CashFlowRE
Sign in Sign up
3801 Laplace St
C- Composite 54.92
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 +16.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • Schools +5.0/10.0
  • 1% rule +4.0/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$234,000

3801 Laplace St · Chalmette, LA 70043
4 bd · 3.0 ba · 2,050 sqft · Townhouse · 40 Days on market
Built 1975 $114/sqft · 17% below area Est $281k · 17% under

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

Listing remarks MLS

Income Producing Townhouse style Double on a corner lot with new roof and new insulated windows. Located in a Federal Opportunity Zone! Ideal for owner occupant as this property lives like 2 separate homes with totally separate entrances on different streets. Each unit has its own driveway parking. Both sides have open kitchens downstairs with living room, laundry closet, half bath and living room. Each unit has 2 large bedrooms upstairs and 1 full bathroom. The Laplace St side enjoys a large back yard with covered patio and gated parking for your boat or trailer. Long term tenants on the Pierre St side.

Key facts

  • Open kitchens
  • Separate entrances
  • Driveway parking

Tags

CORNER LOTNEW ROOFNEW INSULATED WINDOWSSEPARATE ENTRANCESDRIVEWAY PARKINGOPEN KITCHENS

Property features AI

Finance

  • Financial info: Two units total (multi-unit); Tenants pay electricity

Exterior

  • Parking: Driveway parking; Three or more parking spaces; Boat parking available; RV access/parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story property
  • Construction: Brick construction; Asphalt shingle roof; Slab foundation; Property in very good condition
  • Exterior features: Fenced yard; Corner lot; City lot; Lot dimensions approximately 50 x 100

Interior

  • Bathrooms: Two full bathrooms; Two half bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Screens on windows
  • Laundry & utility: In-unit laundry

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 4-bed/3.0-bath townhouse listed at $234k.

Deal economics

  • At list price, monthly cash flow is $-281 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (21.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (10.0% below list).
  • Recommended offer: $184k (21.2% below list) — sets the bar for cash-flow.
  • Cap rate 7.0% vs local median 5.4% 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); 214 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
  • At $2,105/mo this rent would consume 46% 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 $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 40 days — a 3% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y 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 $160k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $184,438 (21.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — 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 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
0.90%
Cap rate
7.04%
Cash-on-cash
2.67%
DSCR
1.12
GRM
9.3

CMA / ARV

ARV (median comp)
$281,388
List price
$234,000
Delta
-16.84%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.11% rent growth · sell at horizon

5-year hold
IRR
-24.8%
Equity multiple
0.16×
Total profit
$-55,321
Equity at exit
$34,890
10-year hold
IRR
-19.7%
Equity multiple
-0.06×
Total profit
$-69,278
Equity at exit
$20,232

Cash invested: $65,520 (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
214
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,105 high interval (Pro) →
Mortgage (P&I)
$1,227
Tax from tax record
$193 /mo · $2,312/yr
Insurance
$98
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$-281

Break-even live

Break-even rent $2,461
Max offer price $184,438
Occupancy floor

Sensitivity live

Price -10% $-148 -5% $-214 +0% $-281 +5% $-347 +10% $-413
Rent -10% $-447 -5% $-364 +0% $-281 +5% $-197 +10% $-114
Rate -1.0pp $-163 -0.5pp $-221 base $-281 +0.5pp $-341 +1.0pp $-403

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
$58,500
Closing costs
$7,020
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3708 Veronica Dr Chalmette, LA 3.0 2.0 1818 $2,550 $1.40 3d 1 0.45mi
3321 Plaza Dr Chalmette, LA 3.0 2.0 1400 $1,650 $1.18 12d 1 0.48mi
3606 Pakenham Dr Unit 3606 Chalmette, LA 3.0 2.0 1400 $1,800 $1.29 13d 1 0.71mi
3012 Volpe Dr Chalmette, LA 3.0 2.0 1812 $2,500 $1.38 45d 1 0.83mi
3629 Charles Dr Chalmette, LA 3.0 2.0 1405 $1,600 $1.14 16d 1 0.85mi
2518 Delambert St Chalmette, LA 3.0 2.0 1617 $1,825 $1.13 45d 1 0.90mi
2708 Volpe Dr Chalmette, LA 3.0 2.0 1556 $2,300 $1.48 23d 1 0.98mi
2707 Jackson Blvd Chalmette, LA 3.0 3.0 1733 $2,300 $1.33 45d 1 1.01mi
2707 Jackson Blvd Chalmette, LA 3.0 2.5 1733 $2,300 $1.33 25d 1 1.01mi
2429 Octavia Dr Chalmette, LA 3.0 2.0 1700 $1,575 $0.93 25d 1 1.05mi
1804 Wisconsin St Chalmette, LA 3.0 3.0 2350 $2,000 $0.85 25d 1 1.05mi
8413 Benjamin Dr Chalmette, LA 3.0 2.0 1800 $2,300 $1.28 5d 1 1.28mi

Listing history 26 events

  1. 2026-06-21
    days on market $234,000 Active 40 DOM
  2. 2026-06-18
    days on market $234,000 Active 37 DOM
  3. 2026-06-17
    days on market $234,000 Active 36 DOM
  4. 2026-06-16
    days on market $234,000 Active 35 DOM
  5. 2026-06-15
    days on market $234,000 Active 34 DOM
  6. 2026-06-13
    days on market $234,000 Active 32 DOM
  7. 2026-06-10
    days on market $234,000 Active 29 DOM
  8. 2026-06-09
    days on market $234,000 Active 28 DOM
  9. 2026-06-08
    days on market $234,000 Active 27 DOM
  10. 2026-06-07
    days on market $234,000 Active 26 DOM
  11. 2026-06-03
    days on market $234,000 Active 22 DOM
  12. 2026-06-02
    days on market $234,000 Active 21 DOM
  13. 2026-06-01
    days on market $234,000 Active 20 DOM
  14. 2026-05-31
    days on market $234,000 Active 19 DOM
  15. 2026-05-12
    listed $234,000 Active 611-char remark
    Show marketing remark (611 chars)

    Income Producing Townhouse style Double on a corner lot with new roof and new insulated windows. Located in a Federal Opportunity Zone! Ideal for owner occupant as this property lives like 2 separate homes with totally separate entrances on different streets. Each unit has its own driveway parking. Both sides have open kitchens downstairs with living room, laundry closet, half bath and living room. Each unit has 2 large bedrooms upstairs and 1 full bathroom. The Laplace St side enjoys a large back yard with covered patio and gated parking for your boat or trailer. Long term tenants on the Pierre St side.

  16. 2026-05-12
    listed $234,000 Active 611-char remark
    Show marketing remark (611 chars)

    Income Producing Townhouse style Double on a corner lot with new roof and new insulated windows. Located in a Federal Opportunity Zone! Ideal for owner occupant as this property lives like 2 separate homes with totally separate entrances on different streets. Each unit has its own driveway parking. Both sides have open kitchens downstairs with living room, laundry closet, half bath and living room. Each unit has 2 large bedrooms upstairs and 1 full bathroom. The Laplace St side enjoys a large back yard with covered patio and gated parking for your boat or trailer. Long term tenants on the Pierre St side.

  17. 2026-04-30
    price $234,000
  18. 2026-04-30
    price $234,000
  19. 2026-01-19
    price $239,000
  20. 2026-01-19
    price $239,000
  21. 2025-11-10
    listed $249,000 Active
  22. 2021-01-04
    soldstatus $160,000
  23. 2020-12-30
    soldstatus $160,000 Closed
  24. 2020-11-30
    status Pending
  25. 2020-11-23
    listed $154,900
  26. 2020-11-23
    listed $154,900 Active

ⓘ 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
$2,312 · $193/mo
Projected year-2 tax
$2,312 · $193/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 AE · 76% 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 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
$25,265
− Mortgage interest
−$13,108
− Property taxes
−$2,312
− Insurance
−$6,289
− Repairs & maintenance
−$2,021
− Management
−$2,021
− Depreciation
−$6,807
Taxable loss
−$7,293
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,750
After-tax cash flow
$-1,616/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

Census place
Chalmette, LA
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

+51.1% since first listed
12 events — show timeline
  • 2026-05-12 Listed $234,000 GSREIN
  • 2026-05-12 Listed $234,000 AcadianaMLS
  • 2026-04-30 Price Changed $234,000 AcadianaMLS
  • 2026-04-30 Price Changed $234,000 GSREIN
  • 2026-01-19 Price Changed $239,000 AcadianaMLS
  • 2026-01-19 Price Changed $239,000 GSREIN
  • 2025-11-10 Listed $249,000 AcadianaMLS
  • 2021-01-04 Sold (Public Records) $160,000 Public Records
  • 2020-12-30 Sold (MLS) $160,000 GSREIN
  • 2020-11-30 Pending GSREIN
  • 2020-11-23 Listed $154,900 GSREIN
  • 2020-11-23 Listed $154,900 AcadianaMLS

Property tax history

+5.5%/yr

Latest (2025): $2,312 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…