CashFlowRE
Sign in Sign up
4433 Colony Dr
D+ Composite 45.59
Why this score? — see what drove the D+ 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 +15.3/30.0
  • ARV discount +8.7/15.0
  • Schools +5.0/10.0
  • DSCR +4.7/10.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$280,000

4433 Colony Dr · Meraux, LA 70075
4 bd · 3.0 ba · 2,028 sqft · SingleFamily · 34 Days on market
Built 1987 5,000 sqft lot Est $288k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

Key facts

  • 5,000 sq ft lot
  • Garage
  • Built 1987

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/3.0-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $34 ($413/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 $242k (13.6% below list).
  • Recommended offer: $242k (13.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.2% in Meraux — 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 (#152 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: crime D, amenities F, commute F.
  • Market conditions: 64 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 20y 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $241,801 (13.6% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 14% 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 D 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. 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?
  7. 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.
  8. 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.
  9. 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
6.73%
Cash-on-cash
1.54%
DSCR
1.07
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$287,976
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4525 Stella Dr 0.13mi 3/2.0 (-1) 2,023 (-0%) 9mo $255,000 $126 77
4513 Stella Dr 0.11mi 4/3.0 1,888 (-7%) 9mo $258,000 $137 76
4108 Mistrot St 0.41mi 4/3.0 1,990 (-2%) 12mo $376,000 $189 68
3408 Debouchel Blvd 0.27mi 4/2.0 2,173 (+7%) 5mo $308,000 $142 67
4313 Florida Ave 0.38mi 4/2.0 1,925 (-5%) 6mo $405,000 $210 65
4420 E Genie St 0.03mi 3/2.0 (-1) 1,836 (-10%) 13mo $204,000 $111 63
2913 Earl Dr 0.14mi 3/2.0 (-1) 1,768 (-13%) 8mo $263,000 $149 56
2501 Garden St 0.64mi 4/2.0 1,932 (-5%) 3mo $154,000 $80 56
2920 Bradbury St 0.23mi 3/2.5 (-1) 2,179 (+7%) 16mo $285,000 $131 56
3504 Debouchel Blvd 0.31mi 4/3.0 2,276 (+12%) 16mo $340,000 $149 52
3237 Van Cleave Dr 0.17mi 3/2.5 (-1) 1,837 (-9%) 22mo $247,000 $134 52
3421 Judy Dr 0.67mi 3/2.0 (-1) 1,845 (-9%) 22mo $345,000 $187 27

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.45×
Total profit
$-43,180
Equity at exit
$41,749
10-year hold
IRR
-7.0%
Equity multiple
0.56×
Total profit
$-34,777
Equity at exit
$24,209

Cash invested: $78,400 (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 70075

Home prices YoY
-18.3%
Active inventory
64
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,418 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$224 /mo · $2,692/yr
Insurance
$117
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$508
Net cashflow
$34

Break-even live

Break-even rent $2,374
Max offer price $280,000
Occupancy floor 94%

Sensitivity live

Price -10% $193 -5% $114 +0% $34 +5% $-45 +10% $-124
Rent -10% $-157 -5% $-61 +0% $34 +5% $130 +10% $225
Rate -1.0pp $175 -0.5pp $106 base $34 +0.5pp $-38 +1.0pp $-112

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
$70,000
Closing costs
$8,400
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2804 Bradbury St Meraux, LA 5.0 3.0 2400 $2,800 $1.17 45d 1 0.28mi
2709 Munster Blvd Meraux, LA 3.0 2.0 1411 $1,900 $1.35 25d 1 0.89mi
2004 Webster St Meraux, LA 3.0 2.0 1400 $1,750 $1.25 19d 1 0.97mi
10002 Claiborne St Violet, LA 3.0 2.0 1568 $1,875 $1.20 45d 1 1.46mi

Listing history 13 events

  1. 2024-12-13
    soldstatus $280,000 Closed 698-char remark
    Show marketing remark (698 chars)

    This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

  2. 2024-11-19
    status Pending 698-char remark
    Show marketing remark (698 chars)

    This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

  3. 2024-11-11
    historical Active Under Contract 698-char remark
    Show marketing remark (698 chars)

    This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

  4. 2024-10-08
    price $280,000 698-char remark
    Show marketing remark (698 chars)

    This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

  5. 2024-07-12
    listed $289,900 Active 698-char remark
    Show marketing remark (698 chars)

    This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

  6. 2024-07-12
    listed $280,000 Active
    Show marketing remark (698 chars)

    This stunning 4 bed 2.5 bath, two story home in Lexington Place is the house you have been searching for! Located in the coveted Joe Davis school district! Complete with a detached garage and another half bath inside. Roof was recently installed in 2020! Beautiful, updated kitchen complete with a gas range, Bosch dishwasher recently installed, stainless steel appliances, and quartz countertops, that opens to your spacious living room. Home has wood-like tile installed on the first level throughout! All bedrooms are nicely sized along with the primary suite and attached bath. Step outside to a nice patio area that connects to your detached garage and fenced-in yard! Located in flood zone X!

  7. 2020-08-31
    soldstatus $233,000
  8. 2020-08-28
    soldstatus $233,000
  9. 2020-08-28
    listed $225,000
  10. 2020-08-28
    listed $225,000
  11. 2007-03-05
    soldstatus $100,000
  12. 2006-11-29
    listed $110,000
  13. 2006-11-29
    listed $110,000

ⓘ 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
$2,692 · $224/mo
Projected year-2 tax
$2,692 · $224/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 · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$29,016
− Mortgage interest
−$15,684
− Property taxes
−$2,692
− Insurance
−$2,198
− Repairs & maintenance
−$2,321
− Management
−$2,321
− Depreciation
−$8,145
Taxable loss
−$4,346
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,043
After-tax cash flow
$1,456/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 — Meraux

Score
65/100
State rank
#152
US rank
#13001

Category grades

Amenities F Commute F Cost of living A+ Crime D Employment B Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meraux, LA
City population
5,349
Population (ZIP)
5,349

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
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 10% Two or more races 10% Asian 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 16% Scottish 2% Portuguese 1%
Foreign-born
3% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 4% Vietnamese 4% Chinese 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
▼ -42.56%
Current HPI
190.054
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+154.5% since first listed
13 events — show timeline
  • 2024-12-13 Sold (MLS) $280,000 GSREIN
  • 2024-11-19 Pending GSREIN
  • 2024-11-11 Contingent GSREIN
  • 2024-10-08 Price Changed $280,000 GSREIN
  • 2024-07-12 Listed $280,000 AcadianaMLS
  • 2024-07-12 Listed $289,900 GSREIN
  • 2020-08-31 Sold (Public Records) $233,000 Public Records
  • 2020-08-28 Listed $225,000 GSREIN
  • 2020-08-28 Listed $225,000 AcadianaMLS
  • 2020-08-28 Sold (MLS) $233,000 GSREIN
  • 2007-03-05 Sold (MLS) $100,000 GSREIN
  • 2006-11-29 Listed $110,000 GSREIN
  • 2006-11-29 Listed $110,000 AcadianaMLS

Property tax history

+4.3%/yr

Latest (2025): $2,692 · -16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…