CashFlowRE
Sign in Sign up
1720 Plaza Dr
B- Composite 69.39
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 +29.5/30.0
  • ARV discount +11.3/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

1720 Plaza Dr · Marrero, LA 70072
3 bd · 1.0 ba · 900 sqft · SingleFamily · 34 Days on market
Built 1968 $154/sqft · 8% below area Est $152k · 8% under

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

Listing remarks

Beautifully renovated 3 bedroom, 1 bath home tucked away in a quiet neighborhood! Whether you’re looking for an affordable starter home or your next investment property, this move-in ready home checks all the boxes. Inside, you’ll find updated finishes throughout along with the comfort of central A/C. Major improvements have already been taken care of, including a roof that’s only 3 years old and newer windows. Step outside to a spacious backyard with rear yard access, offering plenty of room for entertaining, storage, boats, trailers, or future possibilities. Don’t miss this great opportunity! Flood Zone X. Owner/Agent

Key facts

  • Parking
  • Built 1968
  • Listed 33 days

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 $139k.

Deal economics

  • At list price, monthly cash flow is $432 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $135k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 6.0% in Marrero — 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 67/100 on livability (#104 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.
  • 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: Ray St. Pierre Academy For Advanced Studies (math 82% / reading 82%, grade A+, #9 of 646 statewide, top 1%, 336 students, 26% FRL); Stella Worley Middle School (math 7% / reading 19%, grade F, #189 of 218 statewide, top 87%, 470 students, 80% FRL); John Ehret High School (math 19% / reading 27%, grade F, #169 of 265 statewide, top 64%, 1,579 students, 66% FRL).
  • Market conditions: Rents rising (+1.1%/yr); 299 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 38% 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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask is 9167% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $72k; list at $139k implies a 92% gain — meaningful room to come down on a strong offer.

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 $134,830 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.24%
Cap rate
10.60%
Cash-on-cash
15.38%
DSCR
1.68
GRM
6.7

CMA / ARV

ARV (median comp)
$151,867
List price
$139,000
Delta
-8.47%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1637 Buccola Ave 0.15mi 3/1.0 943 (+5%) 13mo $145,000 $154 74
1645 Plaza Dr 0.13mi 2/1.0 (-1) 771 (-14%) 8mo $104,000 $135 58
1409 Lincoln Ave 0.44mi 3/1.5 847 (-6%) 14mo $155,000 $183 56
1120 Saint Ann St 0.68mi 3/1.5 1,000 (+11%) 6mo $130,000 $130 43
919 Cohen St 0.68mi 3/1.0 1,001 (+11%) 23mo $135,000 $135 30

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 · 1.05% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.04×
Total profit
$1,690
Equity at exit
$20,725
10-year hold
IRR
8.8%
Equity multiple
1.61×
Total profit
$23,844
Equity at exit
$12,018

Cash invested: $38,920 (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 70072

Rents YoY
1.1%
Active inventory
299
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,726 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$78 /mo · $936/yr
Insurance
$58
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$432

Break-even live

Break-even rent $1,179
Max offer price $139,000
Occupancy floor 70%

Sensitivity live

Price -10% $511 -5% $472 +0% $432 +5% $393 +10% $354
Rent -10% $296 -5% $364 +0% $432 +5% $500 +10% $569
Rate -1.0pp $502 -0.5pp $468 base $432 +0.5pp $396 +1.0pp $360

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
$34,750
Closing costs
$4,170
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 45d 1 0.19mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 6d 1 0.19mi
5160 Evans Dr Marrero, LA 3.0 1.0 1000 $1,500 $1.50 45d 1 0.89mi
1917 Gladstone Dr Marrero, LA 3.0 2.0 1090 $1,600 $1.47 25d 1 0.96mi
524 Bertucci St Marrero, LA 2.0 1.0 960 $1,300 $1.35 16d 1 1.18mi
320 Marrero Rd Marrero, LA 2.0 1.0 900 $1,200 $1.33 45d 1 1.29mi
7429 Pritchard St Marrero, LA 2.0 1.0 925 $1,150 $1.24 16d 1 1.32mi

Listing history 16 events

  1. 2026-06-08
    days on market $139,000 Active 34 DOM
  2. 2026-06-07
    days on market $139,000 Active 33 DOM
  3. 2026-06-03
    days on market $139,000 Active 29 DOM
  4. 2026-06-02
    days on market $139,000 Active 28 DOM
  5. 2026-06-01
    days on market $139,000 Active 27 DOM
  6. 2026-05-31
    days on market $139,000 Active 26 DOM
  7. 2026-05-14
    listed $1,500
  8. 2026-05-05
    listed $139,000 Active 627-char remark
  9. 2026-05-05
    listed $139,000 Active 651-char remark
  10. 2023-10-02
    price $150,000
  11. 2023-09-14
    price $155,000
  12. 2023-08-21
    price $159,000
  13. 2023-08-04
    price $160,000
  14. 2023-07-06
    listed $150,000
  15. 2023-04-10
    soldstatus $72,500
  16. 1990-12-01
    soldstatus

ⓘ 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
$936 · $78/mo
Projected year-2 tax
$936 · $78/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 ≥109°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 3 unhealthy d/yr today · 4 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
$20,712
− Mortgage interest
−$7,786
− Property taxes
−$936
− Insurance
−$1,492
− Repairs & maintenance
−$1,657
− Management
−$1,657
− Depreciation
−$4,044
Taxable income
$3,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$754
After-tax cash flow
$4,433/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 — Marrero

Score
67/100
State rank
#104
US rank
#10146

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
Marrero, LA
County
Jefferson Parish · 426,999 people
City population
55,693
Metro
New Orleans-Metairie, LA
Population (ZIP)
55,693
Household income
$54,885
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
1807.0

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 0.67)
Race & ethnicity
Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 12% Hispanic 1%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 8% Vietnamese 4% 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
▼ -89.87%
Current HPI
161.7477
Rent YoY
▲ 1.05%
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

-97.9% since first listed
10 events — show timeline
  • 2026-06-09 Rental Removed $1,500 RAAMLS
  • 2026-05-14 Listed for Rent $1,500 RAAMLS
  • 2026-05-05 Listed $139,000 AcadianaMLS
  • 2023-10-02 Price Changed $150,000 GSREIN
  • 2023-09-14 Price Changed $155,000 GSREIN
  • 2023-08-21 Price Changed $159,000 GSREIN
  • 2023-08-04 Price Changed $160,000 GSREIN
  • 2023-07-06 Listed $150,000 AcadianaMLS
  • 2023-04-10 Sold (Public Records) $72,500 Public Records
  • 1990-12-01 Sold (Public Records) Public Records

Property tax history

+5.0%/yr

Latest (2025): $936 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…