CashFlowRE
Sign in Sign up
1023 S Starrett Rd
C Composite 58.8
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 +23.8/30.0
  • ARV discount +9.8/15.0
  • DSCR +7.7/10.0
  • 1% rule +5.1/10.0
  • Livability +4.4/5.0
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$218,500

1023 S Starrett Rd · Metairie, LA 70003
4 bd · 2.0 ba · 1,534 sqft · SingleFamily · 6 Days on market
Built 1959 Est $230k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Let's Turn Some Keys, Baby..... Your recently updated 4-bedroom 2-bathroom home is located in a sought after Metairie location. Your home features a new roof, updated flooring, and modern appliances. Enjoy your generously sized closets, spacious living areas, and a sizable backyard that offers space for entertaining, gardening, or outdoor relaxing. Your home is a short drive to shopping, dining, schools, and everyday amenities. Schedule your showing today and start making memories in your new home this summer.

Key facts

  • Sizable backyard
  • Modern appliances
  • Updated flooring

Tags

NEW ROOFUPDATED FLOORINGMODERN APPLIANCESGENEROUSLY SIZED CLOSETSSPACIOUS LIVING AREASSIZABLE BACKYARD

Property features AI

Exterior

  • Parking: Off-street parking for two vehicles
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Stucco exterior; Shingle roof; Slab foundation
  • Construction: Built with stucco construction
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 41 x 100

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: 6 total rooms; Excellent condition

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 $218k.

Deal economics

  • At list price, monthly cash flow is $-6 ($-75/yr) — negative.
  • To cash-flow at today's rent, offer at most $217k (0.5% below list).
  • Meets the 1% rule at list price ($2k rent vs $218k).
  • Recommended offer: $217k (0.5% below list) — sets the bar for cash-flow.
  • Cap rate 8.6% vs local median 3.6% in Metairie — 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 87/100 on livability (#1 in LA, #261 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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 (+2.1%/yr); 224 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($76k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 7y 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 $98k; list at $218k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $217,394 (0.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1959 — 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. 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
1.01%
Cap rate
8.60%
Cash-on-cash
8.24%
DSCR
1.37
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$230,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
324 Filmore St 0.54mi 3/2.0 (-1) 1,520 (-1%) 1mo $292,500 $192 67
1117 Taylor St 0.52mi 3/2.0 (-1) 1,575 (+3%) 0mo $110,020 $70 66
7 Albert Ct 0.50mi 4/2.0 1,661 (+8%) 3mo $235,000 $141 60
804 Sophia St 0.24mi 3/2.0 (-1) 1,749 (+14%) 3mo $273,000 $156 58
702 Webster St 0.61mi 3/2.0 (-1) 1,600 (+4%) 2mo $100,000 $63 57
10521 Carthage St 0.62mi 3/2.0 (-1) 1,475 (-4%) 3mo $143,000 $97 57
705 Cynthia Ave 0.74mi 3/2.0 (-1) 1,557 (+2%) 1mo $258,000 $166 57
705 N Upland Ave 0.65mi 4/2.0 1,405 (-8%) 1mo $265,000 $189 55
413 Arnold Ave 0.56mi 3/2.0 (-1) 1,703 (+11%) 3mo $255,000 $150 48
624 Lynnette Dr 0.69mi 4/1.0 1,393 (-9%) 3mo $125,000 $90 46
712 Lynnette Dr 0.74mi 4/2.0 1,689 (+10%) 4mo $415,000 $246 45
308 Florida St 0.50mi 3/1.0 (-1) 1,331 (-13%) 3mo $121,000 $91 43

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 · 2.15% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.39×
Total profit
$-37,499
Equity at exit
$32,579
10-year hold
IRR
-11.3%
Equity multiple
0.35×
Total profit
$-39,996
Equity at exit
$18,892

Cash invested: $61,180 (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 70003

Rents YoY
2.1%
Active inventory
224
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,216 high interval (Pro) →
Mortgage (P&I)
$1,146
Tax from tax record
$94 /mo · $1,124/yr
Insurance
$91
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$-6

Break-even live

Break-even rent $2,224
Max offer price $217,394
Occupancy floor 95%

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
$54,625
Closing costs
$6,555
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 Maryland Ave Metairie, LA 3.0 2.0 1330 $1,400 $1.05 23d 1 0.43mi
216 Trudeau Dr Metairie, LA 4.0 3.0 1825 $2,800 $1.53 4d 1 0.45mi
10613 Chadwick Dr New Orleans, LA 3.0 2.0 1460 $2,200 $1.51 2d 1 0.54mi
1300 Webster St Kenner, LA 3.0 2.0 1200 $1,700 $1.42 43d 1 0.71mi
1300 Webster St Kenner, LA 3.0 2.0 1200 $1,700 $1.42 23d 1 0.71mi
808 Cynthia Ave Metairie, LA 3.0 2.0 1500 $2,100 $1.40 14d 1 0.79mi
1001 Minnesota Ave Kenner, LA 3.0 2.0 1800 $2,100 $1.17 43d 1 0.85mi
527 Little Farms Ave New Orleans, LA 3.0 2.0 1855 $2,800 $1.51 23d 1 0.85mi
1108 Maryland Ave Kenner, LA 3.0 1.0 1050 $2,050 $1.95 14d 1 0.92mi
606 N Wilson St Metairie, LA 3.0 1.5 1200 $1,800 $1.50 43d 1 0.95mi
705 N Lester Ave Metairie, LA 3.0 2.0 1334 $2,100 $1.57 43d 1 0.95mi
1807 Moisant St Kenner, LA 4.0 2.0 2000 $2,000 $1.00 23d 1 0.97mi
129 Stewart Ave New Orleans, LA 3.0 1.0 1466 $1,950 $1.33 23d 1 0.97mi
10125 Stacy Ct New Orleans, LA 3.0 2.0 1950 $2,495 $1.28 20d 1 1.07mi
1712 Michigan Ave Kenner, LA 3.0 1.0 1068 $1,900 $1.78 44d 1 1.17mi
2013 Minnesota Ave Kenner, LA 4.0 2.0 1300 $2,000 $1.54 21d 1 1.30mi
128 Phyllis Ct New Orleans, LA 3.0 2.0 1264 $2,400 $1.90 23d 1 1.32mi
2127 Connecticut Ave Unit A Kenner, LA 3.0 2.0 1310 $2,000 $1.53 43d 1 1.49mi

Listing history 6 events

  1. 2026-06-18
    days on market $218,500 Active 6 DOM
  2. 2026-06-17
    days on market $218,500 Active 5 DOM
  3. 2026-06-16
    days on market $218,500 Active 4 DOM
  4. 2026-06-15
    days on market $218,500 Active 3 DOM
  5. 2026-06-13
    remarks 517-char remark
  6. 2026-06-13
    listed $218,500 Active 1 DOM

ⓘ 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
$1,124 · $94/mo
Projected year-2 tax
$1,202 · $100/mo
Expected delta
+$78/yr (+$6/mo · 6.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,595
− Mortgage interest
−$12,239
− Property taxes
−$1,124
− Insurance
−$6,211
− Repairs & maintenance
−$2,128
− Management
−$2,128
− Depreciation
−$6,356
Taxable loss
−$3,591
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$862
After-tax cash flow
$787/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 — Metairie

Score
87/100
State rank
#1
US rank
#261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Metairie, LA
County
Jefferson Parish · 426,999 people
City population
137,978
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,344
Household income
$76,261
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
710.0

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
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Two or more races 12% Black 8% Asian 5%
Hispanic origin (detail)
Mexican 3% Cuban 1%
Common ancestry
Lithuanian 12% Scotch-Irish 1% Slovak 1%
Foreign-born
14% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 12% Other Indo-European 3% Arabic 1%

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
▼ -252.03%
Current HPI
138.5632
Rent YoY
▲ 2.15%
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

+157.1% since first listed
18 events — show timeline
  • 2026-06-12 Listed $218,500 GSREIN
  • 2026-06-12 Listed $218,500 AcadianaMLS
  • 2026-01-31 Pending GSREIN
  • 2026-01-30 Sold (MLS) $98,000 GSREIN
  • 2025-11-24 Price Changed $109,900 AcadianaMLS
  • 2025-11-24 Price Changed $109,900 GSREIN
  • 2025-10-20 Listed $120,000 AcadianaMLS
  • 2025-10-20 Listed $120,000 GSREIN
  • 2024-04-12 Price Changed $129,000 GSREIN
  • 2024-03-09 Price Changed $139,000 GSREIN
  • 2024-02-15 Listed $129,000 AcadianaMLS
  • 2019-11-12 Sold (Public Records) $75,000 Public Records
  • 2019-11-07 Sold (MLS) $75,000 GSREIN
  • 2019-07-03 Pending GSREIN
  • 2019-05-31 Price Changed $85,000 GSREIN
  • 2019-04-15 Listed $90,000 GSREIN
  • 2019-04-15 Listed $85,000 AcadianaMLS
  • 1999-05-01 Sold (Public Records) Public Records

Property tax history

+1.0%/yr

Latest (2025): $1,124 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…