CashFlowRE
Sign in Sign up
1609 Robert Dr
C Composite 57.48
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 +19.2/30.0
  • Appreciation +7.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Schools +5.0/10.0
  • 1% rule +4.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$170,000

1609 Robert Dr · Poydras, LA 70085
6 bd · 4.0 ba · 2,400 sqft · Manufactured · 354 Days on market
Built 2005

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

Key facts

  • Parking
  • Built 2005
  • Listed 354 days

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 6-bed/4.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/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 $154k (9.4% below list).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#309 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-, crime B; Watch: amenities F, commute F, employment F.
  • Market conditions: 95 active listings in the ZIP; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($1k loan paydown + $9k appreciation (5.5% local appreciation)).
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.5% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 354 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 11233% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $8k; list at $170k implies a 2025% 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 $149,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 354 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. 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
0.91%
Cap rate
7.59%
Cash-on-cash
4.64%
DSCR
1.21
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.49% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.6%
Equity multiple
2.08×
Total profit
$51,426
Equity at exit
$101,425
10-year hold
IRR
16.7%
Equity multiple
4.09×
Total profit
$146,875
Equity at exit
$179,405

Cash invested: $47,600 (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 70085

Home prices YoY
3.4%
Active inventory
95
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,540 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$70 /mo · $844/yr
Insurance
$71
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$118

Break-even live

Break-even rent $1,391
Max offer price $170,000
Occupancy floor 87%

Sensitivity live

Price -10% $214 -5% $166 +0% $118 +5% $69 +10% $21
Rent -10% $-4 -5% $57 +0% $118 +5% $178 +10% $239
Rate -1.0pp $203 -0.5pp $161 base $118 +0.5pp $73 +1.0pp $29

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
$42,500
Closing costs
$5,100
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.

Listing history 29 events

  1. 2026-06-21
    days on market $170,000 Active 354 DOM
  2. 2026-06-18
    days on market $170,000 Active 351 DOM
  3. 2026-06-17
    days on market $170,000 Active 350 DOM
  4. 2026-06-16
    days on market $170,000 Active 349 DOM
  5. 2026-06-15
    days on market $170,000 Active 348 DOM
  6. 2026-06-13
    days on market $170,000 Active 346 DOM
  7. 2026-06-10
    days on market $170,000 Active 343 DOM
  8. 2026-06-09
    days on market $170,000 Active 342 DOM
  9. 2026-06-08
    days on market $170,000 Active 341 DOM
  10. 2026-06-07
    days on market $170,000 Active 340 DOM
  11. 2026-06-03
    days on market $170,000 Active 336 DOM
  12. 2026-06-02
    days on market $170,000 Active 335 DOM
  13. 2026-06-01
    days on market $170,000 Active 334 DOM
  14. 2026-05-31
    days on market $170,000 Active 333 DOM
  15. 2026-04-25
    price $170,000 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  16. 2026-04-25
    price $170,000 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  17. 2026-02-26
    historical $1,500
  18. 2026-02-04
    listed $1,500
  19. 2026-02-04
    historical $1,500
  20. 2026-01-23
    listed $1,500
  21. 2025-12-08
    price $175,000 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  22. 2025-12-08
    price $175,000 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  23. 2025-09-17
    price $185,000 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  24. 2025-09-17
    price $185,000 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  25. 2025-08-29
    status Active 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  26. 2025-08-05
    historical Active Under Contract 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  27. 2025-07-02
    listed $190,000 Active 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  28. 2025-07-02
    listed $190,000 Active 439-char remark
    Show marketing remark (439 chars)

    Rental income potential!! Completely renovated manufactured duplex with 3 bedrooms and 2 full baths on each side. Left side currently rented for $1,500 / month. Also great option for transient plant workers; live in one side and rent the other. Showings allowed on right side only until an offer is accepted. Do not disturb tenants on left side without accepted contract. Cash only, FHA / Conventional will not finance manufactured duplex.

  29. 2024-02-05
    soldstatus $8,000

ⓘ 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
$844 · $70/mo
Projected year-2 tax
$935 · $78/mo
Expected delta
+$91/yr (+$8/mo · 10.8%)

ⓘ 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 (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 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 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,480
− Mortgage interest
−$9,523
− Property taxes
−$844
− Insurance
−$1,648
− Repairs & maintenance
−$1,478
− Management
−$1,478
− Depreciation
−$4,945
Taxable loss
−$1,436
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$345
After-tax cash flow
$1,755/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)

No district data.

Livability — Poydras

Score
58/100
State rank
#309
US rank
#21341

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Poydras, LA
Population (ZIP)
4,952

Population outlook (St. Bernard County) Hauer SSP2

Today (2025)
66,513 people
By 2030
77,768 · +16.9%
By 2040
101,296 · +52.3%
By 2050
125,770 · +89.1%
By 2075
188,160 · +182.9%
By 2100
239,339 · +259.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Hispanic / Latino 26% Two or more races 16% Black 5% Native American 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 17% Italian 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · St. Bernard

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
+16.1pp toward D · 2008: -45.4pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+28.5 2016: R+33.4 2012: R+24.7 2008: R+45.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.49%
Current HPI
168.4026
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+2025.0% since first listed
15 events — show timeline
  • 2026-04-25 Price Changed $170,000 AcadianaMLS
  • 2026-04-25 Price Changed $170,000 GSREIN
  • 2026-02-26 Rental Removed $1,500 RAAMLS
  • 2026-02-04 Listed for Rent $1,500 RAAMLS
  • 2026-02-04 Rental Removed $1,500 GSREIN
  • 2026-01-23 Listed for Rent $1,500 GSREIN
  • 2025-12-08 Price Changed $175,000 AcadianaMLS
  • 2025-12-08 Price Changed $175,000 GSREIN
  • 2025-09-17 Price Changed $185,000 AcadianaMLS
  • 2025-09-17 Price Changed $185,000 GSREIN
  • 2025-08-29 Relisted GSREIN
  • 2025-08-05 Contingent GSREIN
  • 2025-07-02 Listed $190,000 GSREIN
  • 2025-07-02 Listed $190,000 AcadianaMLS
  • 2024-02-05 Sold (Public Records) $8,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $844 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…