CashFlowRE
Sign in Sign up
554-556 Carrollton Ave Duplex
C+ Composite 60.14
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 +21.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.9/10.0
  • Livability +4.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$349,000

554-556 Carrollton Ave · Metairie, LA 70005
4 bd · 2.0 ba · 1,843 sqft · MultiFamily · 12 Days on market
Built 1950 Est $442k · 21% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Opportunity awaits with this duplex located in a well established Metairie neighborhood. Featuring an up and down unit configuration with approximately 1,843 square feet of living area, the property offers a combined total of 4 bedrooms and 2 baths, along with a 2 car garage, 2 car carport and covered porch. Whether you're looking to add to your investment portfolio, owner occupy one unit while generating rental income from the other or renovate and maximize its potential, this property offers plenty of possibilities. Situated on a 5,529 square foot lot with convenient access to shopping, dining, schools and major roadways, the location is hard to beat. Property is being sold as-is, giving the next owner the opportunity to make improvements and updates to suit their needs. Don't miss the chance to bring new life to this income producing property in the heart of Metairie.

Key facts

  • Covered porch
  • Heart of metairie
  • 529 square foot lot

Tags

DUPLEXUP AND DOWN UNIT CONFIGURATIONCOVERED PORCH529 SQUARE FOOT LOTINCOME PRODUCING PROPERTYHEART OF METAIRIE

Property features AI

Finance

  • Financial info: Multifamily with 2 total units; Tenants are responsible for electricity, gas, and water

Exterior

  • Parking: Covered garage with two spaces
  • Utilities: Public water; Public sewer
  • Home design: 2-story building; Brick and frame construction; Slab foundation; Shingle roof
  • Construction: Built with brick and frame materials; Shingle roof; Slab foundation
  • Exterior features: Porch; Rectangular lot; Outside city limits

Interior

  • Bedrooms: 2-unit property (multifamily)
  • Bathrooms: 2 full bathrooms (total)
  • Heating & cooling: Ductless heating; Wall furnace; Window cooling units
  • Interior features: Average condition; Porch
  • Laundry & utility: Tenants pay electricity, gas, and water

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 2 × 2-bed/1.0-bath units multifamily listed at $349k.

Deal economics

  • At list price, monthly cash flow is $101 ($1k/yr) — positive. Per door: $50/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $346k (0.9% below list).
  • Recommended offer: $346k (0.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 3.6% in Metairie — 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 87/100 on livability (#1 in LA, #261 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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.
  • Zoned schools: Marie B. Riviere Elementary School (math 33% / reading 33%, grade F, #297 of 646 statewide, top 46%, 612 students, 52% FRL); J.D. Meisler Middle School (math 13% / reading 28%, grade F, #161 of 218 statewide, top 76%, 753 students, 50% FRL); Riverdale High School (math 36% / reading 52%, grade F, #62 of 265 statewide, top 23%, 1,019 students, 50% FRL) — zoned schools average 51% FRL vs 70% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.3%/yr); 178 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $3,460/mo this rent would consume 47% of the median local household income ($89k/yr) (locally 711% 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 $10k of value loss. Plan a longer hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $346,000 (0.9% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.99%
Cap rate
8.11%
Cash-on-cash
6.47%
DSCR
1.29
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$442,320
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
343 45 Aris Ave 0.22mi 4/2.0 1,799 (-2%) 6mo $310,000 $172 81
431-33 Nursery Ave 0.08mi 4/2.0 1,580 (-14%) 6mo $325,000 $206 68
504 06 Nursery Ave 0.12mi 5/4.0 (+1) 1,993 (+8%) 2mo $560,000 $281 66
200-202 Pink St 0.42mi 5/2.0 (+1) 1,792 (-3%) 8mo $430,000 $240 64
346 Carrollton Ave 0.43mi 4/2.0 1,625 (-12%) 14mo $485,000 $298 49
231-233 14th St 0.72mi 5/4.5 (+1) 1,958 (+6%) 11mo $425,000 $217 32

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.39×
Total profit
$-60,091
Equity at exit
$52,037
10-year hold
IRR
-18.3%
Equity multiple
0.16×
Total profit
$-82,491
Equity at exit
$30,175

Cash invested: $97,720 (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 70005

Rents YoY
-0.3%
Active inventory
178
Price-to-rent
16.8×

Monthly cashflow live

Estimated rent
$3,460 high interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$231 /mo · $2,767/yr
Insurance
$145
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$727
Net cashflow
$101

Break-even live

Break-even rent $3,333
Max offer price $349,000
Occupancy floor 92%

Sensitivity live

Price -10% $298 -5% $199 +0% $101 +5% $2 +10% $-97
Rent -10% $-173 -5% $-36 +0% $101 +5% $237 +10% $374
Rate -1.0pp $276 -0.5pp $189 base $101 +0.5pp $10 +1.0pp $-82

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,460

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
$87,250
Closing costs
$10,470
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 Nursery Ave Metairie, LA 3.0 2.0 1267 $2,500 $1.97 16d 1 0.15mi
375 Aris Ave Metairie, LA 4.0 2.0 1480 $2,100 $1.42 25d 1 0.19mi
517 Rosa Ave Metairie, LA 3.0 2.0 1900 $2,100 $1.11 6d 1 0.42mi
209 Rosa Ave Metairie, LA 3.0 2.5 2400 $2,000 $0.83 16d 1 0.43mi
437 Elmeer Ave Metairie, LA 3.0 2.0 2041 $3,950 $1.94 23d 1 0.63mi
428 16th St New Orleans, LA 3.0 2.0 1682 $2,350 $1.40 19d 1 0.66mi
318 18th St New Orleans, LA 3.0 2.0 1600 $2,320 $1.45 25d 1 0.74mi
644 Oaklawn Dr Metairie, LA 3.0 2.0 1504 $2,300 $1.53 16d 1 0.77mi
228 Fairway Dr New Orleans, LA 3.0 2.5 2300 $4,300 $1.87 5d 1 0.80mi
228 Fairway Dr New Orleans, LA 3.0 2.5 2300 $4,300 $1.87 4d 1 0.80mi
6256 Bellaire Dr Unit 6254 New Orleans, LA 3.0 2.0 1510 $1,850 $1.23 22d 1 0.81mi
6121 W End Blvd New Orleans, LA 3.0 2.0 1350 $1,900 $1.41 21d 1 0.88mi
849 Rosa Ave Unit 1 Metairie, LA 4.0 3.0 2392 $2,650 $1.11 25d 1 0.89mi
5622 Canal Blvd Unit Upper New Orleans, LA 3.0 2.0 1736 $2,100 $1.21 5d 1 0.97mi
218 Aurora Ave Metairie, LA 3.0 2.5 2500 $2,500 $1.00 25d 1 0.98mi
6180 Milne Blvd New Orleans, LA 3.0 2.5 1785 $2,400 $1.34 4d 1 1.01mi
700 Florida Blvd New Orleans, LA 3.0 2.5 1850 $1,950 $1.05 18d 1 1.03mi
5373 Canal Blvd New Orleans, LA 3.0 2.0 1800 $4,200 $2.33 45d 1 1.07mi
5373 Canal Blvd New Orleans, LA 3.0 2.0 1800 $6,800 $3.78 19d 1 1.07mi
109 Avenue E Metairie, LA 3.0 3.5 2068 $3,000 $1.45 46d 1 1.12mi
728 Bonnabel Blvd Unit 1 Metairie, LA 3.0 2.0 2000 $3,500 $1.75 45d 1 1.13mi
6118 Canal Blvd New Orleans, LA 3.0 2.0 1960 $2,800 $1.43 18d 1 1.15mi
431 Tacoma St New Orleans, LA 3.0 2.0 2019 $4,300 $2.13 18d 1 1.17mi
6344 Milne Blvd New Orleans, LA 3.0 2.0 1450 $2,500 $1.72 16d 1 1.18mi
5458 General Diaz St New Orleans, LA 3.0 2.0 1289 $2,000 $1.55 18d 1 1.20mi
309 Lilac St Metairie, LA 3.0 2.5 1750 $1,745 $1.00 45d 1 1.20mi
1421 Carrollton Ave Metairie, LA 3.0 2.0 1300 $1,650 $1.27 45d 1 1.21mi
517 Beverly Garden Dr Metairie, LA 3.0 2.0 1700 $2,000 $1.18 46d 1 1.23mi
261 Hollywood Dr Unit C Metairie, LA 3.0 1.0 1400 $2,300 $1.64 6d 1 1.24mi
6558 Bellaire Dr New Orleans, LA 3.0 2.5 1700 $1,900 $1.12 4d 1 1.24mi
1117 Andrews Ave Metairie, LA 3.0 2.0 1770 $2,600 $1.47 45d 1 1.25mi
6509 West End Blvd New Orleans, LA 4.0 2.0 1750 $2,600 $1.49 25d 1 1.28mi
301 City Park Ave New Orleans, LA 4.0 2.0 1550 $2,000 $1.29 16d 1 1.28mi
422 36th St New Orleans, LA 3.0 2.0 1400 $2,250 $1.61 25d 1 1.28mi
609 Melody Dr Metairie, LA 3.0 1.0 1372 $2,150 $1.57 25d 1 1.29mi
312 W Esplanade Ave Metairie, LA 3.0 2.5 1400 $1,600 $1.14 45d 1 1.30mi
132 Hesper Ave Metairie, LA 4.0 4.0 2598 $5,500 $2.12 45d 1 1.30mi
4901 Iberville St New Orleans, LA 4.0 2.5 2256 $3,500 $1.55 45d 1 1.39mi
6552 Milne Blvd New Orleans, LA 4.0 2.0 2436 $2,400 $0.99 19d 1 1.40mi
6369 Canal Blvd New Orleans, LA 3.0 2.0 2000 $2,600 $1.30 16d 1 1.40mi

Listing history 8 events

  1. 2026-06-21
    days on market $349,000 Active 12 DOM
  2. 2026-06-18
    days on market $349,000 Active 9 DOM
  3. 2026-06-17
    days on market $349,000 Active 8 DOM
  4. 2026-06-16
    days on market $349,000 Active 7 DOM
  5. 2026-06-15
    days on market $349,000 Active 6 DOM
  6. 2026-06-13
    days on market $349,000 Active 4 DOM
  7. 2026-06-10
    remarks 693-char remark
  8. 2026-06-10
    listed $349,000 Active 1 DOM

ⓘ 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
$2,767 · $231/mo
Projected year-2 tax
$2,767 · $231/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 8/10 Severe FEMA zone AE · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 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 4/10 Moderate 4 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
$41,520
− Mortgage interest
−$19,549
− Property taxes
−$2,767
− Insurance
−$6,864
− Repairs & maintenance
−$3,322
− Management
−$3,322
− Depreciation
−$10,153
Taxable loss
−$4,455
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,069
After-tax cash flow
$2,278/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 — Metairie

Score
87/100
State rank
#1
US rank
#261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Metairie, LA
County
Jefferson Parish · 426,999 people
City population
137,978
Metro
New Orleans-Metairie, LA
Population (ZIP)
24,088
Household income
$89,194
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
711.0

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
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 13% Two or more races 8% Asian 2% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 21% Slovak 2% Iranian 1%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 8% French/Haitian/Cajun 1% Other Indo-European 1%

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
▼ -371.32%
Current HPI
142.4955
Rent YoY
▼ -0.31%
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

+0.0% since first listed
3 events — show timeline
  • 2026-06-09 Listed $349,000 AcadianaMLS
  • 2026-06-09 Listed $349,000 GSREIN
  • 1990-07-01 Sold (Public Records) Public Records

Property tax history

+1.5%/yr

Latest (2025): $2,767 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…