CashFlowRE
Sign in Sign up
8404 Galleon Dr
C- Composite 51.35
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 +19.4/30.0
  • ARV discount +7.9/15.0
  • DSCR +6.1/10.0
  • Schools +5.0/10.0
  • 1% rule +3.9/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

8404 Galleon Dr · Chalmette, LA 70043
4 bd · 2.5 ba · 2,089 sqft · SingleFamily · 262 Days on market
Built 1996 $132/sqft · at area comps Est $277k · at est.

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

Listing remarks MLS

Price reduced -- and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly -- granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets -- plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

Key facts

  • Oak cabinets
  • Versatile island
  • Sunny breakfast nook

Tags

OPEN LIVING AREASTONE FIREPLACEOAK CABINETSGRANITE COUNTERTOPSVERSATILE ISLANDSUNNY BREAKFAST NOOK

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 4-bed/2.5-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/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 $246k (10.7% below list).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 5.4% in Chalmette — 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 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); 214 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
  • At $2,455/mo this rent would consume 54% of the median local household income ($55k/yr) (locally 881% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $24k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $275k implies a 1150% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 262 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. 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?
  6. 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.
  7. 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.
  8. 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
0.89%
Cap rate
7.63%
Cash-on-cash
4.78%
DSCR
1.21
GRM
9.3

CMA / ARV

ARV (median comp)
$277,287
List price
$275,000
Delta
-0.82%
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
2828 Jean Lafitte Pkwy 0.18mi 4/2.0 2,201 (+5%) 12mo $265,000 $120 70
2109 Jean Lafitte Park 0.30mi 4/2.0 2,034 (-3%) 16mo $315,000 $155 66
2204 Congressman Hebert Dr 0.30mi 3/2.0 (-1) 1,831 (-12%) 1mo $319,000 $174 58
61 Cochrane Dr 0.50mi 4/2.0 1,912 (-8%) 9mo $260,000 $136 53
200 Perrin Dr 0.67mi 4/2.5 1,956 (-6%) 8mo $335,000 $171 52
62 Carolyn Ct 0.70mi 3/2.5 (-1) 2,108 (+1%) 12mo $275,000 $130 50
2812 Jean Lafitte Pkwy 0.13mi 4/2.0 1,781 (-15%) 21mo $265,000 $149 50
204 Doerr Dr 0.63mi 5/3.0 (+1) 2,215 (+6%) 7mo $315,000 $142 48
300 Parish Dr 0.51mi 3/2.0 (-1) 1,822 (-13%) 2mo $239,900 $132 46
412 Genet Dr 0.74mi 3/2.0 (-1) 1,850 (-11%) 0mo $350,000 $189 39
813 Rowley Blvd 0.69mi 3/2.5 (-1) 1,946 (-7%) 19mo $315,000 $162 36
28 Carroll Dr 0.75mi 4/3.0 1,816 (-13%) 10mo $289,000 $159 33

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-29,067
Equity at exit
$41,003
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-4,831
Equity at exit
$23,777

Cash invested: $77,000 (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 70043

Rents YoY
3.1%
Active inventory
214
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,455 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$76 /mo · $914/yr
Insurance
$115
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$516
Net cashflow
$240

Break-even live

Break-even rent $2,151
Max offer price $275,000
Occupancy floor 85%

Sensitivity live

Price -10% $396 -5% $318 +0% $240 +5% $163 +10% $85
Rent -10% $46 -5% $143 +0% $240 +5% $337 +10% $434
Rate -1.0pp $379 -0.5pp $310 base $240 +0.5pp $169 +1.0pp $97

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
$68,750
Closing costs
$8,250
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
309 Fawn Dr Arabi, LA 3.0 2.5 1745 $2,500 $1.43 0d 1 0.70mi
1019 Center St Arabi, LA 5.0 3.0 1973 $5,888 $2.98 0d 1 0.79mi
1239 Center St Arabi, LA 4.0 2.0 1922 $3,500 $1.82 5d 1 0.81mi
1511 Schnell Dr Arabi, LA 4.0 3.0 1700 $1,850 $1.09 5d 1 0.84mi
424 Chinchilla Dr Arabi, LA 3.0 2.0 1735 $3,500 $2.02 18d 1 0.85mi
1529 Schnell Dr Arabi, LA 3.0 2.5 1736 $2,600 $1.50 0d 1 0.88mi
7532 Patricia St Arabi, LA 3.0 2.0 1850 $1,900 $1.03 4d 1 0.89mi
7532 Patricia St Arabi, LA 3.0 2.0 1850 $1,900 $1.03 5d 1 0.89mi
7532 Patricia St Arabi, LA 4.0 3.0 2099 $2,200 $1.05 46d 1 0.90mi
2707 Jackson Blvd Chalmette, LA 3.0 2.5 1733 $2,300 $1.33 25d 1 1.06mi
2707 Jackson Blvd Chalmette, LA 3.0 3.0 1733 $2,300 $1.33 46d 1 1.06mi
438 Friscoville Ave Arabi, LA 3.0 2.0 1500 $3,200 $2.13 5d 1 1.08mi
6900 Royal St Arabi, LA 3.0 2.0 1579 $5,888 $3.73 5d 1 1.09mi
8413 Benjamin Dr Chalmette, LA 3.0 2.0 1800 $2,300 $1.28 5d 1 1.19mi
3606 Pakenham Dr Unit 3606 Chalmette, LA 3.0 2.0 1400 $1,800 $1.29 14d 1 1.27mi
2012 Esteban St Arabi, LA 3.0 2.0 1466 $2,500 $1.71 12d 1 1.32mi
2201 Esteban St Arabi, LA 3.0 3.0 1604 $3,800 $2.37 0d 1 1.36mi
103 Danny Dr New Orleans, LA 4.0 2.0 2040 $2,400 $1.18 25d 1 1.46mi

Listing history 19 events

  1. 2026-06-16
    statusdays on market $275,000 Pending 262 DOM
  2. 2026-06-15
    days on market $275,000 Active Under Contract 261 DOM
  3. 2026-06-13
    days on market $275,000 Active Under Contract 259 DOM
  4. 2026-06-10
    days on market $275,000 Active Under Contract 256 DOM
  5. 2026-06-09
    days on market $275,000 Active Under Contract 255 DOM
  6. 2026-06-08
    days on market $275,000 Active Under Contract 254 DOM
  7. 2026-06-07
    days on market $275,000 Active Under Contract 253 DOM
  8. 2026-06-03
    days on market $275,000 Active Under Contract 249 DOM
  9. 2026-06-02
    days on market $275,000 Active Under Contract 248 DOM
  10. 2026-06-02
    status $275,000 Active Under Contract 247 DOM
  11. 2026-06-01
    days on market $275,000 Active 247 DOM
  12. 2026-05-31
    days on market $275,000 Active 246 DOM
  13. 2026-03-22
    price $275,000 920-char remark
    Show marketing remark (936 chars)

    Price reduced — and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly — granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets — plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

  14. 2026-03-22
    price $275,000 936-char remark
    Show marketing remark (936 chars)

    Price reduced — and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly — granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets — plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

  15. 2025-12-27
    price $289,000 920-char remark
    Show marketing remark (936 chars)

    Price reduced — and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly — granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets — plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

  16. 2025-12-27
    price $289,000 936-char remark
    Show marketing remark (936 chars)

    Price reduced — and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly — granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets — plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

  17. 2025-09-27
    listed $299,000 Active 920-char remark
    Show marketing remark (936 chars)

    Price reduced — and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly — granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets — plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

  18. 2025-09-27
    listed $299,000 Active 936-char remark
    Show marketing remark (936 chars)

    Price reduced — and the best deal in Chalmette for a growing family. 4 bedrooms. 2.5 baths. Stone fireplace. A primary suite with a private balcony and two walk-in closets. All in an X flood zone with no mandatory flood insurance, and eligible for 100% USDA Rural Development financing. Inside: 9-foot ceilings, laminate wood floors, and an open living area anchored by a stone fireplace. The kitchen connects seamlessly — granite counters, gas stove, built-in microwave, dishwasher, and a versatile island with bar seating. The sunny breakfast nook is framed by large windows. Head upstairs to the spacious primary suite with its private balcony and two walk-in closets — plus two additional bedrooms, each with ample space for kids, guests, or a home office. Covered back patio. Detached shed. Fenced yard. Steps from schools, parks, and shopping. This home isn't just a place to live; it's where memories are made.

  19. 1995-07-25
    soldstatus $22,000

ⓘ 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
$914 · $76/mo
Projected year-2 tax
$1,512 · $126/mo
Expected delta
+$599/yr (+$50/mo · 65.6%)

ⓘ 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 10/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$29,463
− Mortgage interest
−$15,404
− Property taxes
−$914
− Insurance
−$2,172
− Repairs & maintenance
−$2,357
− Management
−$2,357
− Depreciation
−$8,000
Taxable loss
−$1,741
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$418
After-tax cash flow
$3,302/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 — Chalmette

Score
65/100
State rank
#137
US rank
#12500

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chalmette, LA
County
Saint Bernard Parish · 22,638 people
City population
22,638
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,638
Household income
$55,068
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
881.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 26% Hispanic / Latino 12% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
88% English-only · Spanish 8% Arabic 1% Vietnamese 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
▼ -211.77%
Current HPI
194.8123
Rent YoY
▲ 3.11%
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

+1150.0% since first listed
7 events — show timeline
  • 2026-03-22 Price Changed $275,000 AcadianaMLS
  • 2026-03-22 Price Changed $275,000 GSREIN
  • 2025-12-27 Price Changed $289,000 AcadianaMLS
  • 2025-12-27 Price Changed $289,000 GSREIN
  • 2025-09-27 Listed $299,000 GSREIN
  • 2025-09-27 Listed $299,000 AcadianaMLS
  • 1995-07-25 Sold (Public Records) $22,000 Public Records

Property tax history

-4.2%/yr

Latest (2025): $914 · -55.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…