CashFlowRE
Sign in Sign up
70 72 Phillip Ct Multi-family
B- Composite 67.78
Why this score? — see what drove the B- 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 +28.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +8.4/15.0
  • 1% rule +6.9/10.0
  • Schools +5.0/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

70 72 Phillip Ct · Chalmette, LA 70043
5 bd · 3.0 ba · 2,000 sqft · MultiFamily · 16 Days on market
Built 1987 Est $254k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Long term tenants. Well maintained. 2 bedrooms, one bath in the front unit and 3 bedrooms, 2 baths in rear unit. Great investment or live on one side and earn income from the other unit. Flood zone X means very low flood insurance.Must see to appreciate.

Key facts

  • 2 parking spots
  • Built 1987
  • Listed 15 days

Property features AI

Exterior

  • Parking: Off-street parking with two spaces via driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story property; Brick construction; Slab foundation; Shingle roof; Property was completely rebuilt after Hurricane Katrina (2005) and fully renovated in 2007
  • Construction: Brick construction; Shingle roof; Slab foundation; Rebuilt after 2005 and renovated in 2007
  • Exterior features: City lot, rectangular shape; Permeable paving

Interior

  • Bedrooms: 2-unit property (total units: 2)
  • Bathrooms: 3 full bathrooms (total)
  • Heating & cooling: Central heating (dual system); Central air conditioning
  • Interior features: Very good condition; Permeable paving
  • Laundry & utility: Tenants pay electricity 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 5-bed/3.0-bath multifamily listed at $249k.

Deal economics

  • At list price, monthly cash flow is $742 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $249k).
  • Recommended offer: $245k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 5.5% 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); 209 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
  • At $2,973/mo this rent would consume 65% 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 $7k 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.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($245k) 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 $55k; list at $249k implies a 353% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,265 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.19%
Cap rate
10.19%
Cash-on-cash
13.91%
DSCR
1.62
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$254,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
74-76 Phillip Ct 0.01mi 4/2.0 (-1) 1,920 (-4%) 1mo $240,000 $125 82
3521 23 Kings Dr 0.32mi 5/4.0 1,996 (-0%) 3mo $354,000 $177 78
3509-3511 Jupiter Dr 0.19mi 5/3.0 2,250 (+12%) 2mo $263,000 $117 69
2724 26 Pakenham Dr 0.50mi 5/3.0 1,966 (-2%) 8mo $249,000 $127 67
3705-07 Juno Dr 0.23mi 6/4.0 (+1) 2,085 (+4%) 10mo $350,000 $168 65
8512 14 Valor Dr 0.28mi 4/2.0 (-1) 1,933 (-3%) 11mo $250,000 $129 63
4005-07 Jupiter Dr 0.48mi 5/2.5 2,048 (+2%) 11mo $230,000 $112 62
9109 Atreus St 0.53mi 4/3.5 (-1) 1,980 (-1%) 9mo $170,000 $86 59
9025-27 Atreus St 0.52mi 4/4.0 (-1) 2,000 (0%) 14mo $196,000 $98 55
4017-19 Jupiter Dr 0.50mi 4/2.0 (-1) 1,804 (-10%) 11mo $207,000 $115 42
3817 19 Juno Dr 0.34mi 4/2.0 (-1) 1,700 (-15%) 14mo $255,000 $150 39
9101-9103 Atreus St 0.52mi 4/4.0 (-1) 1,700 (-15%) 11mo $243,500 $143 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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
2.7%
Equity multiple
1.10×
Total profit
$7,189
Equity at exit
$37,127
10-year hold
IRR
12.3%
Equity multiple
1.98×
Total profit
$68,335
Equity at exit
$21,529

Cash invested: $69,720 (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 70043

Rents YoY
3.1%
Active inventory
209
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$2,973 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$131 /mo · $1,573/yr
Insurance
$104
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$624
Net cashflow
$742

Break-even live

Break-even rent $2,034
Max offer price $249,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,445
1× unit 3 2 $1,528
Total (2 units) $2,973

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
$62,250
Closing costs
$7,470
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7532 Patricia St Arabi, LA 4.0 3.0 2099 $2,200 $1.05 43d 1 1.40mi

Listing history 11 events

  1. 2026-06-18
    days on market $249,000 Active 16 DOM
  2. 2026-06-17
    days on market $249,000 Active 15 DOM
  3. 2026-06-16
    days on market $249,000 Active 14 DOM
  4. 2026-06-15
    days on market $249,000 Active 13 DOM
  5. 2026-06-13
    days on market $249,000 Active 11 DOM
  6. 2026-06-10
    days on market $249,000 Active 8 DOM
  7. 2026-06-09
    days on market $249,000 Active 7 DOM
  8. 2026-06-08
    days on market $249,000 Active 6 DOM
  9. 2026-06-07
    days on market $249,000 Active 5 DOM
  10. 2026-06-03
    remarks 255-char remark
    Show marketing remark (254 chars)

    Long term tenants. Well maintained. 2 bedrooms, one bath in the front unit and 3 bedrooms, 2 baths in rear unit. Great investment or live on one side and earn income from the other unit. Flood zone X means very low flood insurance.Must see to appreciate.

  11. 2026-06-03
    listed $249,000 Active 1 DOM
    Show marketing remark (254 chars)

    Long term tenants. Well maintained. 2 bedrooms, one bath in the front unit and 3 bedrooms, 2 baths in rear unit. Great investment or live on one side and earn income from the other unit. Flood zone X means very low flood insurance.Must see to appreciate.

ⓘ 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
$1,573 · $131/mo
Projected year-2 tax
$1,573 · $131/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 X (shaded) · 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 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
$35,676
− Mortgage interest
−$13,948
− Property taxes
−$1,573
− Insurance
−$2,042
− Repairs & maintenance
−$2,854
− Management
−$2,854
− Depreciation
−$7,244
Taxable income
$5,161
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,239
After-tax cash flow
$7,661/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

+352.7% since first listed
4 events — show timeline
  • 2026-06-03 Listed $249,000 AcadianaMLS
  • 2026-06-03 Listed $240,000 GSREIN
  • 2026-06-03 Price Changed $249,000 GSREIN
  • 2007-04-23 Sold (Public Records) $55,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $1,573 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…