CashFlowRE
Sign in Sign up
3754 Roman St
C- Composite 53.52
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 +17.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • Livability +4.4/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,000

3754 Roman St · Metairie, LA 70001
3 bd · 2.0 ba · 1,471 sqft · SingleFamily · 393 Days on market
Built 1954 8,999 sqft lot $156/sqft · 27% below area Est $316k · 27% under ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

Key facts

  • Zoned r2
  • Existing home
  • 75-foot front lot

Tags

75-FOOT FRONT LOTZONED R2EXISTING HOME

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 $229k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/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 $198k (13.7% below list).
  • Recommended offer: $198k (13.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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.
  • Market conditions: Rents soft (-0.0%/yr); 208 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($68k/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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 393 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $61k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $197,551 (13.7% below list)

Questions for the listing agent

  1. It's been on market 393 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.86%
Cap rate
7.23%
Cash-on-cash
3.34%
DSCR
1.15
GRM
9.7

CMA / ARV

ARV (median comp)
$315,546
List price
$229,000
Delta
-27.43%
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
3635 Cypress St 0.14mi 3/1.5 1,308 (-11%) 2mo $213,800 $163 71
1301 N Hullen St 0.57mi 3/2.0 1,504 (+2%) 4mo $286,000 $190 67
604 Severn Ave 0.30mi 2/1.0 (-1) 1,532 (+4%) 4mo $240,000 $157 67
1613 N Turnbull Dr 0.67mi 3/2.0 1,464 (-0%) 4mo $225,000 $154 65
4206 Center St 0.55mi 3/2.0 1,554 (+6%) 1mo $415,000 $267 64
3401 W Metairie South Ave 0.42mi 3/2.0 1,340 (-9%) 2mo $350,000 $261 64
3621 47th St 0.45mi 3/2.0 1,320 (-10%) 0mo $200,000 $152 61
4309 Center St 0.63mi 3/2.0 1,554 (+6%) 2mo $414,900 $267 60
4313 Lenora St 0.60mi 3/2.0 1,360 (-8%) 2mo $300,000 $221 58
912 Giuffrias Ave 0.55mi 3/2.0 1,630 (+11%) 1mo $315,000 $193 56
4306 Stockton St 0.60mi 4/2.0 (+1) 1,371 (-7%) 1mo $139,000 $101 55
513 Athania Pkwy 0.50mi 3/2.0 1,259 (-14%) 2mo $385,000 $306 51

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.51×
Total profit
$-31,634
Equity at exit
$34,145
10-year hold
IRR
-10.4%
Equity multiple
0.44×
Total profit
$-35,676
Equity at exit
$19,800

Cash invested: $64,120 (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 70001

Rents YoY
-0.0%
Active inventory
208
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,976 high interval (Pro) →
Mortgage (P&I)
$1,201
Tax from tax record
$86 /mo · $1,032/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$178

Break-even live

Break-even rent $1,750
Max offer price $229,000
Occupancy floor 86%

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
$57,250
Closing costs
$6,870
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
704 Waltham St Metairie, LA 3.0 2.0 1800 $1,900 $1.06 43d 1 0.10mi
3803 Derbigny St Metairie, LA 3.0 1.0 1010 $1,700 $1.68 23d 1 0.16mi
3650 Bauvais St Metairie, LA 3.0 2.0 1300 $2,800 $2.15 4d 1 0.17mi
3634 Bauvais St Unit 3634 Metairie, LA 2.0 2.0 1800 $2,250 $1.25 2d 1 0.20mi
3635 Derbigny St Metairie, LA 2.0 1.0 1000 $1,500 $1.50 23d 1 0.22mi
3832 Bauvais St Metairie, LA 3.0 2.0 1247 $2,250 $1.80 4d 1 0.22mi
3714 Johnson St Metairie, LA 2.0 1.5 1200 $1,700 $1.42 43d 1 0.23mi
3911 Bauvais St Unit 1 Metairie, LA 3.0 2.0 1575 $1,850 $1.17 23d 1 0.27mi
3913 Bauvais St Unit 1 Metairie, LA 3.0 1.0 1495 $1,600 $1.07 43d 1 0.27mi
3908 W Metairie Ave Metairie, LA 3.0 2.0 1350 $2,250 $1.67 23d 1 0.34mi
3707 W Bode Ct Metairie, LA 3.0 1.0 1300 $1,400 $1.08 43d 1 0.35mi
3916 W Metairie Ave Metairie, LA 3.0 2.5 1300 $1,850 $1.42 4d 1 0.36mi
212 Manson Ave Unit A Metairie, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.40mi
1210 Edenborn Ave Unit Front Metairie, LA 2.0 1.0 887 $1,550 $1.75 3d 1 0.41mi
1004 Severn Ave Metairie, LA 3.0 2.0 1270 $1,850 $1.46 14d 1 0.41mi
216 Pasadena Ave Metairie, LA 2.0 1.0 1019 $3,500 $3.43 23d 1 0.48mi
820 Giuffrias Ave Metairie, LA 2.0 1.0 1000 $1,500 $1.50 3d 1 0.49mi
1221 Taft Park Metairie, LA 3.0 2.0 1202 $2,200 $1.83 43d 1 0.49mi
817 Pasadena Ave Metairie, LA 3.0 2.0 1871 $3,300 $1.76 43d 1 0.52mi
116 Colby St Metairie, LA 3.0 2.0 1343 $2,500 $1.86 43d 1 0.52mi
3624 45th St Metairie, LA 3.0 2.0 1645 $2,100 $1.28 43d 1 0.52mi
3624 45th St Metairie, LA 3.0 2.0 1645 $1,950 $1.19 4d 1 0.52mi
3401 48th St Metairie, LA 3.0 2.0 1135 $2,300 $2.03 4d 1 0.53mi
604 Houma Blvd Metairie, LA 3.0 1.0 902 $1,400 $1.55 43d 1 0.58mi
608 Houma Blvd Unit 604 Metairie, LA 3.0 1.0 902 $1,400 $1.55 43d 1 0.58mi
608 Houma Blvd Metairie, LA 2.0 1.0 900 $1,300 $1.44 23d 1 0.58mi
4317 Downs St Metairie, LA 2.0 1.5 1200 $1,550 $1.29 43d 1 0.61mi
1509 Taft Park Metairie, LA 2.0 1.0 1400 $2,200 $1.57 20d 1 0.63mi
3827 Williams Pl New Orleans, LA 4.0 1.5 1450 $2,200 $1.52 23d 1 0.64mi
4322 Barnard St Metairie, LA 3.0 2.5 1526 $2,699 $1.77 43d 1 0.65mi
4324 Barnard St Metairie, LA 3.0 2.5 1526 $2,699 $1.77 43d 1 0.65mi
717 N Woodlawn Ave Metairie, LA 3.0 1.0 900 $1,850 $2.06 43d 1 0.67mi
717 N Woodlawn Ave Metairie, LA 3.0 1.0 900 $1,850 $2.06 23d 1 0.67mi
404 Ridgelake Dr Metairie, LA 2.0 1.0 1100 $2,099 $1.91 23d 1 0.68mi
4437 Calumet St Metairie, LA 2.0 1.0 1100 $1,600 $1.45 43d 1 0.73mi
217 Clearview Pkwy Unit A Metairie, LA 2.0 2.0 1200 $1,450 $1.21 23d 1 0.74mi
3228 44th St Metairie, LA 3.0 2.0 1272 $2,000 $1.57 43d 1 0.74mi
3000 Saint Rene St Unit A Metairie, LA 2.0 1.0 1038 $1,200 $1.16 43d 1 0.77mi
804 Canton St New Orleans, LA 3.0 1.0 1100 $1,700 $1.55 43d 1 0.78mi
258 Gruner Rd Metairie, LA 3.0 2.5 1400 $1,850 $1.32 43d 1 0.80mi

Listing history 21 events

  1. 2026-06-18
    days on market $229,000 Active 393 DOM
  2. 2026-06-17
    days on market $229,000 Active 392 DOM
  3. 2026-06-16
    days on market $229,000 Active 391 DOM
  4. 2026-06-15
    days on market $229,000 Active 390 DOM
  5. 2026-06-13
    days on market $229,000 Active 388 DOM
  6. 2026-06-10
    days on market $229,000 Active 385 DOM
  7. 2026-06-09
    days on market $229,000 Active 384 DOM
  8. 2026-06-08
    days on market $229,000 Active 383 DOM
  9. 2026-06-07
    days on market $229,000 Active 382 DOM
  10. 2026-06-03
    days on market $229,000 Active 378 DOM
  11. 2026-06-02
    days on market $229,000 Active 377 DOM
  12. 2026-06-01
    days on market $229,000 Active 376 DOM
  13. 2026-05-31
    days on market $229,000 Active 375 DOM
  14. 2026-01-23
    price $229,000 419-char remark
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  15. 2026-01-23
    price $229,000 419-char remark
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  16. 2026-01-23
    price $229,000
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  17. 2026-01-23
    price $229,000
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  18. 2025-05-21
    listed $290,000 Active 419-char remark
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  19. 2025-05-21
    listed $290,000 Active 419-char remark
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  20. 2025-05-21
    listed $290,000 Active
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

  21. 2025-05-21
    listed $290,000 Active
    Show marketing remark (419 chars)

    Spacious 75-foot front lot just off Cleary Ave and located in an X flood zone! This versatile property offers lots of possibilities-featuring an existing home that can be remodeled, converted back to a double, or build new to suit your vision. Zoned R2, allowing for flexible development opportunities. Conveniently situated near local amenities, this is a fantastic chance to invest in a property with great potential.

ⓘ 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
$1,032 · $86/mo
Projected year-2 tax
$1,260 · $105/mo
Expected delta
+$227/yr (+$19/mo · 22.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,706
− Mortgage interest
−$12,828
− Property taxes
−$1,032
− Insurance
−$1,145
− Repairs & maintenance
−$1,896
− Management
−$1,896
− Depreciation
−$6,662
Taxable loss
−$1,754
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$421
After-tax cash flow
$2,561/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)
38,950
Household income
$67,923
Rent vs Own
48.6% rent · 51.4% own
Severe rent burden
1988.0

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 0.57)
Race & ethnicity
White 62% Hispanic / Latino 17% Black 15% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 1% Cuban 2%
Common ancestry
Lithuanian 13% Italian 1% Hispanic 1%
Foreign-born
12% · Canada, China, Philippines
Languages at home
84% English-only · Spanish 12% Arabic 1% Other Indo-European 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
▼ -296.45%
Current HPI
151.4615
Rent YoY
▬ -0.04%
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

-21.0% since first listed
8 events — show timeline
  • 2026-01-23 Price Changed $229,000 AcadianaMLS
  • 2026-01-23 Price Changed $229,000 AcadianaMLS
  • 2026-01-23 Price Changed $229,000 GSREIN
  • 2026-01-23 Price Changed $229,000 GSREIN
  • 2025-05-21 Listed $290,000 GSREIN
  • 2025-05-21 Listed $290,000 GSREIN
  • 2025-05-21 Listed $290,000 AcadianaMLS
  • 2025-05-21 Listed $290,000 AcadianaMLS

Property tax history

+1.0%/yr

Latest (2025): $1,032 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…