5 bd · 3.0 ba ·
1,877 sqft ·
Built 1980
· MultiFamily
· Pending
· 236 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,075/mo
Mortgage (P&I)
−$1,274
Tax + insurance
−$405
HOA
−$0
Vac / Maint / Mgmt
−$646
Net cashflow
$750/mo
Annual
$8,999/yr
Cap rate
10.00%
Cash-on-cash
13.23%
DSCR
1.59
1% rule
1.27%
Cash to close
$68,040
Investor read
This is a 5-bed/3.0-bath multifamily listed at $243k. Condition is rated fair.
At list price, monthly cash flow is $750 ($9k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $243k).
It's been on market 236 days — a 12% lower offer ($214k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $214k (12.0% below list) — sets the bar for market timing.
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.
Location reads 69/100 on livability (#66 in LA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
Zoned schools: Belle Chasse Elementary School (math 54% / reading 60%, grade C+, #79 of 646 statewide, top 13%, 579 students, 58% FRL); Belle Chasse Middle School (math 40% / reading 44%, grade D-, #59 of 218 statewide, top 27%, 721 students, 62% FRL); Belle Chasse High School (math 51% / reading 54%, grade C-, #30 of 265 statewide, top 12%, 959 students, 51% FRL).
Market conditions: Rents falling (-13.6%/yr); 185 active listings in the ZIP; solid renter incomes; 88 units permitted in Plaquemines Parish in 2024 (0 in 5+ unit buildings).
Plaquemines County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
2 sale attempts 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.
Cap rate 10.0% vs local median 3.8% in Belle Chasse — 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.
This rent runs 37% of the median local income ($99k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
It's been on market 236 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are A-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?
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.
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.
How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Repairs flagged (vision-AI assessment)
Major: kitchen cabinets
— severely dated and worn
Major: bathroom fixtures
— dated and small
Moderate: exterior paint
— some discoloration
CashFlowRE · CFR-KR2Y9PE6X7ZJ6S
· Data 3 weeks agocashflowre.app · 2026-05-29