mi
2709 Munster Blvd Meraux, LA 3.0 2.0 1411 $1,900 $1.35 24d 1 1.23mi

Listing history 10 events

  1. 2026-06-18
    days on market $145,000 Active 14 DOM
  2. 2026-06-17
    days on market $145,000 Active 13 DOM
  3. 2026-06-16
    days on market $145,000 Active 12 DOM
  4. 2026-06-15
    days on market $145,000 Active 11 DOM
  5. 2026-06-13
    days on market $145,000 Active 9 DOM
  6. 2026-06-10
    days on market $145,000 Active 6 DOM
  7. 2026-06-09
    days on market $145,000 Active 5 DOM
  8. 2026-06-08
    days on market $145,000 Active 4 DOM
  9. 2026-06-07
    remarks 693-char remark
  10. 2026-06-07
    listed $145,000 Active 3 DOM

ⓘ 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
$2,066 · $172/mo
Projected year-2 tax
$2,066 · $172/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 (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$20,493
− Mortgage interest
−$8,122
− Property taxes
−$2,066
− Insurance
−$1,522
− Repairs & maintenance
−$1,639
− Management
−$1,639
− Depreciation
−$4,218
Taxable income
$1,285
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$308
After-tax cash flow
$3,168/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)

No district data.

Livability — Chalmette

Score
65/100
State rank
#137
US rank
#12500

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
Chalmette, LA
County
Saint Bernard Parish · 22,638 people
City population
22,638
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,638
Household income
$55,068
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
881.0

Population outlook (St. Bernard County) Hauer SSP2

Today (2025)
66,513 people
By 2030
77,768 · +16.9%
By 2040
101,296 · +52.3%
By 2050
125,770 · +89.1%
By 2075
188,160 · +182.9%
By 2100
239,339 · +259.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 26% Hispanic / Latino 12% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
88% English-only · Spanish 8% Arabic 1% Vietnamese 1%

Political lean MEDSL · St. Bernard

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
+16.1pp toward D · 2008: -45.4pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+28.5 2016: R+33.4 2012: R+24.7 2008: R+45.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.77%
Current HPI
194.8123
Rent YoY
▲ 3.11%
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

+133.5% since first listed
28 events — show timeline
  • 2026-06-04 Listed $145,000 AcadianaMLS
  • 2026-06-04 Listed $145,000 GSREIN
  • 2018-05-18 Sold (Public Records) $143,000 Public Records
  • 2018-05-16 Sold (MLS) $143,000 GSREIN
  • 2018-04-23 Pending GSREIN
  • 2018-04-17 Contingent GSREIN
  • 2018-03-28 Price Changed $143,000 GSREIN
  • 2018-03-20 Listing Removed GSREIN
  • 2018-03-19 Relisted GSREIN
  • 2018-03-19 Listing Removed GSREIN
  • 2018-03-19 Listed $143,000 AcadianaMLS
  • 2018-03-19 Listed $149,000 GSREIN
  • 2018-01-19 Pending GSREIN
  • 2018-01-04 Price Changed $149,000 GSREIN
  • 2017-12-04 Listed $149,000 AcadianaMLS
  • 2017-12-04 Listed $159,000 GSREIN
  • 2014-12-29 Sold (Public Records) $138,000 Public Records
  • 2014-12-19 Sold (MLS) $138,000 GSREIN
  • 2014-08-13 Listed $139,900 AcadianaMLS
  • 2014-08-13 Listed $139,900 GSREIN
  • 2011-12-03 Listed $125,000 GSREIN
  • 2011-12-03 Listed $125,000 AcadianaMLS
  • 2010-02-18 Sold (Public Records) $119,400 Public Records
  • 2010-02-12 Sold (MLS) $119,400 GSREIN
  • 2010-01-08 Listed $119,900 AcadianaMLS
  • 2010-01-08 Listed $119,900 GSREIN
  • 2008-07-23 Sold (Public Records) $25,000 Public Records
  • 1990-10-31 Sold (Public Records) $62,097 Public Records

Property tax history

+2.5%/yr

Latest (2025): $2,066 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…