CashFlowRE
Sign in Sign up
4524 Ehrhard Dr
C- Composite 51.25
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 +15.1/30.0
  • ARV discount +15.0/15.0
  • Schools +5.0/10.0
  • DSCR +4.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$217,000

4524 Ehrhard Dr · Meraux, LA 70075
3 bd · 2.0 ba · 1,589 sqft · SingleFamily · 143 Days on market
Built 1991 $137/sqft · 24% below area Est $286k · 24% under $4/mo HOA

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

Listing remarks MLS

Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you'll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

Key facts

  • 2021 roof
  • New flooring
  • Cozy back patio

Tags

TRAY CEILINGSNEW FLOORING2021 ROOF2024 TANKLESS WATER HEATERCOZY 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/2.0-bath single-family listed at $217k.

Deal economics

  • At list price, monthly cash flow is $5 ($55/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 $180k (17.1% below list).
  • Recommended offer: $180k (17.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.1% in Meraux — 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 (#152 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: crime D, amenities F, commute F.
  • Market conditions: 63 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

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.
  • 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 143 days — a 12% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 28y ago; this cycle's ask has dropped $32k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $187k; 16% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,954 (17.1% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 17% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 D 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
0.83%
Cap rate
6.69%
Cash-on-cash
1.40%
DSCR
1.06
GRM
10.0

CMA / ARV

ARV (median comp)
$286,213
List price
$217,000
Delta
-24.18%
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
2716 Mayflower Dr 0.40mi 3/2.0 1,588 (-0%) 2mo $260,000 $164 80
2825 Saint Marie Dr 0.29mi 3/2.0 1,554 (-2%) 12mo $210,000 $135 73
3228 Van Cleave Dr 0.17mi 3/2.0 1,485 (-6%) 15mo $230,000 $155 69
4325 Florida Ave 0.26mi 3/2.0 1,722 (+8%) 6mo $310,000 $180 69
3216 Van Cleave Dr 0.17mi 3/2.0 1,406 (-12%) 10mo $229,500 $163 65
4409 E Genie St 0.15mi 3/2.0 1,420 (-11%) 13mo $234,900 $165 64
2913 Earl Dr 0.25mi 3/2.0 1,768 (+11%) 8mo $263,000 $149 63
2416 Garden Dr 0.72mi 3/2.0 1,580 (-1%) 8mo $180,000 $114 59
2500 Lawrence Ln 0.62mi 3/2.0 1,655 (+4%) 11mo $150,259 $91 55
4020 Najolia St 0.51mi 3/2.0 1,380 (-13%) 7mo $195,876 $142 48
4100 Najolia St 0.49mi 3/2.0 1,370 (-14%) 12mo $219,900 $161 44
2717 Blomquist St 0.47mi 3/1.0 1,382 (-13%) 10mo $103,000 $75 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.43×
Total profit
$-34,898
Equity at exit
$32,355
10-year hold
IRR
-7.9%
Equity multiple
0.50×
Total profit
$-30,111
Equity at exit
$18,762

Cash invested: $60,760 (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 70075

Home prices YoY
-18.3%
Active inventory
63
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$1,138
Tax from tax record
$118 /mo · $1,419/yr
Insurance
$90
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$4
Vacancy / Maint / Mgmt
$378
Net cashflow
$5

Break-even live

Break-even rent $1,794
Max offer price $217,000
Occupancy floor 95%

Sensitivity live

Price -10% $127 -5% $66 +0% $5 +5% $-57 +10% $-118
Rent -10% $-138 -5% $-67 +0% $5 +5% $76 +10% $147
Rate -1.0pp $114 -0.5pp $60 base $5 +0.5pp $-52 +1.0pp $-109

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
$54,250
Closing costs
$6,510
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2709 Munster Blvd Meraux, LA 3.0 2.0 1411 $1,900 $1.35 24d 1 1.07mi
2004 Webster St Meraux, LA 3.0 2.0 1400 $1,750 $1.25 18d 1 1.07mi
2408 Francis St Violet, LA 2.0 2.0 1350 $1,650 $1.22 44d 1 1.33mi
10002 Claiborne St Violet, LA 3.0 2.0 1568 $1,875 $1.20 44d 1 1.41mi

HOA detail

Monthly dues
$4 · $48/yr
Likely covers
water

Listing history 34 events

  1. 2026-06-18
    days on market $217,000 Active 143 DOM
  2. 2026-06-17
    days on market $217,000 Active 142 DOM
  3. 2026-06-16
    days on market $217,000 Active 141 DOM
  4. 2026-06-15
    days on market $217,000 Active 140 DOM
  5. 2026-06-13
    days on market $217,000 Active 138 DOM
  6. 2026-06-10
    days on market $217,000 Active 135 DOM
  7. 2026-06-09
    days on market $217,000 Active 134 DOM
  8. 2026-06-08
    days on market $217,000 Active 133 DOM
  9. 2026-06-07
    days on market $217,000 Active 132 DOM
  10. 2026-06-03
    days on market $217,000 Active 128 DOM
  11. 2026-06-02
    days on market $217,000 Active 127 DOM
  12. 2026-06-01
    days on market $217,000 Active 126 DOM
  13. 2026-05-31
    days on market $217,000 Active 125 DOM
  14. 2026-04-14
    price $225,000 456-char remark
    Show marketing remark (462 chars)

    Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you’ll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

  15. 2026-04-14
    price $225,000 462-char remark
    Show marketing remark (462 chars)

    Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you’ll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

  16. 2026-03-04
    price $235,000 456-char remark
    Show marketing remark (462 chars)

    Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you’ll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

  17. 2026-03-04
    price $235,000 462-char remark
    Show marketing remark (462 chars)

    Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you’ll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

  18. 2026-01-26
    listed $249,000 Active 456-char remark
    Show marketing remark (462 chars)

    Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you’ll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

  19. 2026-01-26
    listed $249,000 Active 462-char remark
    Show marketing remark (462 chars)

    Welcome home to this 3-bedroom, 2-bath residence in Lexington Place subdivision. Inside, you’ll find inviting tray ceilings and new flooring installed in 2024, creating a fresh and stylish feel throughout. Major updates include a 2021 roof and a 2024 tankless water heater for added peace of mind. Step outside to enjoy the cozy back patio to enjoy morning coffee or evening relaxation. This home blends comfort, style, and updates in Meraux! Flood zone X!

  20. 2019-11-08
    soldstatus $187,000
  21. 2019-11-06
    soldstatus $187,000 Closed
  22. 2019-10-03
    status Pending
  23. 2019-08-21
    listed $187,500
  24. 2019-08-21
    listed $187,500 Active
  25. 2014-04-01
    soldstatus $123,000
  26. 2014-03-28
    soldstatus $123,000
  27. 2014-01-09
    listed $129,900
  28. 2014-01-09
    listed $129,900
  29. 2009-08-04
    soldstatus $137,000
  30. 2008-06-12
    soldstatus $10,000
  31. 1999-01-29
    soldstatus $109,000
  32. 1999-01-21
    soldstatus $109,000
  33. 1998-08-21
    listed $114,500
  34. 1998-08-21
    listed $114,500

ⓘ 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
$1,419 · $118/mo
Projected year-2 tax
$1,419 · $118/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 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 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
$21,594
− Mortgage interest
−$12,155
− Property taxes
−$1,419
− Insurance
−$1,882
− Repairs & maintenance
−$1,728
− Management
−$1,728
− HOA
−$48
− Depreciation
−$6,313
Taxable loss
−$3,678
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$883
After-tax cash flow
$937/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 — Meraux

Score
65/100
State rank
#152
US rank
#13001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meraux, LA
City population
5,349
Population (ZIP)
5,349

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
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 10% Two or more races 10% Asian 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 16% Scottish 2% Portuguese 1%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 4% Vietnamese 4% Chinese 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
▼ -42.56%
Current HPI
190.054
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

+96.5% since first listed
21 events — show timeline
  • 2026-04-14 Price Changed $225,000 AcadianaMLS
  • 2026-04-14 Price Changed $225,000 GSREIN
  • 2026-03-04 Price Changed $235,000 AcadianaMLS
  • 2026-03-04 Price Changed $235,000 GSREIN
  • 2026-01-26 Listed $249,000 GSREIN
  • 2026-01-26 Listed $249,000 AcadianaMLS
  • 2019-11-08 Sold (Public Records) $187,000 Public Records
  • 2019-11-06 Sold (MLS) $187,000 GSREIN
  • 2019-10-03 Pending GSREIN
  • 2019-08-21 Listed $187,500 GSREIN
  • 2019-08-21 Listed $187,500 AcadianaMLS
  • 2014-04-01 Sold (Public Records) $123,000 Public Records
  • 2014-03-28 Sold (MLS) $123,000 GSREIN
  • 2014-01-09 Listed $129,900 AcadianaMLS
  • 2014-01-09 Listed $129,900 GSREIN
  • 2009-08-04 Sold (Public Records) $137,000 Public Records
  • 2008-06-12 Sold (Public Records) $10,000 Public Records
  • 1999-01-29 Sold (Public Records) $109,000 Public Records
  • 1999-01-21 Sold (MLS) $109,000 GSREIN
  • 1998-08-21 Listed $114,500 GSREIN
  • 1998-08-21 Listed $114,500 AcadianaMLS

Property tax history

-0.5%/yr

Latest (2025): $1,419 · -47.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…