4 bd · 3.0 ba ·
1,650 sqft ·
Built 2002
· SingleFamily
· Active
· 180 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,611/mo
Mortgage (P&I)
−$1,652
Tax + insurance
−$368
HOA
−$0
Vac / Maint / Mgmt
−$548
Net cashflow
$42/mo
Annual
$507/yr
Cap rate
6.71%
Cash-on-cash
1.48%
DSCR
1.07
1% rule
0.83%
Cash to close
$88,200
Investor read
This is a 4-bed/3.0-bath single-family listed at $315k.
At list price, monthly cash flow is $42 ($507/yr) — positive.
The deal already cash-flows at list — no discount required.
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (17.1% below list).
It's been on market 180 days — a 12% lower offer ($277k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $261k (17.1% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
Location reads 71/100 on livability (#45 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, amenities F, commute F.
Watch-outs: flood insurance adds $66/mo.
Market conditions: 101 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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.
6 sale attempts since 25y ago; this cycle's ask has dropped $35k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $135k; list at $315k implies a 133% gain — meaningful room to come down on a strong offer.
Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 6.7% vs local median 5.3% in Arabi — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Questions for listing agent
It's been on market 180 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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.
CashFlowRE · CFR-T3F9DW6MCEHF8G
· Data 16 h agocashflowre.app · 2026-05-29