3 bd · 1.0 ba ·
1,167 sqft ·
Built 1985
· SingleFamily
· Active
· 188 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,562/mo
Mortgage (P&I)
−$970
Tax + insurance
−$308
HOA
−$0
Vac / Maint / Mgmt
−$328
Net cashflow
$-44/mo
Annual
$-534/yr
Cap rate
6.00%
Cash-on-cash
-1.03%
DSCR
0.95
1% rule
0.84%
Cash to close
$51,800
Investor read
This is a 3-bed/1.0-bath single-family listed at $185k.
At list price, monthly cash flow is $-44 ($-534/yr) — negative.
To cash-flow at today's rent, offer at most $179k (3.5% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (15.6% below list).
It's been on market 188 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $156k (15.6% below list) — sets the bar for 1% rule.
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.
Location reads 65/100 on livability (#137 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime F, amenities F, commute F.
Market conditions: Rents rising (+3.1%/yr); 209 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
This rent runs 34% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 188 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
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.
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?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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.
CashFlowRE · CFR-MZ2W6J2Q3P4619
· Data 2 days agocashflowre.app · 2026-05-29