CashFlowRE
Sign in Sign up
1168 Avenue A
B Composite 72.17
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 +28.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Livability +3.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$124,000

1168 Avenue A · Westwego, LA 70094
3 bd · 2.0 ba · 1,105 sqft · SingleFamily · 53 Days on market
Built 1960 4,159 sqft lot $112/sqft · 25% below area Est $166k · 25% under ↓ 7% since listing

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

Listing remarks MLS

This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc... Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

Key facts

  • 1 year old roof
  • 4,159 sq ft lot
  • Parking

Tags

1 YEAR OLD ROOF

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 $124k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $124k).
  • Recommended offer: $120k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 6.5% in Westwego — 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 68/100 on livability (#97 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: schools C-, crime D, amenities D-.
  • 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 (-0.8%/yr); 188 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 36% of the median local income ($54k/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 $857 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($120k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $120,280 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.29%
Cap rate
10.23%
Cash-on-cash
14.07%
DSCR
1.63
GRM
6.5

CMA / ARV

ARV (median comp)
$165,501
List price
$124,000
Delta
-25.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
969 Avenue A 0.25mi 3/2.0 1,162 (+5%) 4mo $189,000 $163 77
1206 Avenue A Ave 0.04mi 3/2.0 991 (-10%) 5mo $170,000 $172 76
631 Eighth St 0.43mi 3/2.0 1,022 (-8%) 5mo $190,000 $186 63
427 1/2 Larousinni St 0.16mi 3/1.0 1,007 (-9%) 17mo $135,000 $134 60
1114 Central Ave 0.68mi 3/1.0 1,067 (-3%) 14mo $185,000 $173 47
961 Avenue A Ave 0.36mi 3/1.0 1,265 (+14%) 13mo $165,000 $130 45
774 Avenue B Ave 0.49mi 2/2.5 (-1) 971 (-12%) 10mo $123,500 $127 41
1219 Central Ave 0.71mi 2/2.0 (-1) 1,200 (+9%) 15mo $175,000 $146 35
849 Avenue F Ave 0.48mi 2/1.0 (-1) 962 (-13%) 18mo $95,000 $99 32
1241 Central Ave 0.72mi 2/1.0 (-1) 1,000 (-10%) 17mo $44,000 $44 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
0.9%
Equity multiple
1.03×
Total profit
$1,161
Equity at exit
$18,489
10-year hold
IRR
7.2%
Equity multiple
1.47×
Total profit
$16,365
Equity at exit
$10,721

Cash invested: $34,720 (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 70094

Rents YoY
-0.8%
Active inventory
188
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,600 high interval (Pro) →
Mortgage (P&I)
$650
Tax est. 1.5%
$155 /mo · $1,860/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$407

Break-even live

Break-even rent $1,085
Max offer price $124,000
Occupancy floor 70%

Sensitivity live

Price -10% $493 -5% $450 +0% $407 +5% $364 +10% $321
Rent -10% $281 -5% $344 +0% $407 +5% $470 +10% $533
Rate -1.0pp $469 -0.5pp $438 base $407 +0.5pp $375 +1.0pp $342

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
$31,000
Closing costs
$3,720
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1060 Avenue B Unit A Westwego, LA 3.0 2.0 1124 $1,550 $1.38 24d 1 0.12mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 44d 1 0.33mi
653 Vic a Pitre Dr Westwego, LA 3.0 2.0 1491 $2,200 $1.48 5d 1 0.35mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 21d 1 0.38mi
1300 Tanglewood Dr Westwego, LA 1.0–3.0 1.0–1.5 781 $1,310 $1.68 3d 14 0.46mi
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 44d 1 0.57mi
1015 West Dr Westwego, LA 2.0 1.0 750 $1,200 $1.60 44d 1 0.64mi
1234 Central Ave Westwego, LA 3.0 1.5 800 $1,200 $1.50 24d 1 0.65mi
1233 Central Ave Westwego, LA 3.0 1.5 1357 $1,500 $1.11 24d 1 0.67mi
1413 Central Ave Unit C Westwego, LA 2.0 1.5 1000 $1,200 $1.20 44d 1 0.73mi
710 West Dr Westwego, LA 2.0 1.0 941 $1,500 $1.59 5d 1 0.82mi
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 24d 1 0.85mi
1226 Kenny Dr Westwego, LA 4.0 2.0 1300 $1,650 $1.27 24d 1 0.94mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 44d 1 1.04mi
1029 Joyce St Marrero, LA 3.0 2.0 1300 $1,650 $1.27 15d 1 1.14mi
520 Bellina Ln Marrero, LA 2.0 1.0 1200 $1,200 $1.00 44d 1 1.32mi
517 Bellina Ln Marrero, LA 2.0 1.0 1200 $1,400 $1.17 44d 1 1.34mi
7429 Pritchard St Marrero, LA 2.0 1.0 925 $1,150 $1.24 15d 1 1.36mi

Listing history 18 events

  1. 2026-06-21
    days on market $124,000 Active 53 DOM
  2. 2026-06-18
    days on market $124,000 Active 50 DOM
  3. 2026-06-17
    days on market $124,000 Active 49 DOM
  4. 2026-06-16
    days on market $124,000 Active 48 DOM
  5. 2026-06-16
    remarks 323-char remark
  6. 2026-06-16
    pricestatus $124,000 Active 47 DOM
  7. 2026-06-07
    status $134,000 Pending 47 DOM
  8. 2026-06-03
    days on market $134,000 Active 47 DOM
  9. 2026-06-02
    days on market $134,000 Active 46 DOM
  10. 2026-06-01
    days on market $134,000 Active 45 DOM
  11. 2026-05-31
    pricedays on market $134,000 Active 44 DOM
  12. 2026-05-12
    price $139,000 265-char remark
    Show marketing remark (266 chars)

    This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc. .. Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

  13. 2026-05-12
    price $139,000 266-char remark
    Show marketing remark (266 chars)

    This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc. .. Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

  14. 2026-05-01
    price $144,000 265-char remark
    Show marketing remark (266 chars)

    This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc. .. Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

  15. 2026-05-01
    price $144,000 266-char remark
    Show marketing remark (266 chars)

    This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc. .. Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

  16. 2026-04-15
    listed $149,000 Active 265-char remark
    Show marketing remark (266 chars)

    This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc. .. Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

  17. 2026-04-15
    listed $149,000 Active 266-char remark
    Show marketing remark (266 chars)

    This 3 bedroom and 2 bath features many recent updates to the property including but not limited to some flooring, painting, cabinets etc. .. Roof: 1 year old Such an adorable house that just waiting on a new buyer to make it their own. Come and see it for yourself!

  18. 2002-04-01
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,198
− Mortgage interest
−$6,946
− Property taxes
−$1,860
− Insurance
−$620
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$3,607
Taxable income
$3,093
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$742
After-tax cash flow
$4,141/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 — Westwego

Score
68/100
State rank
#97
US rank
#9851

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westwego, LA
County
Jefferson Parish · 426,999 people
City population
32,130
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,130
Household income
$53,597
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1457.0

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 0.65)
Race & ethnicity
Black 46% White 36% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 9% Scottish 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 11% Vietnamese 2% French/Haitian/Cajun 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
▼ -111.56%
Current HPI
102.9992
Rent YoY
▼ -0.80%
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

-6.7% since first listed
7 events — show timeline
  • 2026-05-12 Price Changed $139,000 AcadianaMLS
  • 2026-05-12 Price Changed $139,000 GSREIN
  • 2026-05-01 Price Changed $144,000 AcadianaMLS
  • 2026-05-01 Price Changed $144,000 GSREIN
  • 2026-04-15 Listed $149,000 GSREIN
  • 2026-04-15 Listed $149,000 AcadianaMLS
  • 2002-04-01 Sold (Public Records) Public Records

Property tax history

+2.3%/yr

Latest (2025): $227 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…