CashFlowRE
Sign in Sign up
2108 Rue Racine
D- Composite 38.6
Why this score? — see what drove the D- 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 +17.3/30.0
  • DSCR +5.4/10.0
  • 1% rule +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.4/15.0
  • Appreciation +0.0/10.0

$208,000

2108 Rue Racine · Marrero, LA 70072
3 bd · 2.0 ba · 1,300 sqft · SingleFamily · 26 Days on market
Built 1973 Est $183k · 13% over

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

Listing remarks

This home was recently redone as noted in photos. The garage was closed in to add more living space. Near multiple JPRD parks, shopping, and quick access to business 90. Great starter home for new couples looking to start a family. Numerous schools from which to choose. Retirees and singles can find plenty to do with a state park, walking trail, and bike areas very close by. Please call owner to set up appointments to see the home. 504-957-9817

Key facts

  • Living space
  • Walking trail
  • Closed garage

Tags

CLOSED GARAGELIVING SPACEMULTIPLE PARKSQUICK ACCESSSTATE PARKWALKING TRAIL

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 $208k.

Deal economics

  • At list price, monthly cash flow is $85 ($1k/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 $174k (16.4% below list).
  • Recommended offer: $174k (16.4% below list) — sets the bar for 1% rule.

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.
  • Zoned schools: Ray St. Pierre Academy For Advanced Studies (math 82% / reading 82%, grade A+, #9 of 646 statewide, top 1%, 336 students, 26% FRL); Stella Worley Middle School (math 7% / reading 19%, grade F, #189 of 218 statewide, top 87%, 470 students, 80% FRL); John Ehret High School (math 19% / reading 27%, grade F, #169 of 265 statewide, top 64%, 1,579 students, 66% FRL).
  • Market conditions: Rents rising (+1.1%/yr); 299 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 38% 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $9k; list at $208k implies a 2211% gain — meaningful room to come down on a strong offer.

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 $173,933 (16.4% below list)

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
7.17%
Cash-on-cash
3.12%
DSCR
1.14
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$183,300
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2039 Sauvage Ave 0.14mi 3/2.0 1,400 (+8%) 8mo $175,000 $125 74
1852 Bonnie Ann Dr 0.33mi 3/1.5 1,291 (-1%) 13mo $150,000 $116 70
5521 Wabash Dr 0.38mi 3/2.0 1,357 (+4%) 8mo $215,000 $158 68
5841 Milladorn Ave 0.54mi 3/2.0 1,235 (-5%) 3mo $205,000 $166 64
6444 Millender Dr 0.35mi 4/2.0 (+1) 1,417 (+9%) 5mo $160,000 $113 60
5816 Glasco Dr 0.57mi 3/2.0 1,225 (-6%) 6mo $183,000 $149 59
2232 Potomac Dr 0.40mi 3/2.0 1,478 (+14%) 1mo $225,000 $152 58
5824 Rue Montespan Ave 0.19mi 4/2.0 (+1) 1,455 (+12%) 11mo $205,000 $141 57
2020 Bonnie Ann Dr 0.31mi 2/2.0 (-1) 1,187 (-9%) 11mo $138,000 $116 57
2205 Sauvage Ave 0.28mi 4/2.0 (+1) 1,485 (+14%) 6mo $195,000 $131 53
6529 Rue Louis Philippe 0.39mi 3/2.0 1,470 (+13%) 13mo $230,000 $156 49
1652 Hope Dr 0.66mi 3/1.0 1,150 (-12%) 1mo $115,000 $100 45

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
-15.6%
Equity multiple
0.46×
Total profit
$-31,705
Equity at exit
$31,013
10-year hold
IRR
-10.5%
Equity multiple
0.41×
Total profit
$-34,113
Equity at exit
$17,984

Cash invested: $58,240 (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
299
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,739 high interval (Pro) →
Mortgage (P&I)
$1,091
Tax from tax record
$45 /mo · $542/yr
Insurance
$87
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$85

Break-even live

Break-even rent $1,632
Max offer price $208,000
Occupancy floor 90%

Sensitivity live

Price -10% $203 -5% $144 +0% $85 +5% $26 +10% $-33
Rent -10% $-52 -5% $16 +0% $85 +5% $154 +10% $222
Rate -1.0pp $190 -0.5pp $138 base $85 +0.5pp $31 +1.0pp $-24

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
$52,000
Closing costs
$6,240
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5504 Randolph St Marrero, LA 3.0 2.0 1800 $1,800 $1.00 25d 1 0.45mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 25d 1 0.46mi
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 45d 1 0.58mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 6d 1 0.58mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 6d 1 0.71mi
5119 Oak Dr Marrero, LA 3.0 2.0 1624 $1,750 $1.08 16d 1 0.82mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 25d 1 0.84mi
2325 Wilton St Unit A Marrero, LA 2.0 1.0 1000 $1,200 $1.20 45d 1 0.92mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 45d 1 0.93mi
1510 Javez St Marrero, LA 3.0 2.0 1578 $2,200 $1.39 25d 1 0.94mi
5027 Richland Dr Marrero, LA 2.0 1.5 1260 $1,500 $1.19 6d 1 0.94mi
5118 Ehret Rd Unit B Marrero, LA 3.0 2.5 1275 $1,800 $1.41 6d 1 0.99mi
1917 Gladstone Dr Marrero, LA 3.0 2.0 1090 $1,600 $1.47 25d 1 1.02mi
5913 S Oak Dr Marrero, LA 4.0 2.0 1300 $1,950 $1.50 25d 1 1.04mi
5162 Mount Matterhorn Ave Marrero, LA 2.0 1.0 1000 $1,050 $1.05 6d 1 1.20mi
5160 Mount Matterhorn St Marrero, LA 2.0 1.0 1000 $1,050 $1.05 25d 1 1.21mi
5160 Evans Dr Marrero, LA 3.0 1.0 1000 $1,500 $1.50 45d 1 1.28mi
1501 Somerset Pl Marrero, LA 3.0 2.0 1697 $1,850 $1.09 25d 1 1.32mi
1501 Somerset Pl Marrero, LA 3.0 2.0 1697 $1,850 $1.09 45d 1 1.32mi
2632 Dove Ave Unit NA Marrero, LA 3.0 2.0 1250 $1,650 $1.32 45d 1 1.35mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 45d 1 1.41mi

Listing history 17 events

  1. 2026-06-21
    days on market $208,000 Active 26 DOM
  2. 2026-06-18
    days on market $208,000 Active 23 DOM
  3. 2026-06-17
    days on market $208,000 Active 22 DOM
  4. 2026-06-16
    days on market $208,000 Active 21 DOM
  5. 2026-06-15
    days on market $208,000 Active 20 DOM
  6. 2026-06-13
    days on market $208,000 Active 18 DOM
  7. 2026-06-10
    days on market $208,000 Active 15 DOM
  8. 2026-06-09
    days on market $208,000 Active 14 DOM
  9. 2026-06-08
    days on market $208,000 Active 13 DOM
  10. 2026-06-07
    days on market $208,000 Active 12 DOM
  11. 2026-06-03
    days on market $208,000 Active 8 DOM
  12. 2026-06-02
    days on market $208,000 Active 7 DOM
  13. 2026-06-01
    days on market $208,000 Active 6 DOM
  14. 2026-05-31
    days on market $208,000 Active 5 DOM
  15. 2026-05-26
    listed $208,000 Active
  16. 2023-01-13
    listed $150,000
  17. 1991-12-01
    soldstatus $9,000

ⓘ 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
$542 · $45/mo
Projected year-2 tax
$1,144 · $95/mo
Expected delta
+$602/yr (+$50/mo · 110.9%)

ⓘ 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 (shaded) · 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
$20,872
− Mortgage interest
−$11,651
− Property taxes
−$542
− Insurance
−$1,838
− Repairs & maintenance
−$1,670
− Management
−$1,670
− Depreciation
−$6,051
Taxable loss
−$2,550
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$612
After-tax cash flow
$1,632/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

+2211.1% since first listed
3 events — show timeline
  • 2026-05-26 Listed $208,000 FSBO.com
  • 2023-01-13 Listed $150,000 AcadianaMLS
  • 1991-12-01 Sold (Public Records) $9,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $542 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…