CashFlowRE
Sign in Sign up
4516 Lefkoe St
C- Composite 52.58
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 +16.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • Livability +4.4/5.0
  • 1% rule +4.2/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$373,000

4516 Lefkoe St · Metairie, LA 70006
4 bd · 3.0 ba · 3,176 sqft · SingleFamily · 128 Days on market
Built 1979 10,044 sqft lot $117/sqft · 22% below area Est $478k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in Metairie. VA assumption option available. This property has a full mother in law attached to main house. This can be great for ancillary income or just extra space or income- Mother in law has full kitchen , living area and bedroom and bath, separate entry and covered patio. Main house has fireplace and 3 bedrooms and 2 baths with large open living area.

Key facts

  • Full kitchen
  • Covered patio
  • Separate entry

Tags

FULL KITCHENSEPARATE ENTRYCOVERED PATIOLARGE OPEN LIVING AREA

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 $373k.

Deal economics

  • At list price, monthly cash flow is $148 ($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 $342k (8.3% below list).
  • Recommended offer: $328k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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: 76 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $3,419/mo this rent would consume 54% of the median local household income ($77k/yr) (locally 590% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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 $328,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.92%
Cap rate
6.98%
Cash-on-cash
2.47%
DSCR
1.11
GRM
9.1

CMA / ARV

ARV (median comp)
$477,742
List price
$373,000
Delta
-21.92%
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
4909 Sunny Pl 0.35mi 4/3.0 3,159 (-0%) 6mo $358,000 $113 77
4800 Avron Blvd 0.28mi 4/2.5 3,009 (-5%) 3mo $582,500 $194 74
4917 Belle Dr 0.36mi 4/2.5 2,970 (-6%) 1mo $445,000 $150 69
4536 Alphonse Dr 0.27mi 4/3.0 2,830 (-11%) 8mo $420,000 $148 63
4524 Folse Dr 0.37mi 3/2.5 (-1) 2,997 (-6%) 5mo $565,000 $189 62
4908 Avron Blvd 0.46mi 3/2.5 (-1) 2,889 (-9%) 2mo $580,000 $201 55
4808 Jasper St 0.52mi 5/4.0 (+1) 3,047 (-4%) 6mo $455,000 $149 55
4917 Lake Vista Dr 0.47mi 4/2.5 2,810 (-12%) 3mo $665,000 $237 54
4508 Kawanee Ave 0.74mi 5/3.5 (+1) 3,328 (+5%) 1mo $324,000 $97 50
5028 Ithaca St 0.60mi 5/3.0 (+1) 2,839 (-11%) 2mo $195,500 $69 47
5124 Belle Dr 0.65mi 5/3.0 (+1) 3,470 (+9%) 9mo $540,000 $156 42
4344 Folse Dr 0.48mi 5/3.0 (+1) 3,650 (+15%) 8mo $427,000 $117 41

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
-13.6%
Equity multiple
0.51×
Total profit
$-50,963
Equity at exit
$55,616
10-year hold
IRR
-4.7%
Equity multiple
0.69×
Total profit
$-32,072
Equity at exit
$32,250

Cash invested: $104,440 (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 70006

Active inventory
76
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$3,419 high interval (Pro) →
Mortgage (P&I)
$1,956
Tax from tax record
$375 /mo · $4,496/yr
Insurance
$155
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$718
Net cashflow
$148

Break-even live

Break-even rent $3,231
Max offer price $373,000
Occupancy floor 91%

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
$93,250
Closing costs
$11,190
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4824 W Esplanade Ave Metairie, LA 4.0 3.5 3221 $6,300 $1.96 43d 1 0.28mi
4405 Laplace St Metairie, LA 4.0 2.5 2686 $2,800 $1.04 4d 1 0.38mi
4444 W Esplanade Ave Metairie, LA 4.0 2.0 2226 $2,600 $1.17 14d 1 0.40mi
4908 Mayeaux St Metairie, LA 4.0 2.5 3029 $3,400 $1.12 43d 1 0.40mi
4824 Folse Dr Metairie, LA 5.0 4.5 3707 $3,900 $1.05 43d 1 0.44mi
4632 Ithaca St Metairie, LA 4.0 2.5 2860 $2,600 $0.91 23d 1 0.49mi
3816 Lemon St Metairie, LA 3.0 2.0 2200 $2,500 $1.14 23d 1 0.56mi
5029 Loveland St Metairie, LA 3.0 2.0 2100 $2,500 $1.19 4d 1 0.73mi
4808 Neyrey Dr Metairie, LA 5.0 3.5 3992 $4,500 $1.13 14d 1 1.35mi

Listing history 25 events

  1. 2026-06-18
    days on market $373,000 Active 128 DOM
  2. 2026-06-17
    days on market $373,000 Active 127 DOM
  3. 2026-06-16
    days on market $373,000 Active 126 DOM
  4. 2026-06-15
    days on market $373,000 Active 125 DOM
  5. 2026-06-13
    days on market $373,000 Active 123 DOM
  6. 2026-06-10
    days on market $373,000 Active 120 DOM
  7. 2026-06-09
    days on market $373,000 Active 119 DOM
  8. 2026-06-08
    days on market $373,000 Active 118 DOM
  9. 2026-06-07
    days on market $373,000 Active 117 DOM
  10. 2026-06-03
    days on market $373,000 Active 113 DOM
  11. 2026-06-02
    days on market $373,000 Active 112 DOM
  12. 2026-06-01
    days on market $373,000 Active 111 DOM
  13. 2026-05-31
    days on market $373,000 Active 110 DOM
  14. 2026-02-10
    listed $373,000 Active 377-char remark
    Show marketing remark (377 chars)

    Great opportunity in Metairie. VA assumption option available. This property has a full mother in law attached to main house. This can be great for ancillary income or just extra space or income- Mother in law has full kitchen , living area and bedroom and bath, separate entry and covered patio. Main house has fireplace and 3 bedrooms and 2 baths with large open living area.

  15. 2026-02-10
    listed $373,000 Active 377-char remark
    Show marketing remark (377 chars)

    Great opportunity in Metairie. VA assumption option available. This property has a full mother in law attached to main house. This can be great for ancillary income or just extra space or income- Mother in law has full kitchen , living area and bedroom and bath, separate entry and covered patio. Main house has fireplace and 3 bedrooms and 2 baths with large open living area.

  16. 2023-02-23
    soldstatus $375,000
  17. 2023-02-15
    soldstatus $375,000 Closed
  18. 2023-01-18
    historical Active Under Contract
  19. 2022-11-16
    price $399,000
  20. 2022-11-04
    price $425,000
  21. 2022-10-15
    price $450,000
  22. 2022-10-06
    price $465,000
  23. 2022-08-24
    listed $475,000 Active
  24. 2022-08-24
    listed $399,000
  25. 1979-03-01
    soldstatus $90,000

ⓘ 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
$4,496 · $375/mo
Projected year-2 tax
$4,496 · $375/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$41,025
− Mortgage interest
−$20,894
− Property taxes
−$4,496
− Insurance
−$2,662
− Repairs & maintenance
−$3,282
− Management
−$3,282
− Depreciation
−$10,851
Taxable loss
−$4,442
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,066
After-tax cash flow
$2,845/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)
16,170
Household income
$76,505
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
590.0

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 0.63)
Race & ethnicity
White 54% Hispanic / Latino 26% Two or more races 18% Black 9% Asian 6% Native American 3%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Lithuanian 11% Armenian 2% Italian 1%
Foreign-born
24% · Canada, China, Vietnam
Languages at home
65% English-only · Spanish 20% Arabic 6% Other Indo-European 4%

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
▼ -162.73%
Current HPI
184.7849
Rent YoY
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

+314.4% since first listed
12 events — show timeline
  • 2026-02-10 Listed $373,000 GSREIN
  • 2026-02-10 Listed $373,000 AcadianaMLS
  • 2023-02-23 Sold (Public Records) $375,000 Public Records
  • 2023-02-15 Sold (MLS) $375,000 GSREIN
  • 2023-01-18 Contingent GSREIN
  • 2022-11-16 Price Changed $399,000 GSREIN
  • 2022-11-04 Price Changed $425,000 GSREIN
  • 2022-10-15 Price Changed $450,000 GSREIN
  • 2022-10-06 Price Changed $465,000 GSREIN
  • 2022-08-24 Listed $399,000 AcadianaMLS
  • 2022-08-24 Listed $475,000 GSREIN
  • 1979-03-01 Sold (Public Records) $90,000 Public Records

Property tax history

+9.5%/yr

Latest (2025): $4,496 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…