CashFlowRE
Sign in Sign up
2104 Lena Dr
C Composite 58.94
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 +19.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • Schools +5.0/10.0
  • 1% rule +4.6/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

2104 Lena Dr · Chalmette, LA 70043
3 bd · 1.0 ba · 1,305 sqft · SingleFamily · 136 Days on market
Built 1982 $138/sqft · 21% below area Est $228k · 21% under

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

Listing remarks MLS

Cute as a button, 3 bed, 1 bath home for sale located in Chalmette, LA. Features an open concept, bar area in living room, tile floors throughout, NO CARPET! Roof and gutters replaced in 2022. Features a detached shed, covered patio in the rear, on a fenced lot. Would make as a great starter home, downsize option, or investment rental property.

Key facts

  • Tile floors
  • Open concept
  • Covered patio

Tags

OPEN CONCEPTBAR AREATILE FLOORSDETACHED SHEDCOVERED PATIOFENCED LOT

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/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $130 ($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 $172k (4.4% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $5k 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

  • It's been on market 136 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 8y 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 $120k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major 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 $158,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 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. 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?
  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
0.96%
Cap rate
7.60%
Cash-on-cash
4.68%
DSCR
1.21
GRM
8.7

CMA / ARV

ARV (median comp)
$227,703
List price
$179,900
Delta
-20.99%
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
2028 Charles Dr 0.22mi 3/2.0 1,390 (+6%) 11mo $275,000 $198 66
2320 Gallo Dr 0.26mi 3/1.5 1,205 (-8%) 13mo $185,000 $154 62
2305 Pecan Dr 0.38mi 3/2.0 1,363 (+4%) 12mo $214,000 $157 61
2901 Blanchard Dr 0.62mi 3/2.0 1,339 (+3%) 3mo $195,000 $146 60
2101 Corinne Dr 0.11mi 3/1.0 1,490 (+14%) 15mo $121,800 $82 59
2421 Pecan Dr 0.42mi 3/1.5 1,423 (+9%) 8mo $160,000 $112 57
2120 Veronica Dr 0.57mi 3/2.0 1,274 (-2%) 10mo $165,000 $130 57
2208 Munster Blvd 0.74mi 3/2.0 1,299 (-0%) 6mo $212,000 $163 55
2312 Pecan Dr 0.41mi 4/2.0 (+1) 1,353 (+4%) 13mo $235,000 $174 55
2305 Veronica Dr 0.54mi 3/2.0 1,414 (+8%) 10mo $230,000 $163 48
2309 Plaza Dr 0.68mi 2/1.0 (-1) 1,162 (-11%) 6mo $152,900 $132 40
2112 Munster Blvd 0.71mi 3/2.0 1,500 (+15%) 10mo $170,000 $113 29

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
-11.3%
Equity multiple
0.59×
Total profit
$-20,665
Equity at exit
$26,824
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-6,480
Equity at exit
$15,554

Cash invested: $50,372 (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
8.7×

Monthly cashflow live

Estimated rent
$1,721 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$144 /mo · $1,734/yr
Insurance
$75
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$130

Break-even live

Break-even rent $1,556
Max offer price $179,900
Occupancy floor 87%

Sensitivity live

Price -10% $232 -5% $181 +0% $130 +5% $79 +10% $28
Rent -10% $-6 -5% $62 +0% $130 +5% $198 +10% $266
Rate -1.0pp $221 -0.5pp $176 base $130 +0.5pp $83 +1.0pp $36

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
$44,975
Closing costs
$5,397
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2228 Riverland Dr Chalmette, LA 3.0 1.0 1300 $1,800 $1.38 3d 1 0.37mi
2602 Chalona Dr Unit C Chalmette, LA 2.0 1.5 900 $1,200 $1.33 3d 1 0.45mi
2708 Volpe Dr Chalmette, LA 3.0 2.0 1556 $2,300 $1.48 22d 1 0.53mi
2431 Octavia Dr Chalmette, LA 3.0 2.0 1100 $1,499 $1.36 44d 1 0.61mi
2429 Octavia Dr Chalmette, LA 3.0 2.0 1700 $1,575 $0.93 24d 1 0.61mi
2319 Plaza Dr Chalmette, LA 2.0 1.0 1000 $1,200 $1.20 4d 1 0.68mi
2337 Plaza Dr Chalmette, LA 3.0 2.0 925 $1,500 $1.62 44d 1 0.69mi
3012 Volpe Dr Chalmette, LA 3.0 2.0 1812 $2,500 $1.38 44d 1 0.71mi
2329 Lyndell Dr Chalmette, LA 2.0 1.0 1265 $1,400 $1.11 44d 1 0.74mi
2518 Delambert St Chalmette, LA 3.0 2.0 1617 $1,825 $1.13 44d 1 0.94mi
2029 W Beauregard St Chalmette, LA 3.0 2.0 1176 $2,200 $1.87 17d 1 0.97mi
321 Rosemary Pl Chalmette, LA 2.0 2.0 1000 $1,550 $1.55 2d 1 0.97mi
3321 Plaza Dr Chalmette, LA 3.0 2.0 1400 $1,650 $1.18 11d 1 1.02mi
226 E Casa Calvo St Chalmette, LA 3.0 2.0 1330 $1,900 $1.43 44d 1 1.03mi
203 E Moreau St Chalmette, LA 3.0 1.5 965 $1,700 $1.76 4d 1 1.06mi
3209 Golden Dr Unit C Chalmette, LA 2.0 1.5 950 $1,200 $1.26 16d 1 1.07mi
2709 Munster Blvd Meraux, LA 3.0 2.0 1411 $1,900 $1.35 24d 1 1.09mi
3305 Golden Dr Unit D Chalmette, LA 2.0 1.5 1100 $1,200 $1.09 16d 1 1.13mi
3629 Charles Dr Chalmette, LA 3.0 2.0 1405 $1,600 $1.14 15d 1 1.15mi
3329 Golden Dr Unit A Chalmette, LA 2.0 1.5 1200 $1,200 $1.00 44d 1 1.17mi
3106 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 1.17mi
3108 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 1.19mi
2107 Montesquieu St Chalmette, LA 2.0 1.0 1150 $1,199 $1.04 22d 1 1.21mi
3708 Veronica Dr Chalmette, LA 3.0 2.0 1818 $2,550 $1.40 2d 1 1.24mi
3108 Tournefort St Chalmette, LA 3.0 2.0 1399 $1,750 $1.25 3d 1 1.24mi
3513 Golden Dr Chalmette, LA 2.0 2.0 1000 $1,200 $1.20 44d 1 1.27mi
511 E Genie St Chalmette, LA 3.0 2.0 1100 $1,500 $1.36 2d 1 1.34mi
2004 Webster St Meraux, LA 3.0 2.0 1400 $1,750 $1.25 17d 1 1.37mi
3408 Bryson St New Orleans, LA 3.0 2.0 1163 $2,200 $1.89 24d 1 1.41mi
3612 Laplace St Chalmette, LA 2.0 1.5 1090 $1,300 $1.19 17d 1 1.43mi
3429 Bryson St New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 24d 1 1.44mi
406 Dubarry Pl Chalmette, LA 3.0 2.0 950 $1,550 $1.63 44d 1 1.47mi
3400 Montesquieu St Unit 1-B Chalmette, LA 3.0 2.5 1372 $2,550 $1.86 2d 1 1.50mi

Listing history 36 events

  1. 2026-06-18
    days on market $179,900 Active 136 DOM
  2. 2026-06-17
    days on market $179,900 Active 135 DOM
  3. 2026-06-16
    days on market $179,900 Active 134 DOM
  4. 2026-06-15
    days on market $179,900 Active 133 DOM
  5. 2026-06-13
    days on market $179,900 Active 131 DOM
  6. 2026-06-10
    days on market $179,900 Active 128 DOM
  7. 2026-06-09
    days on market $179,900 Active 127 DOM
  8. 2026-06-08
    days on market $179,900 Active 126 DOM
  9. 2026-06-07
    days on market $179,900 Active 125 DOM
  10. 2026-06-03
    days on market $179,900 Active 121 DOM
  11. 2026-06-02
    days on market $179,900 Active 120 DOM
  12. 2026-06-01
    days on market $179,900 Active 119 DOM
  13. 2026-05-31
    days on market $179,900 Active 118 DOM
  14. 2026-02-02
    listed $179,900 Active 346-char remark
    Show marketing remark (346 chars)

    Cute as a button, 3 bed, 1 bath home for sale located in Chalmette, LA. Features an open concept, bar area in living room, tile floors throughout, NO CARPET! Roof and gutters replaced in 2022. Features a detached shed, covered patio in the rear, on a fenced lot. Would make as a great starter home, downsize option, or investment rental property.

  15. 2026-02-02
    listed $179,900 Active 346-char remark
    Show marketing remark (346 chars)

    Cute as a button, 3 bed, 1 bath home for sale located in Chalmette, LA. Features an open concept, bar area in living room, tile floors throughout, NO CARPET! Roof and gutters replaced in 2022. Features a detached shed, covered patio in the rear, on a fenced lot. Would make as a great starter home, downsize option, or investment rental property.

  16. 2025-07-21
    listed $179,900 Active
  17. 2025-01-19
    listed $179,900 Active
  18. 2024-07-19
    listed $179,900 Active
  19. 2024-05-16
    price $179,900
  20. 2024-01-31
    listed $179,900
  21. 2023-07-18
    listed $190,000
  22. 2022-12-02
    listed $190,000
  23. 2018-11-30
    soldstatus $120,000
  24. 2018-11-29
    soldstatus $120,000 Sold
  25. 2018-11-26
    historical Pending Continue to Show
  26. 2018-11-04
    status Active
  27. 2018-11-03
    historical Pending Continue to Show
  28. 2018-10-13
    status Active
  29. 2018-10-04
    historical Open Predication
  30. 2018-09-27
    listed $129,900 Active
  31. 2018-09-27
    listed $129,900
  32. 2018-07-31
    historical
  33. 2018-04-30
    price $124,900
  34. 2018-03-06
    listed $129,900 Active
  35. 2018-03-06
    listed $124,900
  36. 2002-12-11
    soldstatus $88,000

ⓘ 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
$1,734 · $144/mo
Projected year-2 tax
$1,734 · $144/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 7/10 Severe FEMA zone X (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$20,648
− Mortgage interest
−$10,077
− Property taxes
−$1,734
− Insurance
−$1,697
− Repairs & maintenance
−$1,652
− Management
−$1,652
− Depreciation
−$5,233
Taxable loss
−$1,398
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$335
After-tax cash flow
$1,895/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

+104.4% since first listed
23 events — show timeline
  • 2026-02-02 Listed $179,900 AcadianaMLS
  • 2026-02-02 Listed $179,900 GSREIN
  • 2025-07-21 Listed $179,900 AcadianaMLS
  • 2025-01-19 Listed $179,900 AcadianaMLS
  • 2024-07-19 Listed $179,900 AcadianaMLS
  • 2024-05-16 Price Changed $179,900 GSREIN
  • 2024-01-31 Listed $179,900 AcadianaMLS
  • 2023-07-18 Listed $190,000 AcadianaMLS
  • 2022-12-02 Listed $190,000 AcadianaMLS
  • 2018-11-30 Sold (Public Records) $120,000 Public Records
  • 2018-11-29 Sold (MLS) $120,000 GSREIN
  • 2018-11-26 Contingent GSREIN
  • 2018-11-04 Relisted GSREIN
  • 2018-11-03 Contingent GSREIN
  • 2018-10-13 Relisted GSREIN
  • 2018-10-04 Contingent GSREIN
  • 2018-09-27 Listed $129,900 AcadianaMLS
  • 2018-09-27 Listed $129,900 GSREIN
  • 2018-07-31 Listing Removed GSREIN
  • 2018-04-30 Price Changed $124,900 GSREIN
  • 2018-03-06 Listed $124,900 AcadianaMLS
  • 2018-03-06 Listed $129,900 GSREIN
  • 2002-12-11 Sold (Public Records) $88,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $1,734 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…