CashFlowRE
Sign in Sign up
2800-2802 Plaza Dr Duplex
B+ Composite 79.03
Why this score? — see what drove the B+ 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
  • Schools +5.0/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

2800-2802 Plaza Dr · Chalmette, LA 70043
4 bd · 2.0 ba · 1,508 sqft · MultiFamily · 7 Days on market
Built 1965 5,227 sqft lot Est $216k · 47% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Attention investors! Duplex for sale featuring a classic shotgun style design, with each side offering 2 bedrooms and 1 full bathroom, providing rental income potential, located in Chalmette off of E. Judge Perez. With easy access to amenities, local attractions, and transportation, this duplex is perfect for investors! While the property needs updates, it offers a fantastic opportunity to add value through modern upgrades and renovations. Whether you're planning a fixer-upper project or seeking a property with long-term potential, this is a prime opportunity. Contact us today to schedule a viewing!

Key facts

  • Local attractions
  • Modern upgrades
  • Transportation

Tags

RENTAL INCOME POTENTIALEASY ACCESS TO AMENITIESLOCAL ATTRACTIONSTRANSPORTATIONMODERN UPGRADESRENOVATIONS

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 × 2-bed/1.0-bath units multifamily listed at $115k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $691/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $115k).
  • Cap rate 21.4% vs local median 5.5% in Chalmette — 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 (#137 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.
  • Market conditions: Rents rising (+3.1%/yr); 209 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
  • At $2,839/mo this rent would consume 62% of the median local household income ($55k/yr) (locally 881% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $32k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major 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 $115,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.47%
Cap rate
21.40%
Cash-on-cash
53.97%
DSCR
3.40
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$215,644
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9101-9103 Atreus St 0.75mi 4/4.0 1,700 (+13%) 11mo $243,500 $143 26

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
49.5%
Equity multiple
3.17×
Total profit
$69,759
Equity at exit
$17,147
10-year hold
IRR
55.1%
Equity multiple
6.46×
Total profit
$175,687
Equity at exit
$9,943

Cash invested: $32,200 (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 70043

Rents YoY
3.1%
Active inventory
209
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,839 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$596
Net cashflow
$1,382

Break-even live

Break-even rent $1,090
Max offer price $115,000
Occupancy floor 46%

Sensitivity live

Price -10% $1,461 -5% $1,421 +0% $1,382 +5% $1,342 +10% $1,302
Rent -10% $1,157 -5% $1,269 +0% $1,382 +5% $1,494 +10% $1,606
Rate -1.0pp $1,440 -0.5pp $1,411 base $1,382 +0.5pp $1,352 +1.0pp $1,321

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,839

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
$28,750
Closing costs
$3,450
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3711 Tournefort St Chalmette, LA 3.0 2.0 1250 $1,850 $1.48 3d 1 0.65mi
511 E Genie St Chalmette, LA 3.0 2.0 1100 $1,500 $1.36 2d 1 0.78mi
3617 Park Blvd Chalmette, LA 3.0 2.0 1090 $1,850 $1.70 44d 1 0.83mi
3617 Park Blvd Chalmette, LA 3.0 2.0 1090 $1,850 $1.70 20d 1 0.83mi
9101 Virtue St Unit 9101 Chalmette, LA 3.0 2.0 1100 $1,690 $1.54 3d 1 0.86mi
3507 Sinclair St Chalmette, LA 3.0 2.0 1186 $1,800 $1.52 11d 1 0.88mi
3708 Veronica Dr Chalmette, LA 3.0 2.0 1818 $2,550 $1.40 2d 1 0.88mi
3606 Pakenham Dr Unit 3606 Chalmette, LA 3.0 2.0 1400 $1,800 $1.29 12d 1 0.93mi
3400 Montesquieu St Unit 1-B Chalmette, LA 3.0 2.5 1372 $2,550 $1.86 2d 1 1.04mi
3321 Plaza Dr Chalmette, LA 3.0 2.0 1400 $1,650 $1.18 11d 1 1.08mi
3108 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 1.10mi
3108 Tournefort St Chalmette, LA 3.0 2.0 1399 $1,750 $1.25 3d 1 1.10mi
3106 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 1.10mi
3629 Charles Dr Chalmette, LA 3.0 2.0 1405 $1,600 $1.14 15d 1 1.17mi
8600 Patricia St Chalmette, LA 3.0 2.0 1255 $1,550 $1.24 24d 1 1.18mi
8413 Benjamin Dr Chalmette, LA 3.0 2.0 1800 $2,300 $1.28 3d 1 1.19mi
3012 Volpe Dr Chalmette, LA 3.0 2.0 1812 $2,500 $1.38 44d 1 1.38mi
2707 Jackson Blvd Chalmette, LA 3.0 2.5 1733 $2,300 $1.33 24d 1 1.48mi
2707 Jackson Blvd Chalmette, LA 3.0 3.0 1733 $2,300 $1.33 44d 1 1.48mi

Listing history 3 events

  1. 2025-10-24
    status Pending
  2. 2025-10-17
    listed $115,000 Active 606-char remark
    Show marketing remark (606 chars)

    Attention investors! Duplex for sale featuring a classic shotgun style design, with each side offering 2 bedrooms and 1 full bathroom, providing rental income potential, located in Chalmette off of E. Judge Perez. With easy access to amenities, local attractions, and transportation, this duplex is perfect for investors! While the property needs updates, it offers a fantastic opportunity to add value through modern upgrades and renovations. Whether you're planning a fixer-upper project or seeking a property with long-term potential, this is a prime opportunity. Contact us today to schedule a viewing!

  3. 2025-10-17
    listed $115,000 Active
    Show marketing remark (606 chars)

    Attention investors! Duplex for sale featuring a classic shotgun style design, with each side offering 2 bedrooms and 1 full bathroom, providing rental income potential, located in Chalmette off of E. Judge Perez. With easy access to amenities, local attractions, and transportation, this duplex is perfect for investors! While the property needs updates, it offers a fantastic opportunity to add value through modern upgrades and renovations. Whether you're planning a fixer-upper project or seeking a property with long-term potential, this is a prime opportunity. Contact us today to schedule a viewing!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 59% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 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 3 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
$34,068
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$1,372
− Repairs & maintenance
−$2,725
− Management
−$2,725
− Depreciation
−$3,345
Taxable income
$15,732
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,776
After-tax cash flow
$12,804/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 — Chalmette

Score
65/100
State rank
#137
US rank
#12500

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

County
Saint Bernard Parish · 22,638 people
City population
22,638
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,638
Household income
$55,068
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
881.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 26% Hispanic / Latino 12% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
88% English-only · Spanish 8% Arabic 1% Vietnamese 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
▼ -211.77%
Current HPI
194.8123
Rent YoY
▲ 3.11%
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

+0.0% since first listed
3 events — show timeline
  • 2025-10-24 Pending GSREIN
  • 2025-10-17 Listed $115,000 GSREIN
  • 2025-10-17 Listed $115,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…