CashFlowRE
Sign in Sign up
4168 Lac Saint Pierre Dr
C Composite 55.56
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).

  • Cash flow +19.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.0/10.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$210,000

4168 Lac Saint Pierre Dr · Harvey, LA 70058
4 bd · 2.5 ba · 1,588 sqft · SingleFamily · 140 Days on market
Built 2004 5,445 sqft lot $132/sqft · 21% below area Est $266k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't let this opportunity pass to acquire this beautiful, well maintained 4-bedroom, 2.5- bathroom home, located in an X Flood zone, featuring granite countertops in the kitchen, as well as ceramic tile and wood flooring throughout, and a spacious backyard for family gatherings to enjoy crawfish boils/barbeque. Call today to schedule a private tour.

Key facts

  • Wood flooring
  • Spacious backyard
  • Granite countertops

Tags

GRANITE COUNTERTOPSCERAMIC TILE FLOORINGWOOD FLOORINGSPACIOUS BACKYARD

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 4-bed/2.5-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (0.3% below list).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 4.8% in Harvey — 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 64/100 on livability (#166 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime F, amenities 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 falling (-3.9%/yr); 187 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($62k/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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 140 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask is 10400% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.00%
Cap rate
7.68%
Cash-on-cash
4.97%
DSCR
1.22
GRM
8.4

CMA / ARV

ARV (median comp)
$265,685
List price
$210,000
Delta
-20.96%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1928 Lac La Belle Dr 0.16mi 4/2.5 1,557 (-2%) 1mo $211,000 $136 88
3932 E Bamboo Dr 0.28mi 3/2.0 (-1) 1,710 (+8%) 10mo $206,000 $120 59
3939 Bayou Oaks Dr 0.27mi 3/2.0 (-1) 1,796 (+13%) 4mo $233,975 $130 55

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
-14.1%
Equity multiple
0.51×
Total profit
$-28,852
Equity at exit
$31,312
10-year hold
IRR
-11.2%
Equity multiple
0.42×
Total profit
$-34,133
Equity at exit
$18,157

Cash invested: $58,800 (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 70058

Rents YoY
-3.9%
Active inventory
187
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,093 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$221 /mo · $2,657/yr
Insurance
$88
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$177

Break-even live

Break-even rent $1,869
Max offer price $210,000
Occupancy floor 87%

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
$52,500
Closing costs
$6,300
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
81 Lake Lynn Dr Harvey, LA 3.0 2.5 1686 $1,900 $1.13 23d 1 0.28mi
2323 N Harper Dr Harvey, LA 3.0 2.0 1678 $3,000 $1.79 43d 1 1.29mi
3251 Wall Blvd Gretna, LA 1.0–3.0 1.0–2.0 1174 $2,500 $2.13 1d 1 1.47mi
1401 Drake Ln Gretna, LA 3.0 2.0 1296 $2,150 $1.66 23d 1 1.50mi

Listing history 24 events

  1. 2026-06-18
    days on market $210,000 Active 140 DOM
  2. 2026-06-17
    days on market $210,000 Active 139 DOM
  3. 2026-06-16
    days on market $210,000 Active 138 DOM
  4. 2026-06-15
    days on market $210,000 Active 137 DOM
  5. 2026-06-13
    days on market $210,000 Active 135 DOM
  6. 2026-06-10
    days on market $210,000 Active 132 DOM
  7. 2026-06-09
    days on market $210,000 Active 131 DOM
  8. 2026-06-08
    days on market $210,000 Active 130 DOM
  9. 2026-06-07
    days on market $210,000 Active 129 DOM
  10. 2026-06-03
    days on market $210,000 Active 125 DOM
  11. 2026-06-02
    days on market $210,000 Active 124 DOM
  12. 2026-06-01
    days on market $210,000 Active 123 DOM
  13. 2026-05-31
    days on market $210,000 Active 122 DOM
  14. 2026-05-20
    price $210,000 352-char remark
    Show marketing remark (352 chars)

    Don't let this opportunity pass to acquire this beautiful, well maintained 4-bedroom, 2.5- bathroom home, located in an X Flood zone, featuring granite countertops in the kitchen, as well as ceramic tile and wood flooring throughout, and a spacious backyard for family gatherings to enjoy crawfish boils/barbeque. Call today to schedule a private tour.

  15. 2026-05-19
    price $210,000 352-char remark
    Show marketing remark (352 chars)

    Don't let this opportunity pass to acquire this beautiful, well maintained 4-bedroom, 2.5- bathroom home, located in an X Flood zone, featuring granite countertops in the kitchen, as well as ceramic tile and wood flooring throughout, and a spacious backyard for family gatherings to enjoy crawfish boils/barbeque. Call today to schedule a private tour.

  16. 2026-04-12
    listed $2,000
  17. 2026-01-28
    listed $220,000 Active 352-char remark
    Show marketing remark (352 chars)

    Don't let this opportunity pass to acquire this beautiful, well maintained 4-bedroom, 2.5- bathroom home, located in an X Flood zone, featuring granite countertops in the kitchen, as well as ceramic tile and wood flooring throughout, and a spacious backyard for family gatherings to enjoy crawfish boils/barbeque. Call today to schedule a private tour.

  18. 2026-01-28
    listed $220,000 Active 352-char remark
    Show marketing remark (352 chars)

    Don't let this opportunity pass to acquire this beautiful, well maintained 4-bedroom, 2.5- bathroom home, located in an X Flood zone, featuring granite countertops in the kitchen, as well as ceramic tile and wood flooring throughout, and a spacious backyard for family gatherings to enjoy crawfish boils/barbeque. Call today to schedule a private tour.

  19. 2022-03-18
    soldstatus $210,000 Closed
  20. 2022-02-15
    status Pending
  21. 2022-02-11
    listed $195,000
  22. 2022-02-11
    listed $195,000 Active
  23. 2010-05-26
    soldstatus $146,000
  24. 2004-06-01
    soldstatus $113,900

ⓘ 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
$2,657 · $221/mo
Projected year-2 tax
$2,657 · $221/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 ≥108°F today · 21 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
$25,116
− Mortgage interest
−$11,763
− Property taxes
−$2,657
− Insurance
−$1,847
− Repairs & maintenance
−$2,009
− Management
−$2,009
− Depreciation
−$6,109
Taxable loss
−$1,279
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$307
After-tax cash flow
$2,429/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 — Harvey

Score
64/100
State rank
#166
US rank
#13980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson Parish · 426,999 people
City population
39,578
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,578
Household income
$62,416
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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 0.60)
Race & ethnicity
Black 58% White 20% Hispanic / Latino 13% Asian 7% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
81% English-only · Spanish 10% Vietnamese 5% 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
▼ -96.82%
Current HPI
156.1052
Rent YoY
▼ -3.88%
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

+84.4% since first listed
11 events — show timeline
  • 2026-05-20 Price Changed $210,000 AcadianaMLS
  • 2026-05-19 Price Changed $210,000 GSREIN
  • 2026-04-12 Listed for Rent $2,000 RAAMLS
  • 2026-01-28 Listed $220,000 GSREIN
  • 2026-01-28 Listed $220,000 AcadianaMLS
  • 2022-03-18 Sold (MLS) $210,000 GSREIN
  • 2022-02-15 Pending GSREIN
  • 2022-02-11 Listed $195,000 GSREIN
  • 2022-02-11 Listed $195,000 AcadianaMLS
  • 2010-05-26 Sold (Public Records) $146,000 Public Records
  • 2004-06-01 Sold (Public Records) $113,900 Public Records

Property tax history

+4.5%/yr

Latest (2025): $2,657 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…