CashFlowRE
Sign in Sign up
2616 Batiste Dr
D- Composite 36.21
Why this score? — see what drove the D- 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 +15.6/30.0
  • DSCR +4.8/10.0
  • 1% rule +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.4/15.0
  • Appreciation +0.0/10.0

$205,000

2616 Batiste Dr · Estelle, LA 70072
3 bd · 2.0 ba · 1,290 sqft · SingleFamily · 25 Days on market
Built 1977 Est $181k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

FULLY RENOVATED & MOVE-IN READY. Don't miss out on this beautifully remodeled 3-bedroom, 2-bath home in Marrero that has been completely updated from top to bottom! Featuring a modern open feel with stylish finishes throughout, this home offers the perfect blend of comfort and functionality. Inside, you'll find updated wood laminate flooring, granite countertops, stainless steel appliances, fresh finishes, and a bright, inviting layout designed for easy living and entertaining. Every detail has been thoughtfully renovated, making this property truly turnkey for its next owner. One of the standout features is the impressive, detached workshop/storage building offering endless possibilities -- great for a workshop, home business, recreational storage, gym space, or additional entertaining area. The spacious driveway and fenced yard add even more convenience and flexibility. Located in the Ridgefield subdivision with quick access to shopping, restaurants, schools, and major roadways, this home is a fantastic opportunity for anyone looking for updated living with bonus space rarely found at this price point. Don't miss your chance to own this beautifully renovated property -- schedule your private tour today! X Flood zone and qualifies for 100% financing through the USDA.

Key facts

  • Fenced yard
  • Detached workshop
  • Spacious driveway

Tags

DETACHED WORKSHOPFENCED YARDSPACIOUS DRIVEWAYUPDATED WOOD LAMINATE FLOORINGGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Exterior

  • Parking: Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Energy-efficient water heater; Energy-efficient lighting
  • Home design: Single-story; Excellent condition
  • Construction: Brick construction; Shingle roof; Slab foundation; Built with energy-efficient windows
  • Exterior features: Fenced yard; Permeable paving; Concrete patio/porch; Shed(s); Workshop

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 9
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Carbon monoxide detector; Granite and stone counters; Stainless steel appliances; ENERGY STAR qualified appliances
  • Laundry & utility: Washer hookup; Dryer hookup

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/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $19 ($230/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 $173k (15.7% below list).
  • Recommended offer: $173k (15.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#183 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools F, 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 rising (+1.1%/yr); 294 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($55k/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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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 $108k; list at $205k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major 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 $172,743 (15.7% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.79%
Cash-on-cash
1.79%
DSCR
1.08
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$180,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3520 Bastian Dr 0.25mi 4/2.0 (+1) 1,300 (+1%) 1mo $115,000 $88 81
2508 Delta Pointe Dr 0.58mi 3/2.0 1,282 (-1%) 5mo $246,500 $192 67
5816 Glasco Dr 0.50mi 3/2.0 1,225 (-5%) 6mo $183,000 $149 64
5841 Milladorn Ave 0.57mi 3/2.0 1,235 (-4%) 3mo $205,000 $166 64
2420 Taffy Dr 0.56mi 3/2.0 1,211 (-6%) 2mo $196,000 $162 62
5153 Mount Shasta Dr 0.51mi 3/1.0 1,220 (-5%) 1mo $165,000 $135 62
5220 Mt Shasta Ln 0.45mi 3/1.0 1,398 (+8%) 2mo $86,000 $62 59
5109 Mount Rushmore Dr 0.61mi 3/2.0 1,383 (+7%) 2mo $189,000 $137 58
3008 Mount Kennedy Dr 0.72mi 3/2.0 1,345 (+4%) 2mo $188,900 $140 58
5937 S Oak Dr 0.37mi 2/2.0 (-1) 1,450 (+12%) 0mo $171,500 $118 57
2232 Potomac Dr 0.62mi 3/2.0 1,478 (+15%) 1mo $225,000 $152 46
2401 Taffy Dr 0.60mi 4/2.0 (+1) 1,456 (+13%) 5mo $95,000 $65 42

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 · 1.05% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.38×
Total profit
$-35,341
Equity at exit
$30,566
10-year hold
IRR
-13.9%
Equity multiple
0.26×
Total profit
$-42,393
Equity at exit
$17,725

Cash invested: $57,400 (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 70072

Rents YoY
1.1%
Active inventory
294
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,727 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$119 /mo · $1,423/yr
Insurance
$85
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$19

Break-even live

Break-even rent $1,703
Max offer price $205,000
Occupancy floor 94%

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
$51,250
Closing costs
$6,150
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5913 S Oak Dr Marrero, LA 4.0 2.0 1300 $1,950 $1.50 23d 1 0.33mi
2325 Wilton St Unit A Marrero, LA 2.0 1.0 1000 $1,200 $1.20 43d 1 0.37mi
5162 Mount Matterhorn Ave Marrero, LA 2.0 1.0 1000 $1,050 $1.05 4d 1 0.39mi
5160 Mount Matterhorn St Marrero, LA 2.0 1.0 1000 $1,050 $1.05 23d 1 0.39mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 43d 1 0.41mi
5118 Ehret Rd Unit B Marrero, LA 3.0 2.5 1275 $1,800 $1.41 4d 1 0.43mi
2632 Dove Ave Unit NA Marrero, LA 3.0 2.0 1250 $1,650 $1.32 43d 1 0.54mi
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 2d 1 0.73mi
5504 Randolph St Marrero, LA 3.0 2.0 1800 $1,800 $1.00 23d 1 0.74mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 4d 1 0.84mi
2612 Susie Ct Marrero, LA 3.0 2.0 1852 $2,200 $1.19 20d 1 0.85mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 23d 1 1.00mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 43d 1 1.09mi
2417 Highland Meadows Dr Marrero, LA 4.0 2.0 1400 $1,950 $1.39 43d 1 1.24mi
5119 Oak Dr Marrero, LA 3.0 2.0 1624 $1,750 $1.08 14d 1 1.32mi
5300 Alpaca Dr Marrero, LA 4.0 2.0 1650 $1,995 $1.21 14d 1 1.34mi
5027 Richland Dr Marrero, LA 2.0 1.5 1260 $1,500 $1.19 4d 1 1.42mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 23d 1 1.44mi
4016 S Dells St Harvey, LA 4.0 2.0 1750 $2,000 $1.14 43d 1 1.45mi
2544 Jeanne St Marrero, LA 4.0 2.0 1158 $2,300 $1.99 23d 1 1.48mi

Listing history 19 events

  1. 2026-06-16
    status $205,000 Pending 25 DOM
  2. 2026-06-15
    days on market $205,000 Active 25 DOM
  3. 2026-06-13
    days on market $205,000 Active 23 DOM
  4. 2026-06-10
    days on market $205,000 Active 20 DOM
  5. 2026-06-09
    days on market $205,000 Active 19 DOM
  6. 2026-06-08
    days on market $205,000 Active 18 DOM
  7. 2026-06-07
    days on market $205,000 Active 17 DOM
  8. 2026-06-03
    days on market $205,000 Active 13 DOM
  9. 2026-06-02
    days on market $205,000 Active 12 DOM
  10. 2026-06-01
    days on market $205,000 Active 11 DOM
  11. 2026-05-31
    days on market $205,000 Active 10 DOM
  12. 2026-05-22
    listed $205,000 Active
    Show marketing remark (1292 chars)

    FULLY RENOVATED & MOVE-IN READY. Don't miss out on this beautifully remodeled 3-bedroom, 2-bath home in Marrero that has been completely updated from top to bottom! Featuring a modern open feel with stylish finishes throughout, this home offers the perfect blend of comfort and functionality. Inside, you'll find updated wood laminate flooring, granite countertops, stainless steel appliances, fresh finishes, and a bright, inviting layout designed for easy living and entertaining. Every detail has been thoughtfully renovated, making this property truly turnkey for its next owner. One of the standout features is the impressive, detached workshop/storage building offering endless possibilities -- great for a workshop, home business, recreational storage, gym space, or additional entertaining area. The spacious driveway and fenced yard add even more convenience and flexibility. Located in the Ridgefield subdivision with quick access to shopping, restaurants, schools, and major roadways, this home is a fantastic opportunity for anyone looking for updated living with bonus space rarely found at this price point. Don't miss your chance to own this beautifully renovated property -- schedule your private tour today! X Flood zone and qualifies for 100% financing through the USDA.

  13. 2026-05-22
    listed $205,000 Active 1292-char remark
    Show marketing remark (1292 chars)

    FULLY RENOVATED & MOVE-IN READY. Don't miss out on this beautifully remodeled 3-bedroom, 2-bath home in Marrero that has been completely updated from top to bottom! Featuring a modern open feel with stylish finishes throughout, this home offers the perfect blend of comfort and functionality. Inside, you'll find updated wood laminate flooring, granite countertops, stainless steel appliances, fresh finishes, and a bright, inviting layout designed for easy living and entertaining. Every detail has been thoughtfully renovated, making this property truly turnkey for its next owner. One of the standout features is the impressive, detached workshop/storage building offering endless possibilities -- great for a workshop, home business, recreational storage, gym space, or additional entertaining area. The spacious driveway and fenced yard add even more convenience and flexibility. Located in the Ridgefield subdivision with quick access to shopping, restaurants, schools, and major roadways, this home is a fantastic opportunity for anyone looking for updated living with bonus space rarely found at this price point. Don't miss your chance to own this beautifully renovated property -- schedule your private tour today! X Flood zone and qualifies for 100% financing through the USDA.

  14. 2014-03-12
    listed $126,900
  15. 2014-03-12
    listed $126,900
  16. 2004-05-24
    soldstatus $108,000
  17. 2004-05-01
    soldstatus
  18. 2004-04-20
    listed $110,000
  19. 2004-04-20
    listed $110,000

ⓘ 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
$1,423 · $119/mo
Projected year-2 tax
$1,423 · $119/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 21 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 · 4 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
$20,729
− Mortgage interest
−$11,483
− Property taxes
−$1,423
− Insurance
−$1,822
− Repairs & maintenance
−$1,658
− Management
−$1,658
− Depreciation
−$5,964
Taxable loss
−$3,280
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$787
After-tax cash flow
$1,017/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 — Estelle

Score
64/100
State rank
#183
US rank
#14840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Estelle, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
55,693
Household income
$54,885
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
1807.0

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 0.67)
Race & ethnicity
Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 12% Hispanic 1%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 8% Vietnamese 4% French/Haitian/Cajun 2%

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
▼ -89.87%
Current HPI
161.7477
Rent YoY
▲ 1.05%
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

+86.4% since first listed
8 events — show timeline
  • 2026-05-22 Listed $205,000 AcadianaMLS
  • 2026-05-22 Listed $205,000 GSREIN
  • 2014-03-12 Listed $126,900 GSREIN
  • 2014-03-12 Listed $126,900 AcadianaMLS
  • 2004-05-24 Sold (MLS) $108,000 GSREIN
  • 2004-05-01 Sold (Public Records) Public Records
  • 2004-04-20 Listed $110,000 GSREIN
  • 2004-04-20 Listed $110,000 AcadianaMLS

Property tax history

+1.3%/yr

Latest (2025): $1,423 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…