CashFlowRE
Sign in Sign up
129 Ocean Ave
B+ Composite 76.02
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
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

129 Ocean Ave · Gretna, LA 70053
4 bd · 2.0 ba · 2,000 sqft · SingleFamily · 9 Days on market
Built 1926 Est $364k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Gretna neighborhood. Just steps from the river, this classic wood-frame home is filled with timeless character and original features that reflect the craftsmanship of a bygone era. Built to stand the test of time, this home is ready to be restored to its magnificent luster. Priced @ lot value, this property offers endless possibilities for renovation, restoration, or creating the home of your dreams. Bring your vision to life and make this beautiful historic treasure smile again. Rare location. Historic charm. Unlimited potential. Schedule your showing today!

Key facts

  • Steps from the river
  • Original features
  • Historic charm

Tags

GRETNA NEIGHBORHOODSTEPS FROM THE RIVERCLASSIC WOOD-FRAME HOMEORIGINAL FEATURESHISTORIC CHARM

Property features AI

Finance

  • Other: City lot with rectangular dimensions (48 x 148); Property listed in poor condition

Exterior

  • Parking: Driveway; Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Requires total renovation; Raised foundation
  • Construction: Frame construction with wood siding; Asphalt shingle roof
  • Exterior features: Fenced yard; Front porch

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Cathedral ceilings; High ceilings; Vaulted ceilings

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/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Cap rate 13.7% vs local median 5.1% in Gretna — 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 70/100 on livability (#58 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools B+; Watch: crime F, employment 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: 113 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $3,060/mo this rent would consume 92% of the median local household income ($40k/yr) (locally 1911% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 33y 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 $50k; list at $195k implies a 290% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $195,000

Questions for the listing agent

  1. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.57%
Cap rate
13.72%
Cash-on-cash
26.51%
DSCR
2.18
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$364,000
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 Jefferson St 0.23mi 3/2.0 (-1) 1,700 (-15%) 9mo $309,500 $182 51
718 Monroe St 0.52mi 3/2.0 (-1) 2,224 (+11%) 9mo $379,900 $171 45
918 Perry St 0.64mi 3/2.0 (-1) 1,736 (-13%) 0mo $80,000 $46 43
800 Hancock St 0.64mi 3/1.0 (-1) 1,873 (-6%) 15mo $190,000 $101 38
620 Amelia St 0.74mi 3/2.0 (-1) 2,128 (+6%) 17mo $468,500 $220 35
40 Holly Dr 0.63mi 3/3.0 (-1) 1,712 (-14%) 9mo $385,000 $225 30

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
20.3%
Equity multiple
1.83×
Total profit
$45,183
Equity at exit
$29,075
10-year hold
IRR
28.5%
Equity multiple
3.53×
Total profit
$138,108
Equity at exit
$16,860

Cash invested: $54,600 (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 70053

Active inventory
113
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$3,060 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$107 /mo · $1,288/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$643
Net cashflow
$1,206

Break-even live

Break-even rent $1,533
Max offer price $195,000
Occupancy floor 56%

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
$48,750
Closing costs
$5,850
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2041 S Chippewa St Unit 2041 New Orleans, LA 3.0 2.5 1400 $2,700 $1.93 43d 1 0.91mi
1420 Annunciation St New Orleans, LA 1.0–3.0 1.0–2.0 1019 $2,390 $2.35 1d 78 0.98mi
921 Race St Unit C New Orleans, LA 3.0 2.0 1570 $3,000 $1.91 10d 1 0.99mi
513 Park Blvd New Orleans, LA 3.0 2.0 1600 $2,300 $1.44 3d 1 1.02mi
2028 Magazine St New Orleans, LA 3.0 2.5 2600 $7,000 $2.69 17d 1 1.13mi
1204 Saint Andrew St Unit 1204 New Orleans, LA 3.0 2.0 1600 $2,300 $1.44 23d 1 1.19mi
1050 Annunciation St Unit 1272355P New Orleans, LA 2.0–5.0 2.0–4.0 1544 $3,489 $2.26 3d 3 1.20mi
1306 Felicity St Unit C New Orleans, LA 3.0 3.0 1500 $2,450 $1.63 17d 1 1.20mi
127 Willow Dr Gretna, LA 3.0 2.0 2250 $2,300 $1.02 23d 1 1.20mi
127 Willow Dr Gretna, LA 3.0 2.0 2250 $2,200 $0.98 43d 1 1.20mi
530 2nd St New Orleans, LA 3.0 2.5 2050 $5,250 $2.56 43d 1 1.21mi
515 3rd St New Orleans, LA 3.0 3.0 1687 $2,650 $1.57 44d 1 1.23mi
2517 Saint Thomas St New Orleans, LA 3.0 3.0 2010 $4,000 $1.99 3d 1 1.24mi
1435 Euterpe St New Orleans, LA 4.0 3.5 2825 $16,000 $5.66 16d 1 1.29mi
1021 1st St New Orleans, LA 4.0 4.0 2621 $4,500 $1.72 3d 1 1.31mi
1525 Melpomene St Unit Na New Orleans, LA 3.0 1.5 1700 $4,000 $2.35 43d 1 1.38mi
2320 Mardi Gras Blvd New Orleans, LA 4.0 2.5 1600 $2,500 $1.56 1d 1 1.39mi
433 Homer St Unit 1 New Orleans, LA 4.0 2.0 1570 $1,850 $1.18 23d 1 1.44mi
2608 Magazine St New Orleans, LA 3.0 2.0 1844 $3,100 $1.68 43d 1 1.44mi
2628 Magazine St New Orleans, LA 3.0 2.0 1400 $2,650 $1.89 17d 1 1.47mi

Listing history 7 events

  1. 2026-06-18
    days on market $195,000 Active 9 DOM
  2. 2026-06-17
    days on market $195,000 Active 8 DOM
  3. 2026-06-16
    days on market $195,000 Active 7 DOM
  4. 2026-06-15
    days on market $195,000 Active 6 DOM
  5. 2026-06-13
    days on market $195,000 Active 4 DOM
  6. 2026-06-10
    remarks 565-char remark
  7. 2026-06-10
    listed $195,000 Active 1 DOM

ⓘ 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
$1,288 · $107/mo
Projected year-2 tax
$1,288 · $107/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
$36,718
− Mortgage interest
−$10,923
− Property taxes
−$1,288
− Insurance
−$975
− Repairs & maintenance
−$2,937
− Management
−$2,937
− Depreciation
−$5,673
Taxable income
$11,985
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,876
After-tax cash flow
$11,597/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 — Gretna

Score
70/100
State rank
#58
US rank
#7679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gretna, LA
County
Jefferson Parish · 426,999 people
City population
56,969
Metro
New Orleans-Metairie, LA
Population (ZIP)
16,621
Household income
$39,950
Rent vs Own
53.4% rent · 46.6% own
Severe rent burden
1911.0

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 0.70)
Race & ethnicity
White 36% Black 34% Hispanic / Latino 23% Two or more races 15% Asian 2%
Hispanic origin (detail)
Mexican 4% Cuban 2%
Common ancestry
Lithuanian 7% Iranian 1% Slovak 1%
Foreign-born
19% · Canada, Vietnam, China
Languages at home
76% English-only · Spanish 20% Vietnamese 1% German/W. Germanic 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
▼ -115.90%
Current HPI
121.765
Rent YoY
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

+875.0% since first listed
7 events — show timeline
  • 2026-06-08 Listed $195,000 AcadianaMLS
  • 2026-06-08 Listed $195,000 GSREIN
  • 2025-05-20 Sold (Public Records) $50,000 Public Records
  • 2000-06-01 Sold (Public Records) $45,000 Public Records
  • 1993-12-01 Sold (MLS) $11,000 GSREIN
  • 1993-01-25 Listed $20,000 AcadianaMLS
  • 1993-01-25 Listed $20,000 GSREIN

Property tax history

+1.4%/yr

Latest (2025): $1,288 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…