CashFlowRE
Sign in Sign up
4355 Jean Lafitte Blvd
A- Composite 80.39
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.3/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$99,900

4355 Jean Lafitte Blvd · Lafitte, LA 70067
3 bd · 1.0 ba · 1,000 sqft · SingleFamily · 148 Days on market
Built 1972 $100/sqft · 33% below area Est $150k · 33% under ↓ 39% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you're looking for a camp in Jean Lafitte with tons of potential this is it. 3 bedrooms 1 bath raised on concrete pilings, has a boat landings water access, huge metal shed/workshop. Property was DAMAGED in Hurricane IDA and being sold "Asls"lot runs from Barataria Bayou to the marsh across Jean Lafitte Blvd (La H wy) 45.19 x 784.33 x 47.47 x 776 (45.19 on Bayou Barataria) Plat map see Attachments

Key facts

  • 3 parking spots
  • Built 1972
  • Listed 148 days

Tags

BOAT LANDINGS WATER ACCESSHUGE METAL SHED WORKSHOPLOT RUNS FROM BARATARIA BAYOU

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 $100k.

Deal economics

  • At list price, monthly cash flow is $616 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 51/100 on livability (#421 in LA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime A; Watch: cost of living D+, 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: 40 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($691 loan paydown + $642 appreciation (0.6% local appreciation)).
  • At projected returns (0.6% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.70%
Cap rate
13.70%
Cash-on-cash
26.44%
DSCR
2.18
GRM
4.9

CMA / ARV

ARV (median comp)
$150,018
List price
$99,900
Delta
-33.41%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

0.64% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.0%
Equity multiple
2.41×
Total profit
$39,442
Equity at exit
$32,259
10-year hold
IRR
31.0%
Equity multiple
4.64×
Total profit
$101,750
Equity at exit
$41,476

Cash invested: $27,972 (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 70067

Home prices YoY
1.0%
Active inventory
40
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,700 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$161 /mo · $1,933/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$616

Break-even live

Break-even rent $920
Max offer price $99,900
Occupancy floor 59%

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
$24,975
Closing costs
$2,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4320 Jean Lafitte Blvd Lafitte, LA 3.0 2.0 1500 $1,700 $1.13 44d 1 0.07mi

Listing history 20 events

  1. 2026-06-18
    days on market $99,900 Active 148 DOM
  2. 2026-06-17
    days on market $99,900 Active 147 DOM
  3. 2026-06-16
    days on market $99,900 Active 146 DOM
  4. 2026-06-15
    days on market $99,900 Active 145 DOM
  5. 2026-06-13
    days on market $99,900 Active 143 DOM
  6. 2026-06-10
    days on market $99,900 Active 140 DOM
  7. 2026-06-09
    days on market $99,900 Active 139 DOM
  8. 2026-06-08
    days on market $99,900 Active 138 DOM
  9. 2026-06-07
    days on market $99,900 Active 137 DOM
  10. 2026-06-03
    days on market $99,900 Active 133 DOM
  11. 2026-06-02
    days on market $99,900 Active 132 DOM
  12. 2026-06-01
    days on market $99,900 Active 131 DOM
  13. 2026-05-31
    days on market $99,900 Active 130 DOM
  14. 2026-01-12
    listed $99,900 Active 413-char remark
    Show marketing remark (413 chars)

    If you're looking for a camp in Jean Lafitte with tons of potential this is it. 3 bedrooms 1 bath raised on concrete pilings, has a boat landings water access, huge metal shed/workshop. Property was DAMAGED in Hurricane IDA and being sold "Asls"lot runs from Barataria Bayou to the marsh across Jean Lafitte Blvd (La H wy) 45.19 x 784.33 x 47.47 x 776 (45.19 on Bayou Barataria) Plat map see Attachments

  15. 2026-01-12
    listed $99,900 Active 413-char remark
    Show marketing remark (413 chars)

    If you're looking for a camp in Jean Lafitte with tons of potential this is it. 3 bedrooms 1 bath raised on concrete pilings, has a boat landings water access, huge metal shed/workshop. Property was DAMAGED in Hurricane IDA and being sold "Asls"lot runs from Barataria Bayou to the marsh across Jean Lafitte Blvd (La H wy) 45.19 x 784.33 x 47.47 x 776 (45.19 on Bayou Barataria) Plat map see Attachments

  16. 2023-02-02
    price $105,000
  17. 2022-09-19
    listed $105,000
  18. 2022-04-25
    price $150,000
  19. 2022-03-08
    listed $150,000
  20. 2020-09-29
    soldstatus $165,000

ⓘ 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
$1,933 · $161/mo
Projected year-2 tax
$1,933 · $161/mo
Expected delta
$0/yr ($0/mo · -0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,400
− Mortgage interest
−$5,596
− Property taxes
−$1,933
− Insurance
−$500
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$2,906
Taxable income
$6,202
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,488
After-tax cash flow
$5,909/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 — Lafitte

Score
51/100
State rank
#421
US rank
#25357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafitte, LA
City population
2,687
Population (ZIP)
2,687

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 (87%)
Race & ethnicity
White 87% Two or more races 9% Hispanic / Latino 3%
Common ancestry
Lithuanian 19% Iranian 3% Serbian 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2% French/Haitian/Cajun 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
▲ 0.64%
Current HPI
65.8619
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

-39.5% since first listed
7 events — show timeline
  • 2026-01-12 Listed $99,900 AcadianaMLS
  • 2026-01-12 Listed $99,900 GSREIN
  • 2023-02-02 Price Changed $105,000 GSREIN
  • 2022-09-19 Listed $105,000 AcadianaMLS
  • 2022-04-25 Price Changed $150,000 GSREIN
  • 2022-03-08 Listed $150,000 AcadianaMLS
  • 2020-09-29 Sold (Public Records) $165,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $1,933 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…