5 bd · 3.0 ba ·
2,000 sqft ·
Built 1987
· MultiFamily
· Active
· 16 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,973/mo
Mortgage (P&I)
−$1,306
Tax + insurance
−$301
HOA
−$0
Vac / Maint / Mgmt
−$624
Net cashflow
$742/mo
Annual
$8,899/yr
Cap rate
10.19%
Cash-on-cash
13.91%
DSCR
1.62
1% rule
1.19%
Cash to close
$69,720
Investor read
This is a 5-bed/3.0-bath multifamily listed at $249k.
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).
It's been on market 16 days — a 2% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $245k (1.5% below list) — sets the bar for market timing.
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.
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.
Watch-outs: flood insurance adds $66/mo.
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).
St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
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.
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.
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.
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.
Questions for listing agent
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-RKP1TQF6MV2F5J
· Data 2 days agocashflowre.app · 2026-05-29