4024 Regina Coeli Ct · Estelle, LA 70072

$190,000

3 bd · 2.0 ba · 1,137 sqft · SingleFamily · 274 Days on market

Built 2002 6,599 sqft lot $167/sqft · 9% below area Est $210k · 9% under

---

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 +20.5/30.0
• ARV discount +11.8/15.0
• DSCR +6.5/10.0
• 1% rule +4.6/10.0
• Livability +3.2/5.0
• Rent growth +2.8/5.0
• Schools +2.5/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

3 bedroom 2 bath. Brick home with open floor plan. Rear yard access. Will not go FHA or VA. Cash or renovation loans preferred Price increase reflects BANK REQUIRED FOR PAYOFFS . Seller will make no repairs. POF or renovation approval required to view. Occupied, do not disturb.

Key facts

• Open floor plan
• Rear yard access
• Brick home

Tags

• BRICK HOME
• OPEN FLOOR PLAN
• REAR YARD ACCESS

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $190k.

Deal economics

• At list price, monthly cash flow is $185 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $183k (3.7% below list).
• Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
• Cap rate 7.9% vs local median 5.7% in Estelle — 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 64/100 on livability (#183 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools F, crime F, amenities F.
• 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 rising (+1.1%/yr); 294 active listings in the ZIP; 13 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 40% of the median local income ($55k/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 $6k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 274 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 24y ago; this cycle's ask is 9% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $108k; list at $190k implies a 76% 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 $167,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 274 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 0.96% ✗
• Cap rate: 7.88%
• Cash-on-cash: 5.67%
• DSCR: 1.25
• GRM: 8.7

CMA / ARV

• ARV (median comp): $209,843
• List price: $190,000
• Delta: -9.46%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
4149 Ames Blvd	0.13mi	3/2.0	1,134 (-0%)	6mo	$188,000	$166	88
4141 Ames Blvd	0.13mi	3/2.0	1,100 (-3%)	1mo	$196,900	$179	88
4150 E Ames Blvd	0.05mi	3/2.0	1,196 (+5%)	3mo	$71,500	$60	86
5009 Rochester Dr	0.62mi	3/2.0	1,112 (-2%)	1mo	$180,000	$162	67
2812 Dolores Dr	0.53mi	3/2.0	1,072 (-6%)	1mo	$199,000	$186	65
2548 Pritchard Rd	0.32mi	3/1.5	1,042 (-8%)	6mo	$175,000	$168	64
2720 Amigo Ave	0.56mi	3/2.0	1,045 (-8%)	0mo	$85,000	$81	60
2420 Taffy Dr	0.64mi	3/2.0	1,211 (+6%)	2mo	$196,000	$162	58
2876 Barataria Blvd	0.57mi	2/2.0 (-1)	1,050 (-8%)	4mo	$115,000	$110	53
2508 Delta Pointe Dr	0.53mi	3/2.0	1,282 (+13%)	5mo	$246,500	$192	50
2433 Jeanne St	0.58mi	3/2.0	1,284 (+13%)	2mo	$183,000	$143	49
5153 Mount Shasta Dr	0.72mi	3/1.0	1,220 (+7%)	1mo	$165,000	$135	49

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 · 1.05% rent growth · sell at horizon

5-year hold

• IRR: -11.9%
• Equity multiple: 0.58×
• Total profit: $-22,541
• Equity at exit: $28,330

10-year hold

• IRR: -5.8%
• Equity multiple: 0.65×
• Total profit: $-18,384
• Equity at exit: $16,428

Cash invested: $53,200 (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.

Methodology + full state rankings →

ZIP-level market 70072

• Rents YoY: 1.1%
• Active inventory: 294
• Price-to-rent: 8.7×

Monthly cashflow live

• Estimated rent: $1,830 high
• Mortgage (P&I): −$996
• Tax from tax record: −$119 /mo · $1,427/yr
• Insurance: −$79
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$384
• Net cashflow: $185

Break-even live

Break-even rent $1,596

Max offer price $190,000

Occupancy floor 85%

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: $47,500
• Closing costs: $5,700
• Reserves months: —
• Total cash needed: —

Rent comps 13 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2417 Highland Meadows Dr Marrero, LA	4.0	2.0	1400	$1,950	$1.39	44d	1	0.38mi
2544 Jeanne St Marrero, LA	4.0	2.0	1158	$2,300	$1.99	24d	1	0.49mi
2425 Ramsey Dr Marrero, LA	4.0	2.0	1500	$1,800	$1.20	2d	1	0.51mi
116 Sunrise Dr Marrero, LA	3.0	1.5	1225	$1,750	$1.43	44d	1	0.63mi
2748 Erin Dr Marrero, LA	3.0	2.0	1460	$1,850	$1.27	24d	1	0.78mi
5160 Mount Matterhorn St Marrero, LA	2.0	1.0	1000	$1,050	$1.05	24d	1	0.82mi
5162 Mount Matterhorn Ave Marrero, LA	2.0	1.0	1000	$1,050	$1.05	4d	1	0.82mi
5913 S Oak Dr Marrero, LA	4.0	2.0	1300	$1,950	$1.50	24d	1	0.98mi
2704 Sieglinde Ct Marrero, LA	3.0	2.0	1122	$1,850	$1.65	24d	1	1.05mi
2632 Dove Ave Unit NA Marrero, LA	3.0	2.0	1250	$1,650	$1.32	44d	1	1.23mi
2325 Wilton St Unit A Marrero, LA	2.0	1.0	1000	$1,200	$1.20	44d	1	1.37mi
4613 Ames Blvd Marrero, LA	3.0	2.0	1461	$2,350	$1.61	44d	1	1.37mi
5118 Ehret Rd Unit B Marrero, LA	3.0	2.5	1275	$1,800	$1.41	4d	1	1.40mi

Listing history 25 events

1. 2026-06-18
   days on market $190,000 Active 274 DOM
2. 2026-06-17
   days on market $190,000 Active 273 DOM
3. 2026-06-16
   days on market $190,000 Active 272 DOM
4. 2026-06-15
   days on market $190,000 Active 271 DOM
5. 2026-06-13
   days on market $190,000 Active 269 DOM
6. 2026-06-10
   days on market $190,000 Active 266 DOM
7. 2026-06-09
   days on market $190,000 Active 265 DOM
8. 2026-06-08
   days on market $190,000 Active 264 DOM
9. 2026-06-07
   days on market $190,000 Active 263 DOM
10. 2026-06-03
    days on market $190,000 Active 259 DOM
11. 2026-06-02
    days on market $190,000 Active 258 DOM
12. 2026-06-01
    days on market $190,000 Active 257 DOM
13. 2026-05-31
    days on market $190,000 Active 256 DOM
14. 2026-05-13
    price $190,000 278-char remark

    Show marketing remark (279 chars)

    3 bedroom 2 bath. Brick home with open floor plan. Rear yard access. Will not go FHA or VA. Cash or renovation loans preferred Price increase reflects BANK REQUIRED FOR PAYOFFS . Seller will make no repairs. POF or renovation approval required to view. Occupied, do not disturb.

15. 2026-05-13
    price $190,000 279-char remark

    Show marketing remark (279 chars)

    3 bedroom 2 bath. Brick home with open floor plan. Rear yard access. Will not go FHA or VA. Cash or renovation loans preferred Price increase reflects BANK REQUIRED FOR PAYOFFS . Seller will make no repairs. POF or renovation approval required to view. Occupied, do not disturb.

16. 2025-09-17
    listed $175,000 Active 278-char remark

    Show marketing remark (279 chars)

    3 bedroom 2 bath. Brick home with open floor plan. Rear yard access. Will not go FHA or VA. Cash or renovation loans preferred Price increase reflects BANK REQUIRED FOR PAYOFFS . Seller will make no repairs. POF or renovation approval required to view. Occupied, do not disturb.

17. 2025-09-17
    listed $175,000 Active 279-char remark

    Show marketing remark (279 chars)

    3 bedroom 2 bath. Brick home with open floor plan. Rear yard access. Will not go FHA or VA. Cash or renovation loans preferred Price increase reflects BANK REQUIRED FOR PAYOFFS . Seller will make no repairs. POF or renovation approval required to view. Occupied, do not disturb.

18. 2025-09-17
    listed $175,000 Active

    Show marketing remark (279 chars)

    3 bedroom 2 bath. Brick home with open floor plan. Rear yard access. Will not go FHA or VA. Cash or renovation loans preferred Price increase reflects BANK REQUIRED FOR PAYOFFS . Seller will make no repairs. POF or renovation approval required to view. Occupied, do not disturb.

19. 2010-01-22
    soldstatus $108,000
20. 2009-07-07
    listed $108,000
21. 2009-07-07
    listed $108,000
22. 2002-07-01
    soldstatus $94,000
23. 2002-06-28
    soldstatus $94,000
24. 2002-02-18
    listed $94,000
25. 2002-02-18
    listed $94,000

ⓘ 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: $1,427 · $119/mo
• Projected year-2 tax: $1,427 · $119/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 · 60% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 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 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $21,961
• − Mortgage interest: −$10,643
• − Property taxes: −$1,427
• − Insurance: −$1,748
• − Repairs & maintenance: −$1,757
• − Management: −$1,757
• − Depreciation: −$5,527
• Taxable loss: −$897
• Est. tax savings @ 24.0%: +$215
• After-tax cash flow: $2,434/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 — Estelle

• Score: 64/100
• State rank: #183
• US rank: #14840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Estelle, LA
• County: Jefferson Parish · 426,999 people
• Metro: New Orleans-Metairie, LA
• Population (ZIP): 55,693
• Household income: $54,885
• Rent vs Own: 24.6% rent · 75.4% own
• Severe rent burden: 1807.0

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 0.67)
• Race & ethnicity: Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
• Hispanic origin (detail): Mexican 4% Dominican 1%
• Common ancestry: Lithuanian 12% Hispanic 1%
• Foreign-born: 10% · Canada, Vietnam, Jamaica
• Languages at home: 85% English-only · Spanish 8% Vietnamese 4% French/Haitian/Cajun 2%

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: ▼ -89.87%
• Current HPI: 161.7477
• Rent YoY: ▲ 1.05%
• 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
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+102.1% since first listed

12 events — show timeline

• 2026-05-13 Price Changed $190,000 AcadianaMLS
• 2026-05-13 Price Changed $190,000 GSREIN
• 2025-09-17 Listed $175,000 AcadianaMLS
• 2025-09-17 Listed $175,000 GSREIN
• 2025-09-17 Listed $175,000 AcadianaMLS
• 2010-01-22 Sold (MLS) $108,000 GSREIN
• 2009-07-07 Listed $108,000 GSREIN
• 2009-07-07 Listed $108,000 AcadianaMLS
• 2002-07-01 Sold (Public Records) $94,000 Public Records
• 2002-06-28 Sold (MLS) $94,000 GSREIN
• 2002-02-18 Listed $94,000 GSREIN
• 2002-02-18 Listed $94,000 AcadianaMLS

Property tax history

+1.3%/yr

Latest (2025): $1,427 · +0.3% YoY. Source: county tax records.