CashFlowRE
Sign in Sign up
5853 Coubra St
C+ Composite 60.54
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 +26.1/30.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$137,000

5853 Coubra St · Marrero, LA 70072
3 bd · 2.0 ba · 1,020 sqft · Other · 269 Days on market
Built 1980 6,098 sqft lot

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

Listing remarks

Calling all investors. Come and restore this home with a little TLC!!!!

Key facts

  • 6,098 sq ft lot
  • Parking
  • Built 1980

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 other listed at $137k.

Deal economics

  • At list price, monthly cash flow is $280 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $137k).
  • Recommended offer: $121k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 6.0% in Marrero — 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 67/100 on livability (#104 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • 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 rising (+1.1%/yr); 298 active listings in the ZIP; 16 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 ($55k/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 $947 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 269 days — a 12% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.
  • Current owner paid $42k; list at $137k implies a 226% gain — meaningful room to come down on a strong offer.

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 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 269 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. Crime grade is F 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?
  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
1.20%
Cap rate
9.33%
Cash-on-cash
10.84%
DSCR
1.48
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.05% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.81×
Total profit
$-7,439
Equity at exit
$20,427
10-year hold
IRR
1.8%
Equity multiple
1.11×
Total profit
$4,334
Equity at exit
$11,845

Cash invested: $38,360 (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 70072

Rents YoY
1.1%
Active inventory
298
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,637 high interval (Pro) →
Mortgage (P&I)
$718
Tax est. 1.5%
$171 /mo · $2,055/yr
Insurance
$57
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$280

Break-even live

Break-even rent $1,283
Max offer price $137,000
Occupancy floor 78%

Sensitivity live

Price -10% $375 -5% $328 +0% $280 +5% $233 +10% $186
Rent -10% $151 -5% $216 +0% $280 +5% $345 +10% $410
Rate -1.0pp $349 -0.5pp $315 base $280 +0.5pp $245 +1.0pp $209

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
$34,250
Closing costs
$4,110
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5913 S Oak Dr Marrero, LA 4.0 2.0 1300 $1,950 $1.50 24d 1 0.36mi
5162 Mount Matterhorn Ave Marrero, LA 2.0 1.0 1000 $1,050 $1.05 5d 1 0.52mi
5160 Mount Matterhorn St Marrero, LA 2.0 1.0 1000 $1,050 $1.05 24d 1 0.52mi
2325 Wilton St Unit A Marrero, LA 2.0 1.0 1000 $1,200 $1.20 45d 1 0.64mi
5118 Ehret Rd Unit B Marrero, LA 3.0 2.5 1275 $1,800 $1.41 5d 1 0.74mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 45d 1 0.77mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 5d 1 0.87mi
2632 Dove Ave Unit NA Marrero, LA 3.0 2.0 1250 $1,650 $1.32 45d 1 0.99mi
5045 Dueling Oaks Ave Marrero, LA 3.0 2.0 1300 $1,700 $1.31 24d 1 1.05mi
1728 Irma St Marrero, LA 3.0 2.0 1450 $1,550 $1.07 24d 1 1.14mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 45d 1 1.15mi
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 3d 1 1.17mi
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 45d 1 1.26mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 5d 1 1.26mi
1917 Gladstone Dr Marrero, LA 3.0 2.0 1090 $1,600 $1.47 24d 1 1.36mi
5027 Richland Dr Marrero, LA 2.0 1.5 1260 $1,500 $1.19 5d 1 1.38mi

Listing history 7 events

  1. 2025-10-03
    status Pending
  2. 2025-04-14
    status Active
  3. 2025-04-02
    status Pending
  4. 2024-12-26
    listed $137,000 Active
  5. 2024-12-26
    listed $137,000 Active
  6. 2024-06-25
    listed $137,000 Active
  7. 1991-08-01
    soldstatus $42,000

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$19,647
− Mortgage interest
−$7,674
− Property taxes
−$2,055
− Insurance
−$1,482
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$3,985
Taxable income
$1,306
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$314
After-tax cash flow
$3,049/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 — Marrero

Score
67/100
State rank
#104
US rank
#10146

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marrero, LA
County
Jefferson Parish · 426,999 people
City population
55,693
Metro
New Orleans-Metairie, LA
Population (ZIP)
55,693
Household income
$54,885
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
1807.0

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 0.67)
Race & ethnicity
Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 12% Hispanic 1%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 8% Vietnamese 4% French/Haitian/Cajun 2%

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
▼ -89.87%
Current HPI
161.7477
Rent YoY
▲ 1.05%
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

+226.2% since first listed
7 events — show timeline
  • 2025-10-03 Pending GSREIN
  • 2025-04-14 Relisted GSREIN
  • 2025-04-02 Pending GSREIN
  • 2024-12-26 Listed $137,000 GSREIN
  • 2024-12-26 Listed $137,000 AcadianaMLS
  • 2024-06-25 Listed $137,000 AcadianaMLS
  • 1991-08-01 Sold (Public Records) $42,000 Public Records

Property tax history

-37.2%/yr

Latest (2025): $4 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…