CashFlowRE
Sign in Sign up
674 Bertucci St
C Composite 57.37
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 +24.6/30.0
  • ARV discount +8.2/15.0
  • DSCR +8.0/10.0
  • 1% rule +5.5/10.0
  • 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

$114,500

674 Bertucci St · Marrero, LA 70072
2 bd · 1.0 ba · 720 sqft · SingleFamily · 65 Days on market
Built 1949 $159/sqft · at area comps Est $116k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

Key facts

  • Covered parking
  • Fenced yard
  • Front porch

Tags

CORNER LOTOPEN KITCHENFENCED YARDFRONT PORCHCOVERED PARKING

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 2-bed/1.0-bath single-family listed at $114k.

Deal economics

  • At list price, monthly cash flow is $171 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $114k).
  • Recommended offer: $108k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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; 8 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $792 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $53k; list at $114k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $107,630 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — 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
1.05%
Cap rate
8.78%
Cash-on-cash
8.89%
DSCR
1.40
GRM
8.0

CMA / ARV

ARV (median comp)
$116,235
List price
$114,500
Delta
-1.49%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
820 Garden Rd 0.20mi 2/1.0 807 (+12%) 10mo $99,000 $123 62
422 Celotex Park 0.72mi 3/1.0 (+1) 800 (+11%) 18mo $130,000 $163 28

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
-8.6%
Equity multiple
0.69×
Total profit
$-9,967
Equity at exit
$17,072
10-year hold
IRR
-1.9%
Equity multiple
0.88×
Total profit
$-3,736
Equity at exit
$9,900

Cash invested: $32,060 (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
8.0×

Monthly cashflow live

Estimated rent
$1,200 high interval (Pro) →
Mortgage (P&I)
$600
Tax from tax record
$63 /mo · $750/yr
Insurance
$48
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$171

Break-even live

Break-even rent $984
Max offer price $114,500
Occupancy floor 81%

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
$28,625
Closing costs
$3,435
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
942 Francis St Marrero, LA 1.0 1.0 625 $1,125 $1.80 23d 1 0.28mi
7409 4th St Unit B Marrero, LA 1.0 1.0 665 $900 $1.35 23d 1 0.50mi
534 Homewood Pl Unit A Westwego, LA 1.0 1.0 497 $950 $1.91 23d 1 0.74mi
1015 West Dr Westwego, LA 2.0 1.0 750 $1,200 $1.60 43d 1 1.05mi
1105 Magnolia Dr Unit H Westwego, LA 1.0 1.0 750 $950 $1.27 3d 1 1.11mi
1105 Magnolia Dr Apt E Westwego, LA 1.0 1.0 750 $950 $1.27 21d 1 1.11mi
1300 Tanglewood Dr Westwego, LA 1.0–3.0 1.0–1.5 781 $1,180 $1.51 2d 14 1.28mi
530 1/2 Avenue D Westwego, LA 1.0 1.0 500 $850 $1.70 23d 1 1.48mi

Listing history 20 events

  1. 2026-06-18
    days on market $114,500 Active 65 DOM
  2. 2026-06-17
    days on market $114,500 Active 64 DOM
  3. 2026-06-16
    days on market $114,500 Active 63 DOM
  4. 2026-06-15
    days on market $114,500 Active 62 DOM
  5. 2026-06-13
    days on market $114,500 Active 60 DOM
  6. 2026-06-10
    days on market $114,500 Active 57 DOM
  7. 2026-06-09
    days on market $114,500 Active 56 DOM
  8. 2026-06-08
    pricedays on market $114,500 Active 55 DOM
  9. 2026-06-07
    days on market $119,500 Active 54 DOM
  10. 2026-06-03
    days on market $119,500 Active 50 DOM
  11. 2026-06-02
    days on market $119,500 Active 49 DOM
  12. 2026-06-01
    days on market $119,500 Active 48 DOM
  13. 2026-05-31
    days on market $119,500 Active 47 DOM
  14. 2026-05-06
    status Active 144-char remark
    Show marketing remark (144 chars)

    Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

  15. 2026-05-06
    status Active 144-char remark
    Show marketing remark (144 chars)

    Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

  16. 2026-04-20
    status Pending 144-char remark
    Show marketing remark (144 chars)

    Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

  17. 2026-04-20
    historical Active Under Contract 144-char remark
    Show marketing remark (144 chars)

    Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

  18. 2026-04-13
    listed $119,500 Active 144-char remark
    Show marketing remark (144 chars)

    Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

  19. 2026-04-13
    listed $119,500 Active 144-char remark
    Show marketing remark (144 chars)

    Precious 2 bedroom and 1 bath home located on a corner lot in Marrero, home features open kitchen, fenced yard, front porch and covered parking.

  20. 2016-04-18
    soldstatus $53,000

ⓘ 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
$750 · $63/mo
Projected year-2 tax
$750 · $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 · 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
$14,401
− Mortgage interest
−$6,414
− Property taxes
−$750
− Insurance
−$1,370
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$3,331
Taxable income
$232
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$56
After-tax cash flow
$1,996/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

+125.5% since first listed
7 events — show timeline
  • 2026-05-06 Relisted AcadianaMLS
  • 2026-05-06 Relisted GSREIN
  • 2026-04-20 Pending AcadianaMLS
  • 2026-04-20 Contingent GSREIN
  • 2026-04-13 Listed $119,500 GSREIN
  • 2026-04-13 Listed $119,500 AcadianaMLS
  • 2016-04-18 Sold (Public Records) $53,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $750 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…