CashFlowRE
Sign in Sign up
909 Barnes St
C Composite 56.84
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 +24.6/30.0
  • ARV discount +8.7/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.3/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$159,000

909 Barnes St · Bridge City, LA 70094
3 bd · 1.0 ba · 1,040 sqft · SingleFamily · 2 Days on market
Built 1971 Est $163k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cozy, move in ready home! This precious home has it all, great looks at an affordable price! Back yard is a dream, lovely shaded, covered patio to have your morning coffee, or summer evening meal. Beautiful, lush backyard. Updated kitchen and bathroom. Neutral colors throughout the home. Great storage, 2 bedrooms with double closets, large linen/pantry closet, and another large storage closet in hall. Shed had electricity, and great storage. Covered patio assures you will never get wet when entering your new home. House is near restaurants, groceries, and shopping. Few short blocks from the levee and five minutes from the Huey P Long. Hurry and see this great home!

Key facts

  • Great storage
  • Shed had electricity
  • Back yard

Tags

BACK YARDCOVERED PATIOUPDATED KITCHENUPDATED BATHROOMGREAT STORAGESHED HAD ELECTRICITY

Property features AI

Exterior

  • Parking: Covered carport with three or more spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Brick construction; Updated within the last 5 years; Slab foundation
  • Construction: Asphalt shingle roof
  • Exterior features: Fenced yard; Covered oversized patio or porch; Shed(s)

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Central air conditioning; Attic fan
  • Interior features: Ceiling fans; Pantry
  • Laundry & utility: Washer; Dryer

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/1.0-bath single-family listed at $159k.

Deal economics

  • At list price, monthly cash flow is $327 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).

Location & tenants

  • Location reads 61/100 on livability (#225 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, 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 soft (-0.8%/yr); 186 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 37% 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 15y 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 $42k; list at $159k implies a 280% gain — meaningful room to come down on a strong offer.
Recommended offer $159,000

Questions for the listing agent

  1. Built in 1971 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.03%
Cap rate
8.76%
Cash-on-cash
8.82%
DSCR
1.39
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$163,280
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
953 Pato St 0.09mi 3/1.5 965 (-7%) 3mo $135,703 $141 79
705 Hooter Rd 0.17mi 3/2.0 1,115 (+7%) 9mo $175,000 $157 68
804 Lander St 0.18mi 3/1.5 1,160 (+12%) 2mo $212,000 $183 68
761 Lander St 0.28mi 3/1.0 1,000 (-4%) 23mo $126,500 $127 61
748 Oak Ave 0.32mi 3/1.0 1,117 (+7%) 15mo $185,000 $166 60
1100 Oak Ave 0.30mi 2/1.0 (-1) 981 (-6%) 18mo $178,000 $181 57
1056 Oak Ave 0.23mi 2/1.0 (-1) 1,107 (+6%) 21mo $179,000 $162 56
672 Hooter Rd 0.23mi 3/1.0 1,140 (+10%) 22mo $84,000 $74 55
636 Oak Ave 0.49mi 3/2.0 1,100 (+6%) 12mo $195,000 $177 53
528 Oak Ave 0.62mi 2/1.0 (-1) 1,171 (+13%) 8mo $175,000 $149 39
212 7th St 0.61mi 2/1.0 (-1) 1,183 (+14%) 10mo $135,000 $114 35

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
-6.1%
Equity multiple
0.78×
Total profit
$-9,775
Equity at exit
$23,707
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-461
Equity at exit
$13,747

Cash invested: $44,520 (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
8.1×

Monthly cashflow live

Estimated rent
$1,640 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$68 /mo · $818/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$327

Break-even live

Break-even rent $1,226
Max offer price $159,000
Occupancy floor 75%

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
$39,750
Closing costs
$4,770
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
769 Lander St Westwego, LA 3.0 1.0 1150 $1,600 $1.39 43d 1 0.26mi
1020 Mono Ct Westwego, LA 3.0 2.0 1400 $1,750 $1.25 43d 1 0.29mi
759 Oak Ave Westwego, LA 2.0 1.0 950 $1,225 $1.29 3d 1 0.34mi
305 5th St Bridge City, LA 2.0 1.0 700 $1,250 $1.79 44d 1 0.47mi
309 5th St Bridge City, LA 3.0 2.0 1160 $1,550 $1.34 23d 1 0.47mi
1433 Utah Beach Dr Bridge City, LA 1.0–3.0 1.0–1.5 747 $1,150 $1.54 4d 6 0.56mi
237 Vinet Ave New Orleans, LA 2.0 1.0 1195 $1,800 $1.51 4d 1 1.45mi

Listing history 3 events

  1. 2026-06-18
    days on market $159,000 Active 2 DOM
  2. 2026-06-16
    remarks 674-char remark
  3. 2026-06-16
    listed $159,000 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
$818 · $68/mo
Projected year-2 tax
$874 · $73/mo
Expected delta
+$57/yr (+$5/mo · 6.9%)

ⓘ 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
$19,680
− Mortgage interest
−$8,906
− Property taxes
−$818
− Insurance
−$795
− Repairs & maintenance
−$1,574
− Management
−$1,574
− Depreciation
−$4,625
Taxable income
$1,387
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$333
After-tax cash flow
$3,596/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 — Bridge City

Score
61/100
State rank
#225
US rank
#17357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridge City, LA
County
Jefferson Parish · 426,999 people
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

+279.9% since first listed
5 events — show timeline
  • 2026-06-15 Listed $159,000 AcadianaMLS
  • 2026-06-15 Listed $159,000 GSREIN
  • 2011-04-15 Listed $95,000 GSREIN
  • 2011-04-15 Listed $95,000 AcadianaMLS
  • 1987-02-01 Sold (Public Records) $41,850 Public Records

Property tax history

+1.9%/yr

Latest (2025): $818 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…