CashFlowRE
Sign in Sign up
6200 Riverside Dr #500
C+ Composite 60.97
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 +23.5/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +4.4/5.0
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$66,900

6200 Riverside Dr #500 · Metairie, LA 70003
2 bd · 1.0 ba · 968 sqft · Condo · 3 Days on market
Built 1980 $472/mo HOA · 36% of rent

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

Listing remarks MLS

Ideally located in the heart of Metairie, this move-in-ready 2-bedroom, 1-bath condo offers nearly 1,000 square feet of comfortable, efficiently designed living space. Enjoy convenient access to I-10, Veterans Memorial Boulevard, Lakeside Shopping Center, the airport, downtown New Orleans, and an abundance of nearby dining and shopping. Whether you are seeking a primary residence or investment opportunity, this well-located condo delivers comfort, convenience, and excellent accessibility. Key features include: Just under 1,000 square feet of living space 2 bedrooms 1 full bathroom Convenient Metairie location Close to shopping and major transportation routes Easy access to Veterans Boulevard and I10

Key facts

  • Access to i10
  • Metairie location
  • Close to shopping

Tags

METAIRIE LOCATIONACCESS TO I10ACCESS TO VETERANS BOULEVARDCLOSE TO SHOPPING

Property features AI

Finance

  • HOA & community: Association: Riverside Condos; HOA fee $472; HOA includes common areas, electricity, and water; Community amenities: common grounds/area and pool

Exterior

  • Parking: Assigned parking available
  • Utilities: Public water; Public sewer
  • Home design: Condo; 1 story entry; 2 total stories in building; Facing: N/A
  • Construction: Brick construction; Shingle roof; Slab foundation; Property in excellent condition
  • Exterior features: Balcony; City lot setting; Community in-ground pool

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: Total rooms: 4
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit heating; Window unit cooling
  • Interior features: Pantry
  • Laundry & utility: Common area 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/1.0-bath condo listed at $67k.

Deal economics

  • At list price, monthly cash flow is $-302 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $14k (79.6% below list).
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $14k (79.6% below list) — sets the bar for cash-flow.
  • Cap rate 8.5% 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.
  • Zoned schools: Bissonet Plaza School (math 18% / reading 32%, grade F, #381 of 646 statewide, top 59%, 658 students, 60% FRL); John Q. Adams Middle School (math 22% / reading 36%, grade F, #117 of 218 statewide, top 54%, 900 students, 55% FRL); Grace King High School (math 16% / reading 23%, grade F, #186 of 265 statewide, top 73%, 1,463 students, 47% FRL) — zoned schools average 54% FRL vs 70% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.1%/yr); 227 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $463 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 18y 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.
  • Current owner paid $55k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 36% of rent.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $13,619 (79.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.94%
Cap rate
8.53%
Cash-on-cash
8.00%
DSCR
1.36
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.15% rent growth · sell at horizon

5-year hold
IRR
-58.4%
Equity multiple
-0.63×
Total profit
$-30,601
Equity at exit
$9,975
10-year hold
IRR
Equity multiple
-1.86×
Total profit
$-53,588
Equity at exit
$5,784

Cash invested: $18,732 (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 70003

Rents YoY
2.1%
Active inventory
227
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,301 high interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$52 /mo · $623/yr
Insurance
$28
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$472
Vacancy / Maint / Mgmt
$273
Net cashflow
$-302

Break-even live

Break-even rent $1,683
Max offer price $13,619
Occupancy floor

Sensitivity live

Price -10% $-264 -5% $-283 +0% $-302 +5% $-321 +10% $-339
Rent -10% $-404 -5% $-353 +0% $-302 +5% $-250 +10% $-199
Rate -1.0pp $-268 -0.5pp $-285 base $-302 +0.5pp $-319 +1.0pp $-337

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
$16,725
Closing costs
$2,007
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6200 Riverside Dr #626 Metairie, LA 2.0 2.0 1100 $1,450 $1.32 25d 1 0.03mi
3535 Apollo Dr Apt 233M Metairie, LA 2.0 1.0 897 $1,120 $1.25 23d 1 0.07mi
3535 Apollo Dr Apt 236M Metairie, LA 2.0 1.0 968 $1,165 $1.20 45d 1 0.07mi
3535 Apollo Dr Apt 352P Metairie, LA 1.0 1.0 625 $935 $1.50 23d 1 0.07mi
6220 Riverside Dr Unit 457 Metairie, LA 1.0 1.0 680 $1,150 $1.69 23d 1 0.07mi
3535 Apollo Dr Unit K220 Metairie, LA 1.0 1.0 625 $885 $1.42 16d 1 0.07mi
3535 Apollo Dr Unit M334 Metairie, LA 1.0 1.0 632 $905 $1.43 6d 1 0.07mi
6220 Riverside Dr #567 Metairie, LA 2.0 1.0 925 $1,450 $1.57 25d 1 0.07mi
6801 Veterans Blvd Metairie, LA 1.0–3.0 1.0–2.0 985 $1,314 $1.33 3d 27 0.22mi
6826 Veterans Blvd Unit 217 Metairie, LA 1.0 1.0 544 $950 $1.75 3d 1 0.39mi
6826 Veterans Blvd Unit 208 Metairie, LA 1.0 1.0 544 $960 $1.76 3d 1 0.39mi
6826 Veterans Blvd Apt 218 Metairie, LA 1.0 1.0 544 $1,020 $1.88 16d 1 0.39mi
6826 Veterans Blvd Unit 103 Metairie, LA 1.0 1.0 608 $965 $1.59 3d 1 0.39mi
6826 Veterans Blvd Apt 346 Metairie, LA 1.0 1.0 608 $975 $1.60 4d 1 0.39mi
6826 Veterans Blvd Unit 343 Metairie, LA 1.0 1.0 544 $1,025 $1.88 16d 1 0.39mi
6826 Veterans Blvd Apt 303 Metairie, LA 1.0 1.0 608 $1,035 $1.70 16d 1 0.39mi
2904 Bryant St Metairie, LA 1.0 1.0 700 $925 $1.32 6d 1 0.43mi
2806 Tugie St Metairie, LA 2.0 1.0 900 $1,400 $1.56 5d 1 0.50mi
3209 Roberta St Apt 9 Metairie, LA 2.0 1.5 848 $1,310 $1.54 5d 1 0.53mi
2804 Longwood Dr Unit C Metairie, LA 1.0 1.0 667 $975 $1.46 25d 1 0.59mi
2529 Wytchwood Dr Metairie, LA 1.0 1.0 700 $925 $1.32 6d 1 0.62mi
2504 Longwood Dr Unit A Metairie, LA 1.0 1.0 682 $925 $1.36 6d 1 0.71mi
3400 Kent Ave Metairie, LA 1.0 1.0 678 $980 $1.44 3d 13 0.79mi
3413 Kent Ave Apt 2 Metairie, LA 2.0 1.0 768 $1,250 $1.63 45d 1 0.86mi
3413 Kent Ave Unit 4 Metairie, LA 2.0 1.0 768 $1,150 $1.50 25d 1 0.86mi
3413 Kent Ave Unit 4 Metairie, LA 2.0 1.0 768 $1,150 $1.50 45d 1 0.86mi
5019 Yale St Unit C Metairie, LA 2.0 2.0 900 $950 $1.06 45d 1 0.93mi
2916 Maine Ave Unit A Kenner, LA 2.0 1.5 975 $1,200 $1.23 25d 1 1.04mi
4925 Yale St Unit F Metairie, LA 2.0 1.5 1100 $1,500 $1.36 25d 1 1.07mi
4921 Yale St Unit B Metairie, LA 2.0 1.5 1100 $1,500 $1.36 45d 1 1.08mi
1709 N Atlanta St Metairie, LA 3.0 1.5 1007 $1,800 $1.79 16d 1 1.08mi
3127 Transcontinental Dr Unit 3119C Metairie, LA 2.0 1.5 1100 $1,450 $1.32 25d 1 1.09mi
3127 Transcontinental Dr Unit 3122B Metairie, LA 2.0 1.5 1100 $1,605 $1.46 5d 1 1.09mi
2609 Transcontinental Dr Unit J Metairie, LA 1.0 1.0 560 $1,100 $1.96 45d 1 1.32mi
1217 N Cumberland St Metairie, LA 3.0 1.0 1022 $2,100 $2.05 6d 1 1.42mi
2808 Harvard Ave Unit A Metairie, LA 2.0 1.5 850 $1,200 $1.41 16d 1 1.44mi
1712 Michigan Ave Kenner, LA 3.0 1.0 1068 $1,900 $1.78 46d 1 1.45mi

HOA detail condo

Monthly dues
$472 · $5,664/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 3 events

  1. 2026-06-21
    days on market $66,900 Active 3 DOM
  2. 2026-06-18
    remarks 699-char remark
  3. 2026-06-18
    listed $66,900 Active 1 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
$623 · $52/mo
Projected year-2 tax
$623 · $52/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 AE · 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,609
− Mortgage interest
−$3,747
− Property taxes
−$623
− Insurance
−$5,453
− Repairs & maintenance
−$1,249
− Management
−$1,249
− HOA
−$5,664
− Depreciation
−$1,946
Taxable loss
−$4,323
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,037
After-tax cash flow
$-2,582/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)
39,344
Household income
$76,261
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
710.0

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 (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Two or more races 12% Black 8% Asian 5%
Hispanic origin (detail)
Mexican 3% Cuban 1%
Common ancestry
Lithuanian 12% Scotch-Irish 1% Slovak 1%
Foreign-born
14% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 12% Other Indo-European 3% Arabic 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
▼ -252.03%
Current HPI
138.5632
Rent YoY
▲ 2.15%
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

+123.0% since first listed
13 events — show timeline
  • 2026-06-17 Listed $66,900 GSREIN
  • 2026-06-17 Listed $66,900 AcadianaMLS
  • 2025-04-28 Price Changed $69,900 AcadianaMLS
  • 2025-04-28 Price Changed $69,900 GSREIN
  • 2025-01-30 Listed $74,900 AcadianaMLS
  • 2024-11-18 Listed $76,500 AcadianaMLS
  • 2024-10-21 Price Changed $78,900 AcadianaMLS
  • 2024-10-21 Price Changed $78,900 GSREIN
  • 2024-09-15 Listed $79,900 AcadianaMLS
  • 2008-04-24 Sold (MLS) $55,000 GSREIN
  • 2008-02-01 Listed $62,900 GSREIN
  • 2008-02-01 Listed $62,900 AcadianaMLS
  • 2003-04-01 Sold (Public Records) $30,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $623 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…