CashFlowRE
Sign in Sign up
3309 St Marie Dr
D Composite 43.29
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.0/30.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$250,000

3309 St Marie Dr · Meraux, LA 70075
3 bd · 2.0 ba · 1,450 sqft · SingleFamily · 62 Days on market
Built 1994 $172/sqft · 18% below area Est $306k · 18% under $4/mo HOA

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

Listing remarks MLS

Don't let this one pass you by! This 3-bedroom, 2-bathroom home is situated on a spacious corner double lot in the desirable Lexington neighborhood of Meraux. Located within the Joseph Davies school district, a practical floor plan, and a covered back patio with ample outdoor space. Just minutes from New Orleans!

Key facts

  • Corner double lot
  • Covered back patio
  • Outdoor space

Tags

CORNER DOUBLE LOTCOVERED BACK PATIOOUTDOOR SPACEJOSEPH DAVIES SCHOOL DISTRICT

Property features AI

Finance

  • Other: Property condition listed as excellent
  • Financial info: No investor or income/expense details provided
  • HOA & community: Annual association fee of $50

Exterior

  • Parking: Driveway
  • Security: Not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Shingle roof; Built on a slab foundation
  • Construction: Brick exterior; Shingle roof; Slab foundation
  • Exterior features: Corner lot; City lot; Oversized lot; Lot dimensions approximately 100 x 110

Interior

  • Kitchen: Appliances not specified
  • Bedrooms: Not specified
  • Flooring: Not specified
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has heating; Has cooling
  • Interior features: Excellent overall condition; 5 total rooms
  • Laundry & utility: Washer/dryer information not specified

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-217 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (15.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (28.1% below list).
  • Recommended offer: $180k (28.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#152 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: crime D, amenities F, commute F.
  • Market conditions: 64 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 62 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 32y 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 $4k; list at $250k implies a 5852% 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 $179,690 (28.1% 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 62 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. Crime grade is D 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.72%
Cap rate
5.57%
Cash-on-cash
-2.58%
DSCR
0.89
GRM
11.6

CMA / ARV

ARV (median comp)
$306,381
List price
$250,000
Delta
-18.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3216 Van Cleave Dr 0.21mi 3/2.0 1,406 (-3%) 10mo $229,500 $163 77
4409 E Genie St 0.20mi 3/2.0 1,420 (-2%) 13mo $234,900 $165 76
3405 Hazel Dr 0.06mi 3/2.0 1,380 (-5%) 17mo $202,000 $146 75
3228 Van Cleave Dr 0.20mi 3/2.0 1,485 (+2%) 15mo $230,000 $155 74
3113 Saint Marie Dr 0.16mi 3/2.0 1,362 (-6%) 16mo $211,000 $155 69
2825 Saint Marie Dr 0.33mi 3/2.0 1,554 (+7%) 12mo $210,000 $135 63
2716 Mayflower Dr 0.44mi 3/2.0 1,588 (+10%) 2mo $260,000 $164 62
4020 Najolia St 0.56mi 3/2.0 1,380 (-5%) 7mo $195,876 $142 60
2717 Blomquist St 0.52mi 3/1.0 1,382 (-5%) 10mo $103,000 $75 56
4100 Najolia St 0.54mi 3/2.0 1,370 (-6%) 12mo $219,900 $161 55
4120 Najolia St 0.50mi 3/2.0 1,564 (+8%) 21mo $263,000 $168 46
2500 Lawrence Ln 0.67mi 3/2.0 1,655 (+14%) 11mo $150,259 $91 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.6%
Equity multiple
0.22×
Total profit
$-54,372
Equity at exit
$37,276
10-year hold
IRR
-16.9%
Equity multiple
0.07×
Total profit
$-65,275
Equity at exit
$21,615

Cash invested: $70,000 (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 70075

Home prices YoY
-18.3%
Active inventory
64
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,797 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$151 /mo · $1,813/yr
Insurance
$104
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$4
Vacancy / Maint / Mgmt
$377
Net cashflow
$-217

Break-even live

Break-even rent $2,072
Max offer price $211,633
Occupancy floor

Sensitivity live

Price -10% $-76 -5% $-146 +0% $-217 +5% $-288 +10% $-359
Rent -10% $-359 -5% $-288 +0% $-217 +5% $-146 +10% $-75
Rate -1.0pp $-91 -0.5pp $-154 base $-217 +0.5pp $-282 +1.0pp $-348

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
$62,500
Closing costs
$7,500
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2709 Munster Blvd Meraux, LA 3.0 2.0 1411 $1,900 $1.35 25d 1 1.07mi
2004 Webster St Meraux, LA 3.0 2.0 1400 $1,750 $1.25 19d 1 1.07mi
2408 Francis St Violet, LA 2.0 2.0 1350 $1,650 $1.22 45d 1 1.33mi
10002 Claiborne St Violet, LA 3.0 2.0 1568 $1,875 $1.20 45d 1 1.41mi

HOA detail

Monthly dues
$4 · $48/yr

Listing history 25 events

  1. 2026-06-21
    days on market $250,000 Active 62 DOM
  2. 2026-06-18
    days on market $250,000 Active 59 DOM
  3. 2026-06-17
    days on market $250,000 Active 58 DOM
  4. 2026-06-16
    days on market $250,000 Active 57 DOM
  5. 2026-06-15
    days on market $250,000 Active 56 DOM
  6. 2026-06-13
    days on market $250,000 Active 54 DOM
  7. 2026-06-10
    days on market $250,000 Active 51 DOM
  8. 2026-06-09
    days on market $250,000 Active 50 DOM
  9. 2026-06-08
    days on market $250,000 Active 49 DOM
  10. 2026-06-07
    days on market $250,000 Active 48 DOM
  11. 2026-06-03
    days on market $250,000 Active 44 DOM
  12. 2026-06-02
    days on market $250,000 Active 43 DOM
  13. 2026-06-01
    days on market $250,000 Active 42 DOM
  14. 2026-05-31
    days on market $250,000 Active 41 DOM
  15. 2026-04-20
    listed $250,000 Active 320-char remark
    Show marketing remark (314 chars)

    Don't let this one pass you by! This 3-bedroom, 2-bathroom home is situated on a spacious corner double lot in the desirable Lexington neighborhood of Meraux. Located within the Joseph Davies school district, a practical floor plan, and a covered back patio with ample outdoor space. Just minutes from New Orleans!

  16. 2026-04-20
    listed $250,000 Active 314-char remark
    Show marketing remark (314 chars)

    Don't let this one pass you by! This 3-bedroom, 2-bathroom home is situated on a spacious corner double lot in the desirable Lexington neighborhood of Meraux. Located within the Joseph Davies school district, a practical floor plan, and a covered back patio with ample outdoor space. Just minutes from New Orleans!

  17. 2025-11-04
    price $252,000
  18. 2025-11-04
    price $252,000
  19. 2025-09-04
    listed $260,000 Active
  20. 2012-02-02
    soldstatus $4,200
  21. 2006-11-14
    soldstatus $30,000
  22. 1994-11-15
    soldstatus $86,500
  23. 1994-11-04
    soldstatus $86,500
  24. 1994-08-17
    listed $88,200
  25. 1994-08-17
    listed $88,200

ⓘ 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
$1,813 · $151/mo
Projected year-2 tax
$1,813 · $151/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 (shaded) · 60% 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 2/10 Low 1 unhealthy d/yr today · 2 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
$21,563
− Mortgage interest
−$14,004
− Property taxes
−$1,813
− Insurance
−$2,048
− Repairs & maintenance
−$1,725
− Management
−$1,725
− HOA
−$48
− Depreciation
−$7,273
Taxable loss
−$7,072
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,697
After-tax cash flow
$-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)

No district data.

Livability — Meraux

Score
65/100
State rank
#152
US rank
#13001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meraux, LA
City population
5,349
Population (ZIP)
5,349

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
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 10% Two or more races 10% Asian 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 16% Scottish 2% Portuguese 1%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 4% Vietnamese 4% Chinese 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
▼ -42.56%
Current HPI
190.054
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

+183.4% since first listed
11 events — show timeline
  • 2026-04-20 Listed $250,000 AcadianaMLS
  • 2026-04-20 Listed $250,000 GSREIN
  • 2025-11-04 Price Changed $252,000 AcadianaMLS
  • 2025-11-04 Price Changed $252,000 GSREIN
  • 2025-09-04 Listed $260,000 AcadianaMLS
  • 2012-02-02 Sold (Public Records) $4,200 Public Records
  • 2006-11-14 Sold (Public Records) $30,000 Public Records
  • 1994-11-15 Sold (Public Records) $86,500 Public Records
  • 1994-11-04 Sold (MLS) $86,500 GSREIN
  • 1994-08-17 Listed $88,200 AcadianaMLS
  • 1994-08-17 Listed $88,200 GSREIN

Property tax history

+1.5%/yr

Latest (2025): $1,813 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…