CashFlowRE
Sign in Sign up
1807 Deborah Dr
B+ Composite 78.14
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +7.7/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

1807 Deborah Dr · Poydras, LA 70085
3 bd · 1.0 ba · 1,347 sqft · SingleFamily · 83 Days on market
Built 2000 6,534 sqft lot $41/sqft · 68% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great priced 3-bed 1-bath home in Lower St. Bernard. Perfect for a starter home, it has a nicely sized living room that opens to the kitchen and two spacious bedrooms. Property is fenced in, has an open deck, and a double driveway. The house is ready to move in, the enclosed back patio is damaged and will need to be torn down or replaced. Cash offers, or reno loans.

Key facts

  • Open deck
  • Double driveway
  • Fenced in

Tags

OPEN DECKDOUBLE DRIVEWAYFENCED INENCLOSED BACK PATIO

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 $55k.

Deal economics

  • At list price, monthly cash flow is $620 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $52k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#309 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-, crime B; Watch: amenities F, commute F, employment F.
  • Market conditions: 95 active listings in the ZIP; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($380 loan paydown + $3k appreciation (5.5% local appreciation)).
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.5% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $41k; 33% 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: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $51,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% 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. 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.
  6. 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.
  7. 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
2.44%
Cap rate
21.27%
Cash-on-cash
53.48%
DSCR
3.38
GRM
3.4

CMA / ARV

ARV (median comp)
$174,282
List price
$55,000
Delta
-68.44%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1913 Joseph Dr 0.14mi 3/2.0 1,289 (-4%) 15mo $160,000 $124 70
2501 Torres Dr 0.69mi 3/1.0 1,151 (-15%) 13mo $172,000 $149 33
2504 Torres Dr 0.72mi 3/1.5 1,144 (-15%) 12mo $112,000 $98 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

5.49% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
56.6%
Equity multiple
4.49×
Total profit
$53,765
Equity at exit
$32,814
10-year hold
IRR
54.0%
Equity multiple
9.30×
Total profit
$127,836
Equity at exit
$58,043

Cash invested: $15,400 (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 70085

Home prices YoY
3.4%
Active inventory
95
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,342 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$63 /mo · $754/yr
Insurance
$23
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$620

Break-even live

Break-even rent $558
Max offer price $55,000
Occupancy floor 49%

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
$13,750
Closing costs
$1,650
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.

Listing history 19 events

  1. 2026-06-18
    days on market $55,000 Active 83 DOM
  2. 2026-06-17
    days on market $55,000 Active 82 DOM
  3. 2026-06-16
    days on market $55,000 Active 81 DOM
  4. 2026-06-15
    days on market $55,000 Active 80 DOM
  5. 2026-06-13
    days on market $55,000 Active 78 DOM
  6. 2026-06-10
    days on market $55,000 Active 75 DOM
  7. 2026-06-09
    days on market $55,000 Active 74 DOM
  8. 2026-06-08
    days on market $55,000 Active 73 DOM
  9. 2026-06-07
    days on market $55,000 Active 72 DOM
  10. 2026-06-03
    days on market $55,000 Active 68 DOM
  11. 2026-06-02
    days on market $55,000 Active 67 DOM
  12. 2026-06-01
    days on market $55,000 Active 66 DOM
  13. 2026-05-31
    days on market $55,000 Active 65 DOM
  14. 2026-03-27
    listed $60,000 Active 368-char remark
    Show marketing remark (368 chars)

    Great priced 3-bed 1-bath home in Lower St. Bernard. Perfect for a starter home, it has a nicely sized living room that opens to the kitchen and two spacious bedrooms. Property is fenced in, has an open deck, and a double driveway. The house is ready to move in, the enclosed back patio is damaged and will need to be torn down or replaced. Cash offers, or reno loans.

  15. 2026-03-27
    listed $60,000 Active 368-char remark
    Show marketing remark (368 chars)

    Great priced 3-bed 1-bath home in Lower St. Bernard. Perfect for a starter home, it has a nicely sized living room that opens to the kitchen and two spacious bedrooms. Property is fenced in, has an open deck, and a double driveway. The house is ready to move in, the enclosed back patio is damaged and will need to be torn down or replaced. Cash offers, or reno loans.

  16. 2000-07-28
    soldstatus $41,240
  17. 2000-07-26
    soldstatus $41,240
  18. 2000-06-16
    listed $44,900
  19. 2000-06-16
    listed $44,900

ⓘ 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
$754 · $63/mo
Projected year-2 tax
$754 · $63/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 (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 20 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
$16,110
− Mortgage interest
−$3,081
− Property taxes
−$754
− Insurance
−$1,072
− Repairs & maintenance
−$1,289
− Management
−$1,289
− Depreciation
−$1,600
Taxable income
$7,025
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,686
After-tax cash flow
$5,753/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 — Poydras

Score
58/100
State rank
#309
US rank
#21341

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment F Housing A- Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,952

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
Majority White (62%)
Race & ethnicity
White 62% Hispanic / Latino 26% Two or more races 16% Black 5% Native American 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 17% Italian 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 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
▲ 5.49%
Current HPI
168.4026
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+33.6% since first listed
6 events — show timeline
  • 2026-03-27 Listed $60,000 AcadianaMLS
  • 2026-03-27 Listed $60,000 GSREIN
  • 2000-07-28 Sold (Public Records) $41,240 Public Records
  • 2000-07-26 Sold (MLS) $41,240 GSREIN
  • 2000-06-16 Listed $44,900 AcadianaMLS
  • 2000-06-16 Listed $44,900 GSREIN

Property tax history

+3.4%/yr

Latest (2024): $754 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…