CashFlowRE
Sign in Sign up
6109 Bridget St
C- Composite 54.29
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 +17.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • Livability +4.4/5.0
  • 1% rule +3.6/10.0
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

6109 Bridget St · Metairie, LA 70003
3 bd · 2.0 ba · 1,683 sqft · SingleFamily · 42 Days on market
Built 1978 $149/sqft · 20% below area Est $313k · 20% under

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

Listing remarks MLS

Charming home in the highly desirable Airline Park subdivision with a newer roof! This well-maintained 3-bedroom, 2 full bath property offers a functional layout with plenty of space to enjoy. The home features an additional den at the rear for a second living area, home office, or entertainment space, which opens to a covered patio--ideal for relaxing or hosting gatherings under the shade of beautiful mature trees. The kitchen is complemented by a generously sized pantry, providing ample storage, while the oversized laundry room in the rear of the home adds extra convenience and versatility. A covered carport offers protected parking and easy access to the home. Never flooded, well maintained HVAC and newer water heater, this property provides peace of mind and is located in an established neighborhood with convenient access to local amenities, schools, and major roadways. Don't miss this opportunity to own a wonderful home !

Key facts

  • Newer roof
  • Additional den
  • Covered carport

Tags

NEWER ROOFADDITIONAL DENCOVERED PATIOGENEROUSLY SIZED PANTRYOVERSIZED LAUNDRY ROOMCOVERED CARPORT

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-223 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $211k (15.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (14.1% below list).
  • Recommended offer: $211k (15.8% below list) — sets the bar for cash-flow.
  • Cap rate 7.3% 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: Phoebe Hearst School (math 17% / reading 23%, grade F, #443 of 646 statewide, top 69%, 692 students, 53% FRL); T.H. Harris Middle School (math 8% / reading 24%, grade F, #180 of 218 statewide, top 83%, 707 students, 61% FRL); East Jefferson High School (math 18% / reading 35%, grade F, #148 of 265 statewide, top 56%, 1,348 students, 55% FRL).
  • Market conditions: Rents rising (+2.1%/yr); 227 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).
  • This rent runs 34% of the median local income ($76k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 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.
  • Current owner paid $58k; list at $250k implies a 329% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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 $210,536 (15.8% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — 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 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
0.86%
Cap rate
7.27%
Cash-on-cash
3.48%
DSCR
1.15
GRM
9.7

CMA / ARV

ARV (median comp)
$313,225
List price
$250,000
Delta
-20.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2201 Elise Ave 0.21mi 3/2.0 1,607 (-4%) 1mo $237,000 $147 82
1613 Riviere Ave 0.38mi 3/2.0 1,683 (0%) 2mo $141,900 $84 81
1809 Yale Ave 0.22mi 3/2.0 1,554 (-8%) 1mo $284,000 $183 76
6104 Camphor St 0.34mi 3/2.0 1,600 (-5%) 0mo $320,000 $200 76
2113 Riviere Ave 0.35mi 3/2.0 1,550 (-8%) 2mo $319,000 $206 68
1304 Kathleen Ave 0.66mi 3/2.0 1,682 (-0%) 2mo $361,000 $215 67
1901 Eisenhower Ave 0.53mi 3/2.0 1,603 (-5%) 2mo $265,000 $165 66
5200 Zenith St 0.57mi 3/2.0 1,750 (+4%) 2mo $259,150 $148 65
1317 Frankel Ave 0.69mi 3/2.0 1,635 (-3%) 2mo $290,000 $177 61
3004 Elizabeth St 0.66mi 3/2.0 1,750 (+4%) 3mo $385,000 $220 60
5809 Morton St 0.31mi 4/2.0 (+1) 1,435 (-15%) 1mo $250,000 $174 55
2801 Haring Rd 0.61mi 3/2.5 1,835 (+9%) 1mo $275,000 $150 54

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 · 2.15% rent growth · sell at horizon

5-year hold
IRR
-23.7%
Equity multiple
0.19×
Total profit
$-56,410
Equity at exit
$37,276
10-year hold
IRR
-21.3%
Equity multiple
-0.06×
Total profit
$-74,178
Equity at exit
$21,615

Cash invested: $70,000 (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 70003

Rents YoY
2.1%
Active inventory
227
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,148 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$79 /mo · $947/yr
Insurance
$104
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$-223

Break-even live

Break-even rent $2,431
Max offer price $210,536
Occupancy floor

Sensitivity live

Price -10% $-82 -5% $-153 +0% $-223 +5% $-294 +10% $-365
Rent -10% $-393 -5% $-308 +0% $-223 +5% $-139 +10% $-54
Rate -1.0pp $-97 -0.5pp $-160 base $-223 +0.5pp $-288 +1.0pp $-354

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
$62,500
Closing costs
$7,500
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
1808 Elise Ave Metairie, LA 3.0 2.0 1508 $2,100 $1.39 25d 1 0.23mi
1712 Abadie Ave Metairie, LA 4.0 2.0 1900 $2,750 $1.45 25d 1 0.32mi
2012 Airline Park Blvd Metairie, LA 3.0 2.0 1583 $2,100 $1.33 25d 1 0.40mi
1216 Hymelia Ave Metairie, LA 4.0 2.0 1400 $3,500 $2.50 6d 1 0.50mi
5204 W Napoleon Ave #101 Metairie, LA 2.0 2.5 1205 $1,490 $1.24 45d 1 0.55mi
1108 Cardinal Ave Metairie, LA 4.0 2.0 1903 $2,650 $1.39 45d 1 0.56mi
6908 Christine St Metairie, LA 3.0 2.0 1550 $2,100 $1.35 25d 1 0.58mi
6908 Christine St Metairie, LA 3.0 2.0 1550 $2,000 $1.29 16d 1 0.58mi
6016 Loraine St Metairie, LA 3.0 1.0 1600 $1,950 $1.22 4d 1 0.60mi
4960 York St Unit 4954 Metairie, LA 3.0 2.5 1597 $2,150 $1.35 6d 1 0.73mi
5016 Trenton St Metairie, LA 3.0 1.5 1142 $2,150 $1.88 5d 1 0.77mi
703 Linden St Metairie, LA 3.0 2.0 1650 $2,500 $1.52 21d 1 0.80mi
4917 Wabash St Unit A Metairie, LA 2.0 1.5 1133 $1,550 $1.37 6d 1 0.83mi
4901 Wabash St Unit B Metairie, LA 3.0 1.5 1220 $1,600 $1.31 25d 1 0.85mi
2606 Longwood Dr Metairie, LA 3.0 2.0 1200 $2,000 $1.67 25d 1 0.93mi
3127 Transcontinental Dr Unit 3122B Metairie, LA 2.0 1.5 1100 $1,605 $1.46 5d 1 0.93mi
3127 Transcontinental Dr Unit 3119C Metairie, LA 2.0 1.5 1100 $1,450 $1.32 25d 1 0.93mi
2512 Harvard Ave Unit B Metairie, LA 2.0 1.5 1100 $1,400 $1.27 16d 1 0.96mi
6801 Veterans Blvd Metairie, LA 1.0–3.0 1.0–2.0 985 $1,701 $1.73 3d 27 0.97mi
3 Donald Ct Metairie, LA 3.0 2.0 1633 $2,000 $1.22 25d 1 1.01mi
4824 Quincy St Unit C Metairie, LA 2.0 1.0 1300 $1,450 $1.12 45d 1 1.07mi
705 N Lester Ave Metairie, LA 3.0 2.0 1334 $2,100 $1.57 45d 1 1.07mi
4804 Quincy St Unit D Metairie, LA 2.0 1.5 1216 $1,450 $1.19 16d 1 1.07mi
4925 Yale St Unit F Metairie, LA 2.0 1.5 1100 $1,500 $1.36 25d 1 1.08mi
4921 Yale St Unit B Metairie, LA 2.0 1.5 1100 $1,500 $1.36 45d 1 1.08mi
6200 Riverside Dr #626 Metairie, LA 2.0 2.0 1100 $1,450 $1.32 25d 1 1.10mi
606 N Wilson St Metairie, LA 3.0 1.5 1200 $1,800 $1.50 45d 1 1.10mi
5029 Loveland St Metairie, LA 3.0 2.0 2100 $2,500 $1.19 6d 1 1.17mi
1101 Field Ave Metairie, LA 3.0 2.0 1290 $2,250 $1.74 45d 1 1.20mi
808 Cynthia Ave Metairie, LA 3.0 2.0 1500 $2,100 $1.40 16d 1 1.25mi
6217 Leslie St Metairie, LA 3.0 1.0 1300 $1,800 $1.38 46d 1 1.25mi
3908 Page Dr Metairie, LA 3.0 1.5 1470 $1,850 $1.26 46d 1 1.29mi
820 Calvert St Metairie, LA 3.0 2.0 1900 $3,000 $1.58 45d 1 1.30mi
5017 Soldier St Metairie, LA 3.0 2.0 1575 $1,900 $1.21 16d 1 1.32mi
3816 Lemon St Metairie, LA 3.0 2.0 2200 $2,500 $1.14 25d 1 1.33mi
4711 Grammar Ave Metairie, LA 3.0 2.0 1794 $1,550 $0.86 6d 1 1.35mi
713 Calvert St Metairie, LA 3.0 2.5 1644 $2,200 $1.34 25d 1 1.41mi
711 Calvert Ave Metairie, LA 3.0 2.5 1644 $2,150 $1.31 25d 1 1.41mi
4502 Park Dr N Unit 4502 Metairie, LA 2.0 2.5 1452 $2,100 $1.45 5d 1 1.44mi
8817 25th St Metairie, LA 3.0 1.0 1390 $2,100 $1.51 6d 1 1.44mi

Listing history 5 events

  1. 2026-05-05
    status Pending 940-char remark
    Show marketing remark (951 chars)

    Charming home in the highly desirable Airline Park subdivision with a newer roof! This well-maintained 3-bedroom, 2 full bath property offers a functional layout with plenty of space to enjoy. The home features an additional den at the rear for a second living area, home office, or entertainment space, which opens to a covered patio—ideal for relaxing or hosting gatherings under the shade of beautiful mature trees. The kitchen is complemented by a generously sized pantry, providing ample storage, while the oversized laundry room in the rear of the home adds extra convenience and versatility. A covered carport offers protected parking and easy access to the home. Never flooded, well maintained HVAC and newer water heater, this property provides peace of mind and is located in an established neighborhood with convenient access to local amenities, schools, and major roadways. Don’t miss this opportunity to own a wonderful home !

  2. 2026-05-05
    status Pending 951-char remark
    Show marketing remark (951 chars)

    Charming home in the highly desirable Airline Park subdivision with a newer roof! This well-maintained 3-bedroom, 2 full bath property offers a functional layout with plenty of space to enjoy. The home features an additional den at the rear for a second living area, home office, or entertainment space, which opens to a covered patio—ideal for relaxing or hosting gatherings under the shade of beautiful mature trees. The kitchen is complemented by a generously sized pantry, providing ample storage, while the oversized laundry room in the rear of the home adds extra convenience and versatility. A covered carport offers protected parking and easy access to the home. Never flooded, well maintained HVAC and newer water heater, this property provides peace of mind and is located in an established neighborhood with convenient access to local amenities, schools, and major roadways. Don’t miss this opportunity to own a wonderful home !

  3. 2026-03-24
    listed $250,000 Active 940-char remark
    Show marketing remark (940 chars)

    Charming home in the highly desirable Airline Park subdivision with a newer roof! This well-maintained 3-bedroom, 2 full bath property offers a functional layout with plenty of space to enjoy. The home features an additional den at the rear for a second living area, home office, or entertainment space, which opens to a covered patio--ideal for relaxing or hosting gatherings under the shade of beautiful mature trees. The kitchen is complemented by a generously sized pantry, providing ample storage, while the oversized laundry room in the rear of the home adds extra convenience and versatility. A covered carport offers protected parking and easy access to the home. Never flooded, well maintained HVAC and newer water heater, this property provides peace of mind and is located in an established neighborhood with convenient access to local amenities, schools, and major roadways. Don't miss this opportunity to own a wonderful home !

  4. 2026-03-20
    listed $250,000 Active 951-char remark
    Show marketing remark (951 chars)

    Charming home in the highly desirable Airline Park subdivision with a newer roof! This well-maintained 3-bedroom, 2 full bath property offers a functional layout with plenty of space to enjoy. The home features an additional den at the rear for a second living area, home office, or entertainment space, which opens to a covered patio—ideal for relaxing or hosting gatherings under the shade of beautiful mature trees. The kitchen is complemented by a generously sized pantry, providing ample storage, while the oversized laundry room in the rear of the home adds extra convenience and versatility. A covered carport offers protected parking and easy access to the home. Never flooded, well maintained HVAC and newer water heater, this property provides peace of mind and is located in an established neighborhood with convenient access to local amenities, schools, and major roadways. Don’t miss this opportunity to own a wonderful home !

  5. 1978-10-01
    soldstatus $58,250

ⓘ 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
$947 · $79/mo
Projected year-2 tax
$1,375 · $115/mo
Expected delta
+$428/yr (+$36/mo · 45.3%)

ⓘ 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 · 60% 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 3/10 Moderate 2 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
$25,781
− Mortgage interest
−$14,004
− Property taxes
−$947
− Insurance
−$6,368
− Repairs & maintenance
−$2,062
− Management
−$2,062
− Depreciation
−$7,273
Taxable loss
−$6,936
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,665
After-tax cash flow
$-1,016/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)
39,344
Household income
$76,261
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
710.0

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 (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Two or more races 12% Black 8% Asian 5%
Hispanic origin (detail)
Mexican 3% Cuban 1%
Common ancestry
Lithuanian 12% Scotch-Irish 1% Slovak 1%
Foreign-born
14% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 12% Other Indo-European 3% Arabic 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
▼ -252.03%
Current HPI
138.5632
Rent YoY
▲ 2.15%
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

+329.2% since first listed
5 events — show timeline
  • 2026-05-05 Pending AcadianaMLS
  • 2026-05-05 Pending GSREIN
  • 2026-03-24 Listed $250,000 AcadianaMLS
  • 2026-03-20 Listed $250,000 GSREIN
  • 1978-10-01 Sold (Public Records) $58,250 Public Records

Property tax history

+1.0%/yr

Latest (2025): $947 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…