3 bd · 1.0 ba ·
1,309 sqft ·
Built 1948
· SingleFamily
· Active
· 135 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,886/mo
Mortgage (P&I)
−$1,023
Tax + insurance
−$184
HOA
−$0
Vac / Maint / Mgmt
−$396
Net cashflow
$283/mo
Annual
$3,398/yr
Cap rate
8.04%
Cash-on-cash
6.22%
DSCR
1.28
1% rule
0.97%
Cash to close
$54,600
Investor read
This is a 3-bed/1.0-bath single-family listed at $195k.
At list price, monthly cash flow is $283 ($3k/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 $189k (3.3% below list).
It's been on market 135 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
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.
Location reads 80/100 on livability (#4 in LA, #1,751 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, crime A; Watch: schools D, commute 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.
Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.1%/yr); 101 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
4 sale attempts since 30y ago; this cycle's ask has dropped $134k (41%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $88k; list at $195k implies a 122% gain — meaningful room to come down on a strong offer.
This rent runs 38% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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.
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?
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.
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.
CashFlowRE · CFR-93AKPNDQFB2V3C
· Data 5 h agocashflowre.app · 2026-05-29