CashFlowRE
Sign in Sign up
618 Avenue H Ave
B Composite 71.48
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 +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Livability +3.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$150,000

618 Avenue H Ave · Westwego, LA 70094
3 bd · 2.0 ba · 1,781 sqft · SingleFamily · 137 Days on market
Built 1960 $84/sqft · 31% below area Est $218k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting 3bd/2ba home in the heart of Westwego. This home features a large open floor concept with tons of natural light. The living area flows seamlessly into the kitchen, making it great for entertaining or simply enjoying day-to-day living. The roof is just 2 years old and the HVAC system is only 1 year old, ensuring comfort and efficiency throughout the seasons. This home is a blank canvas, waiting for you to add your cosmetic touches and make it uniquely yours. Schedule your appointment today.

Key facts

  • Open floor concept
  • Natural light
  • Large kitchen

Tags

OPEN FLOOR CONCEPTNATURAL LIGHTLARGE KITCHENNEW ROOFNEW HVAC SYSTEM

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 $150k.

Deal economics

  • At list price, monthly cash flow is $497 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 6.5% in Westwego — 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 68/100 on livability (#97 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: schools C-, crime D, amenities D-.
  • 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: Rents soft (-0.8%/yr); 186 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 41% of the median local income ($54k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 16y 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 $78k; list at $150k implies a 92% gain — meaningful room to come down on a strong offer.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 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 1960 — 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. 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?
  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
1.21%
Cap rate
10.27%
Cash-on-cash
14.20%
DSCR
1.63
GRM
6.9

CMA / ARV

ARV (median comp)
$217,554
List price
$150,000
Delta
-31.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
927 Cedre Dr 0.24mi 3/2.0 1,801 (+1%) 18mo $187,000 $104 72
718 West Dr 0.25mi 4/2.0 (+1) 1,827 (+3%) 10mo $275,000 $151 71
714 West Dr 0.25mi 3/1.0 1,600 (-10%) 3mo $55,000 $34 65
1175 Avenue C 0.72mi 3/2.0 1,800 (+1%) 2mo $180,000 $100 63
855 1/2 Avenue D Ave 0.24mi 3/2.0 1,947 (+9%) 18mo $145,000 $74 58
628 Keller Ave 0.35mi 3/2.0 1,700 (-4%) 22mo $235,000 $138 58
801 Central Ave 0.36mi 4/2.0 (+1) 1,741 (-2%) 21mo $233,000 $134 57
802 Avenue B Ave 0.38mi 4/2.0 (+1) 1,700 (-4%) 22mo $175,000 $103 51
440 Klein St 0.52mi 4/2.0 (+1) 1,835 (+3%) 21mo $220,000 $120 49
533 Chipley St 0.43mi 3/2.5 2,020 (+13%) 15mo $240,000 $119 43
7817 Alma St 0.74mi 4/2.0 (+1) 1,584 (-11%) 12mo $205,000 $129 32

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$1,983
Equity at exit
$22,365
10-year hold
IRR
7.8%
Equity multiple
1.52×
Total profit
$21,767
Equity at exit
$12,969

Cash invested: $42,000 (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 70094

Rents YoY
-0.8%
Active inventory
186
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,817 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$89 /mo · $1,072/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$497

Break-even live

Break-even rent $1,188
Max offer price $150,000
Occupancy floor 68%

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
$37,500
Closing costs
$4,500
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 44d 1 0.51mi
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 23d 1 0.68mi
653 Vic a Pitre Dr Westwego, LA 3.0 2.0 1491 $2,200 $1.48 4d 1 0.71mi
1233 Central Ave Westwego, LA 3.0 1.5 1357 $1,500 $1.11 23d 1 0.74mi
1226 Kenny Dr Westwego, LA 4.0 2.0 1300 $1,650 $1.27 23d 1 0.91mi
1029 Joyce St Marrero, LA 3.0 2.0 1300 $1,650 $1.27 14d 1 0.97mi
569 Magnolia Dr Marrero, LA 2.0 1.5 1450 $1,500 $1.03 44d 1 1.08mi
22 Gladiola Ct Marrero, LA 3.0 2.0 1933 $2,200 $1.14 44d 1 1.35mi
6035 Tchoupitoulas St New Orleans, LA 3.0 2.0 2592 $3,750 $1.45 23d 1 1.40mi

Listing history 39 events

  1. 2026-06-18
    days on market $150,000 Active 137 DOM
  2. 2026-06-17
    days on market $150,000 Active 136 DOM
  3. 2026-06-16
    days on market $150,000 Active 135 DOM
  4. 2026-06-15
    days on market $150,000 Active 134 DOM
  5. 2026-06-13
    days on market $150,000 Active 132 DOM
  6. 2026-06-10
    days on market $150,000 Active 129 DOM
  7. 2026-06-09
    days on market $150,000 Active 128 DOM
  8. 2026-06-08
    days on market $150,000 Active 127 DOM
  9. 2026-06-07
    days on market $150,000 Active 126 DOM
  10. 2026-06-03
    days on market $150,000 Active 122 DOM
  11. 2026-06-02
    days on market $150,000 Active 121 DOM
  12. 2026-06-01
    days on market $150,000 Active 120 DOM
  13. 2026-05-31
    days on market $150,000 Active 119 DOM
  14. 2026-02-01
    listed $150,000 Active 519-char remark
    Show marketing remark (519 chars)

    Welcome to this inviting 3bd/2ba home in the heart of Westwego. This home features a large open floor concept with tons of natural light. The living area flows seamlessly into the kitchen, making it great for entertaining or simply enjoying day-to-day living. The roof is just 2 years old and the HVAC system is only 1 year old, ensuring comfort and efficiency throughout the seasons. This home is a blank canvas, waiting for you to add your cosmetic touches and make it uniquely yours. Schedule your appointment today.

  15. 2026-02-01
    listed $150,000 Active 519-char remark
    Show marketing remark (519 chars)

    Welcome to this inviting 3bd/2ba home in the heart of Westwego. This home features a large open floor concept with tons of natural light. The living area flows seamlessly into the kitchen, making it great for entertaining or simply enjoying day-to-day living. The roof is just 2 years old and the HVAC system is only 1 year old, ensuring comfort and efficiency throughout the seasons. This home is a blank canvas, waiting for you to add your cosmetic touches and make it uniquely yours. Schedule your appointment today.

  16. 2025-08-01
    listed $155,000 Active
  17. 2025-01-31
    listed $158,000 Active
  18. 2024-09-27
    price $160,000
  19. 2024-08-28
    listed $160,000 Active
  20. 2024-08-01
    historical
  21. 2024-07-09
    price $175,000
  22. 2024-07-06
    price $173,000
  23. 2024-05-15
    price $177,000
  24. 2024-05-01
    price $182,000
  25. 2024-03-10
    price $185,000
  26. 2024-02-10
    price $187,000
  27. 2024-01-03
    status Active
  28. 2024-01-01
    historical
  29. 2023-11-06
    price $190,000
  30. 2023-09-18
    price $205,000
  31. 2023-08-26
    listed $215,000 Active
  32. 2023-08-26
    listed $175,000
  33. 2012-02-13
    soldstatus $78,000
  34. 2012-02-10
    soldstatus $78,000
  35. 2011-06-20
    listed $80,000
  36. 2011-06-20
    listed $80,000
  37. 2010-11-22
    listed $110,000
  38. 2010-11-22
    listed $110,000
  39. 1980-06-01
    soldstatus $55,000

ⓘ 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
$1,072 · $89/mo
Projected year-2 tax
$1,072 · $89/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
$21,802
− Mortgage interest
−$8,402
− Property taxes
−$1,072
− Insurance
−$750
− Repairs & maintenance
−$1,744
− Management
−$1,744
− Depreciation
−$4,364
Taxable income
$3,726
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$894
After-tax cash flow
$5,068/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 — Westwego

Score
68/100
State rank
#97
US rank
#9851

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westwego, LA
County
Jefferson Parish · 426,999 people
City population
32,130
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,130
Household income
$53,597
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1457.0

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 0.65)
Race & ethnicity
Black 46% White 36% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 9% Scottish 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 11% Vietnamese 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
▼ -111.56%
Current HPI
102.9992
Rent YoY
▼ -0.80%
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

+172.7% since first listed
26 events — show timeline
  • 2026-02-01 Listed $150,000 GSREIN
  • 2026-02-01 Listed $150,000 AcadianaMLS
  • 2025-08-01 Listed $155,000 AcadianaMLS
  • 2025-01-31 Listed $158,000 AcadianaMLS
  • 2024-09-27 Price Changed $160,000 GSREIN
  • 2024-08-28 Listed $160,000 AcadianaMLS
  • 2024-08-01 Delisted GBRMLS
  • 2024-07-09 Price Changed $175,000 GBRMLS
  • 2024-07-06 Price Changed $173,000 GBRMLS
  • 2024-05-15 Price Changed $177,000 GBRMLS
  • 2024-05-01 Price Changed $182,000 GBRMLS
  • 2024-03-10 Price Changed $185,000 GBRMLS
  • 2024-02-10 Price Changed $187,000 GBRMLS
  • 2024-01-03 Relisted GBRMLS
  • 2024-01-01 Delisted GBRMLS
  • 2023-11-06 Price Changed $190,000 GBRMLS
  • 2023-09-18 Price Changed $205,000 GBRMLS
  • 2023-08-26 Listed $175,000 AcadianaMLS
  • 2023-08-26 Listed $215,000 GBRMLS
  • 2012-02-13 Sold (Public Records) $78,000 Public Records
  • 2012-02-10 Sold (MLS) $78,000 GSREIN
  • 2011-06-20 Listed $80,000 AcadianaMLS
  • 2011-06-20 Listed $80,000 GSREIN
  • 2010-11-22 Listed $110,000 GSREIN
  • 2010-11-22 Listed $110,000 AcadianaMLS
  • 1980-06-01 Sold (Public Records) $55,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,072 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…