CashFlowRE
Sign in Sign up
1621 Lisa Dr
C+ Composite 63.23
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 +26.4/30.0
  • ARV discount +10.8/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.0/10.0
  • 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

$169,900

1621 Lisa Dr · Marrero, LA 70072
4 bd · 2.0 ba · 1,225 sqft · SingleFamily · 230 Days on market
Built 1971 $139/sqft · 7% below area Est $183k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

Key facts

  • Roof replaced
  • Quiet area
  • Parking

Tags

ROOF REPLACEDQUIET AREA

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/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 5.9% 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.
  • Market conditions: Rents rising (+1.1%/yr); 294 active listings in the ZIP; 19 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 41% 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.

Negotiation context

  • It's been on market 230 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts 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.

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 $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 230 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  8. 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.
  9. 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.
  10. 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
1.10%
Cap rate
9.42%
Cash-on-cash
11.16%
DSCR
1.50
GRM
7.6

CMA / ARV

ARV (median comp)
$183,276
List price
$169,900
Delta
-7.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1657 Marine St 0.23mi 4/2.0 1,144 (-7%) 2mo $155,000 $135 77
6125 Victorian Dr 0.36mi 3/2.0 (-1) 1,190 (-3%) 6mo $65,000 $55 69
6132 Singleton Dr 0.37mi 4/2.0 1,126 (-8%) 6mo $115,000 $102 64
6192 Boutte St 0.56mi 4/2.0 1,193 (-3%) 8mo $187,500 $157 63
1652 Hope Dr 0.39mi 3/1.0 (-1) 1,150 (-6%) 1mo $115,000 $100 62
1005 Robinson Ave 0.66mi 3/2.0 (-1) 1,134 (-7%) 11mo $199,000 $175 43
1852 Bonnie Ann Dr 0.72mi 3/1.5 (-1) 1,291 (+5%) 13mo $150,000 $116 39
6123 5th Ave 0.70mi 3/1.0 (-1) 1,156 (-6%) 12mo $165,000 $143 38
2005 Manor Heights Dr 0.72mi 3/1.0 (-1) 1,100 (-10%) 3mo $133,900 $122 38
1228 Avenue E 0.53mi 3/2.0 (-1) 1,400 (+14%) 11mo $225,000 $161 37
1449 Lincoln Dr 0.74mi 3/1.5 (-1) 1,125 (-8%) 11mo $95,000 $84 36
1656 Buccola Ave 0.74mi 4/2.0 1,392 (+14%) 12mo $113,500 $82 33

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
-4.1%
Equity multiple
0.85×
Total profit
$-7,189
Equity at exit
$25,333
10-year hold
IRR
3.3%
Equity multiple
1.22×
Total profit
$10,340
Equity at exit
$14,690

Cash invested: $47,572 (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
294
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,865 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$69 /mo · $828/yr
Insurance
$71
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$376

Break-even live

Break-even rent $1,389
Max offer price $169,900
Occupancy floor 75%

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
$42,475
Closing costs
$5,097
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5160 Evans Dr Marrero, LA 3.0 1.0 1000 $1,500 $1.50 43d 1 0.35mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 23d 1 0.64mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 43d 1 0.80mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 23d 1 0.83mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 4d 1 0.83mi
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 43d 1 0.83mi
4036 14th St Marrero, LA 4.0 2.0 1350 $1,950 $1.44 21d 1 0.86mi
4000 Fir Ct Marrero, LA 3.0 2.0 1380 $1,800 $1.30 4d 1 0.92mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 4d 1 0.92mi
1028 Gaudet Dr Marrero, LA 3.0 1.5 1420 $1,800 $1.27 43d 1 1.00mi
1121 Farrington Dr Marrero, LA 3.0 1.0 1000 $1,750 $1.75 4d 1 1.05mi
1520 Orchid Dr Harvey, LA 3.0 1.5 1100 $1,650 $1.50 4d 1 1.11mi
1520 Orchid Dr Harvey, LA 3.0 1.5 1100 $1,800 $1.64 23d 1 1.11mi
512 Avenue G Unit G Marrero, LA 3.0 2.0 1418 $1,995 $1.41 14d 1 1.29mi
508 Avenue G Unit A Marrero, LA 3.0 2.0 1062 $1,550 $1.46 43d 1 1.30mi
728 Lydia Ct Marrero, LA 3.0 3.5 1500 $2,600 $1.73 4d 1 1.34mi
500 Avenue D Marrero, LA 3.0 1.0 1000 $1,500 $1.50 43d 1 1.38mi
511 Avenue B Marrero, LA 3.0 1.0 1044 $1,650 $1.58 43d 1 1.41mi
5118 Ehret Rd Unit B Marrero, LA 3.0 2.5 1275 $1,800 $1.41 4d 1 1.43mi

Listing history 23 events

  1. 2026-06-18
    days on market $169,900 Active 230 DOM
  2. 2026-06-17
    days on market $169,900 Active 229 DOM
  3. 2026-06-16
    days on market $169,900 Active 228 DOM
  4. 2026-06-15
    days on market $169,900 Active 227 DOM
  5. 2026-06-13
    days on market $169,900 Active 225 DOM
  6. 2026-06-10
    days on market $169,900 Active 222 DOM
  7. 2026-06-09
    days on market $169,900 Active 221 DOM
  8. 2026-06-08
    days on market $169,900 Active 220 DOM
  9. 2026-06-07
    days on market $169,900 Active 219 DOM
  10. 2026-06-03
    days on market $169,900 Active 215 DOM
  11. 2026-06-02
    days on market $169,900 Active 214 DOM
  12. 2026-06-01
    days on market $169,900 Active 213 DOM
  13. 2026-05-31
    days on market $169,900 Active 212 DOM
  14. 2026-05-06
    status Active 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  15. 2026-05-06
    status Active 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  16. 2026-04-23
    status Pending 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  17. 2026-04-23
    historical Active Under Contract 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  18. 2026-04-08
    status Active 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  19. 2026-04-08
    status Active 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  20. 2026-02-08
    status Pending 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  21. 2026-02-08
    historical Active Under Contract 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  22. 2025-10-31
    listed $169,900 Active 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

  23. 2025-10-31
    listed $169,900 Active 516-char remark
    Show marketing remark (516 chars)

    Quiet area of Marrero with a great location only 15 min from CBD. Only ever loved by one owner and now ready for a new beginning. Great for first time home buyer or someone looking to downsize. Roof was replaced in 2013 and some appliances still under extended warranty. Recently renovated guest bathroom and freshly painted rooms. Sellers are motivated call today for a private showing! Come and take a look back on the market. Inspection for buyers knowledge only sellers will not remedy any repairs selling as is.

ⓘ 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
$828 · $69/mo
Projected year-2 tax
$934 · $78/mo
Expected delta
+$106/yr (+$9/mo · 12.9%)

ⓘ 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
$22,379
− Mortgage interest
−$9,517
− Property taxes
−$828
− Insurance
−$1,647
− Repairs & maintenance
−$1,790
− Management
−$1,790
− Depreciation
−$4,943
Taxable income
$1,864
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$447
After-tax cash flow
$4,065/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

+0.0% since first listed
10 events — show timeline
  • 2026-05-06 Relisted AcadianaMLS
  • 2026-05-06 Relisted GSREIN
  • 2026-04-23 Pending AcadianaMLS
  • 2026-04-23 Contingent GSREIN
  • 2026-04-08 Relisted AcadianaMLS
  • 2026-04-08 Relisted GSREIN
  • 2026-02-08 Pending AcadianaMLS
  • 2026-02-08 Contingent GSREIN
  • 2025-10-31 Listed $169,900 GSREIN
  • 2025-10-31 Listed $169,900 AcadianaMLS

Property tax history

+1.1%/yr

Latest (2025): $828 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…