CashFlowRE
Sign in Sign up
No image
B Composite 73.45
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 +29.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

6117 6th Ave · Marrero, LA 70072
4 bd · 2.5 ba · 1,875 sqft · SingleFamily · 31 Days on market
Built 2013 4,454 sqft lot Est $210k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step inside this inviting 1,875 sq. ft. home, where you'll be greeted by a spacious living room and the comfort of ceiling fans throughout. As you explore, you'll notice the well-designed layout with separate living, dining, and kitchen areas. The open kitchen, featuring a small breakfast counter, ample storage, and a handy service window to the living room, is great for both everyday living and entertaining. The spacious primary bedroom is a serene retreat, while the other three bedrooms offer built-in cabinets for extra storage. With no carpets, maintenance is a breeze. The large yard is great for gardening or cookouts, and the covered concrete patio offers a cozy spot for relaxation. Don't miss out—schedule a showing today and see for yourself how this house can be your next home!

Key facts

  • 4,454 sq ft lot
  • Built 2013
  • Listed 31 days

Tags

CEILING FANS THROUGHOUTSPACIOUS PRIMARY BEDROOMBUILT-IN CABINETS IN BEDROOMSLARGE YARD FOR GARDENINGCOVERED CONCRETE PATIO

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 4-bed/2.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $480 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 5.9% in Marrero — 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 67/100 on livability (#104 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.
  • 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 44% 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 13y 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.

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 $150,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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 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?
  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. 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.
  7. 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.
  8. 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
1.30%
Cap rate
10.52%
Cash-on-cash
15.10%
DSCR
1.67
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$210,000
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6604 Acre Rd 0.68mi 3/2.5 (-1) 1,868 (-0%) 2mo $124,000 $66 61
6605 19th St 0.63mi 4/2.0 1,961 (+5%) 2mo $227,500 $116 59
1137 Marshall Dr 0.51mi 4/2.0 1,690 (-10%) 13mo $73,000 $43 47
5308 August Ave 0.46mi 3/2.0 (-1) 1,694 (-10%) 12mo $285,000 $168 46
1676 Plaza Dr 0.55mi 3/3.0 (-1) 2,044 (+9%) 13mo $199,000 $97 42
1117 Carmadelle St 0.66mi 4/2.0 1,800 (-4%) 23mo $133,999 $74 42
1625 Hope Dr 0.60mi 3/2.0 (-1) 1,656 (-12%) 6mo $230,000 $139 41
5300 August Ave 0.47mi 3/2.0 (-1) 1,644 (-12%) 12mo $275,000 $167 41
1140 Garden Rd Rd 0.60mi 5/3.0 (+1) 2,089 (+11%) 7mo $190,000 $91 40
5028 Magnolia St 0.71mi 3/2.0 (-1) 1,648 (-12%) 16mo $185,000 $112 26

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
1.0%
Equity multiple
1.04×
Total profit
$1,617
Equity at exit
$23,111
10-year hold
IRR
8.5%
Equity multiple
1.59×
Total profit
$25,685
Equity at exit
$13,402

Cash invested: $43,400 (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
6.4×

Monthly cashflow live

Estimated rent
$2,013 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$167 /mo · $2,001/yr
Insurance
$65
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$480

Break-even live

Break-even rent $1,406
Max offer price $155,000
Occupancy floor 71%

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
$38,750
Closing costs
$4,650
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
1510 Javez St Marrero, LA 3.0 2.0 1578 $2,200 $1.39 23d 1 0.72mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 23d 1 0.81mi
512 Avenue G Unit G Marrero, LA 3.0 2.0 1418 $1,995 $1.41 14d 1 0.99mi
5119 Oak Dr Marrero, LA 3.0 2.0 1624 $1,750 $1.08 14d 1 1.06mi
1028 Gaudet Dr Marrero, LA 3.0 1.5 1420 $1,800 $1.27 43d 1 1.15mi
22 Gladiola Ct Marrero, LA 3.0 2.0 1933 $2,200 $1.14 43d 1 1.16mi
4036 14th St Marrero, LA 4.0 2.0 1350 $1,950 $1.44 21d 1 1.26mi
4029 14th St Marrero, LA 3.0 1.5 1511 $1,650 $1.09 4d 1 1.26mi
4029 Chestnut St Marrero, LA 3.0 2.0 1600 $2,100 $1.31 4d 1 1.29mi
728 Lydia Ct Marrero, LA 3.0 3.5 1500 $2,600 $1.73 4d 1 1.34mi
433 Avenue A Marrero, LA 3.0 2.0 1558 $1,750 $1.12 43d 1 1.35mi
1501 Somerset Pl Marrero, LA 3.0 2.0 1697 $1,850 $1.09 43d 1 1.36mi
1501 Somerset Pl Marrero, LA 3.0 2.0 1697 $1,850 $1.09 23d 1 1.36mi
1029 Joyce St Marrero, LA 3.0 2.0 1300 $1,650 $1.27 14d 1 1.41mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 43d 1 1.42mi
1124 Orchid Dr Harvey, LA 4.0 2.0 2118 $2,328 $1.10 23d 1 1.42mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 23d 1 1.43mi
4000 Fir Ct Marrero, LA 3.0 2.0 1380 $1,800 $1.30 4d 1 1.43mi
5504 Randolph St Marrero, LA 3.0 2.0 1800 $1,800 $1.00 23d 1 1.47mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 4d 1 1.48mi

Listing history 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $155,000 Pending 31 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
$2,001 · $167/mo
Projected year-2 tax
$2,001 · $167/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 ≥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
$24,157
− Mortgage interest
−$8,682
− Property taxes
−$2,001
− Insurance
−$1,572
− Repairs & maintenance
−$1,933
− Management
−$1,933
− Depreciation
−$4,509
Taxable income
$3,527
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$847
After-tax cash flow
$4,910/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 — Marrero

Score
67/100
State rank
#104
US rank
#10146

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
Marrero, LA
County
Jefferson Parish · 426,999 people
City population
55,693
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

+1003.4% since first listed
15 events — show timeline
  • 2024-12-11 Sold (MLS) $160,000 GSREIN
  • 2024-12-03 Pending GSREIN
  • 2024-11-02 Listed $155,000 AcadianaMLS
  • 2024-11-02 Listed $155,000 GSREIN
  • 2024-10-11 Price Changed $155,000 GSREIN
  • 2024-10-11 Price Changed $150,000 GSREIN
  • 2024-09-27 Price Changed $155,000 GSREIN
  • 2024-09-13 Price Changed $160,000 GSREIN
  • 2024-08-30 Price Changed $165,000 GSREIN
  • 2024-08-16 Price Changed $170,000 GSREIN
  • 2024-08-02 Listed $155,000 AcadianaMLS
  • 2013-09-17 Sold (MLS) $14,500 GSREIN
  • 2013-08-01 Listed $14,500 AcadianaMLS
  • 2013-08-01 Listed $14,500 GSREIN
  • 1980-04-01 Sold (Public Records) Public Records

Property tax history

+9.7%/yr

Latest (2025): $2,001 · +106.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…