None bd · 75.0 ba ·
57,600 sqft ·
Built 1974
· Townhouse
· Active
· 478 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$0/mo
Mortgage (P&I)
−$23,336
Tax + insurance
−$2,833
HOA
−$0
Vac / Maint / Mgmt
−$0
Net cashflow
$-26,169/mo
Annual
$-314,033/yr
Cap rate
-0.75%
Cash-on-cash
-25.14%
DSCR
-0.12
1% rule
0.00%
Cash to close
$1,246,000
Investor read
This is a ?-bed/75.0-bath townhouse listed at $4.45M.
At list price, monthly cash flow is $-26k ($-314k/yr) — negative.
Rent doesn't cover operating costs at any purchase price — skip.
It's been on market 478 days — a 12% lower offer ($3.92M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $3.92M (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $31k of loan paydown is wiped out by about $134k of value loss. Plan a longer hold.
Location reads 71/100 on livability (#45 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, amenities F, commute F.
Watch-outs: flood insurance adds $66/mo.
Market conditions: 99 active listings in the ZIP; 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.
8 sale attempts since 18y ago; this cycle's ask has dropped $240k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $2.00M; list at $4.45M implies a 123% gain — meaningful room to come down on a strong offer.
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.
Cap rate -0.7% vs local median 5.3% in Arabi — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
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 478 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 B-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?
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?
CashFlowRE · CFR-PERH0F3P93MJEH
· Data 2 days agocashflowre.app · 2026-05-29