3084 Grinell Dr · Estelle, LA 70072

$188,000

3 bd · 1.5 ba · 1,300 sqft · SingleFamily · 47 Days on market

Built 1972 $145/sqft · 7% below area Est $201k · 7% under

---

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 +19.1/30.0
• ARV discount +10.5/15.0
• DSCR +6.0/10.0
• 1% rule +4.3/10.0
• Livability +3.2/5.0
• Rent growth +2.8/5.0
• Schools +2.5/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

An all brick 3 bedroom home that the owner has turned into a 4 bedroom by enclosing the 1 car garage. The home has central air except the converted garage has a window unit. The tenants have been there 20 years. They understand they may get to remain but also understand a new buyer may want them to leave. They pay their rent excellently. The home is in good condition just overcrowded. The covered patio 373 sq ft.

Key facts

• All brick
• Converted garage
• Covered patio

Tags

• ALL BRICK
• COVERED PATIO
• CENTRAL AIR
• CONVERTED GARAGE

Property features AI

Exterior

• Parking: Driveway; Off-street parking; Three or more parking spaces
• Security: Smoke detector(s)
• Utilities: Public water; Public sewer
• Home design: Single-story home; Very good condition
• Construction: Brick construction; Shingle roof; Slab foundation; Built with a rectangular city lot (lot dimensions ~62 x 90)
• Exterior features: Fenced yard; Covered oversized patio/porch

Interior

• Bathrooms: 1 full bathroom; 1 half bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Ceiling fan(s); Carbon monoxide detector; Pantry; Cable TV
• Laundry & utility: Washer hookup; Dryer hookup

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $188k.

Deal economics

• At list price, monthly cash flow is $135 ($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 $175k (6.8% below list).
• Recommended offer: $175k (6.8% below list) — sets the bar for 1% rule.
• Cap rate 7.6% vs local median 5.7% in Estelle — 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 64/100 on livability (#183 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools F, crime F, amenities 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); 294 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 38% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 47 days — a 3% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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 $19k; list at $188k implies a 889% 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 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $175,216 (6.8% below list)

Questions for the listing agent

1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
2. Built in 1972 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 0.93% ✗
• Cap rate: 7.58%
• Cash-on-cash: 4.58%
• DSCR: 1.20
• GRM: 8.9

CMA / ARV

• ARV (median comp): $201,211
• List price: $188,000
• Delta: -6.57%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3008 Mount Kennedy Dr	0.26mi	3/2.0	1,345 (+4%)	2mo	$188,900	$140	79
5109 Mount Rushmore Dr	0.29mi	3/2.0	1,383 (+6%)	2mo	$189,000	$137	73
3073 Sorbonne Dr	0.15mi	4/2.0 (+1)	1,383 (+6%)	5mo	$180,000	$130	71
5153 Mount Shasta Dr	0.36mi	3/1.0	1,220 (-6%)	1mo	$165,000	$135	70
2824 Virginia Lee Dr	0.42mi	3/2.0	1,353 (+4%)	3mo	$215,000	$159	69
5009 Rochester Dr	0.12mi	3/2.0	1,112 (-14%)	1mo	$180,000	$162	68
5220 Mt Shasta Ln	0.45mi	3/1.0	1,398 (+8%)	2mo	$86,000	$62	63
3021 Mount Kennedy Dr	0.23mi	4/2.0 (+1)	1,450 (+12%)	1mo	$145,000	$100	62
3520 Bastian Dr	0.70mi	4/2.0 (+1)	1,300 (0%)	1mo	$115,000	$88	59
5937 S Oak Dr	0.55mi	2/2.0 (-1)	1,450 (+12%)	0mo	$171,500	$118	48
2708 Pritchard Rd	0.61mi	3/2.0	1,466 (+13%)	2mo	$266,000	$181	47
5416 Tusa Dr	0.62mi	3/2.0	1,460 (+12%)	6mo	$145,000	$99	44

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 · 1.05% rent growth · sell at horizon

5-year hold

• IRR: -13.6%
• Equity multiple: 0.52×
• Total profit: $-25,267
• Equity at exit: $28,031

10-year hold

• IRR: -8.0%
• Equity multiple: 0.54×
• Total profit: $-24,286
• Equity at exit: $16,255

Cash invested: $52,640 (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.

Methodology + full state rankings →

ZIP-level market 70072

• Rents YoY: 1.1%
• Active inventory: 294
• Price-to-rent: 8.9×

Monthly cashflow live

• Estimated rent: $1,752 high
• Mortgage (P&I): −$986
• Tax from tax record: −$119 /mo · $1,427/yr
• Insurance: −$78
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$368
• Net cashflow: $135

Break-even live

Break-even rent $1,582

Max offer price $188,000

Occupancy floor 87%

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: $47,000
• Closing costs: $5,640
• Reserves months: —
• Total cash needed: —

Rent comps 14 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5160 Mount Matterhorn St Marrero, LA	2.0	1.0	1000	$1,050	$1.05	23d	1	0.47mi
5162 Mount Matterhorn Ave Marrero, LA	2.0	1.0	1000	$1,050	$1.05	4d	1	0.47mi
5300 Alpaca Dr Marrero, LA	4.0	2.0	1650	$1,995	$1.21	14d	1	0.50mi
5913 S Oak Dr Marrero, LA	4.0	2.0	1300	$1,950	$1.50	23d	1	0.59mi
116 Sunrise Dr Marrero, LA	3.0	1.5	1225	$1,750	$1.43	43d	1	0.61mi
2425 Ramsey Dr Marrero, LA	4.0	2.0	1500	$1,800	$1.20	1d	1	0.91mi
2417 Highland Meadows Dr Marrero, LA	4.0	2.0	1400	$1,950	$1.39	43d	1	1.10mi
2544 Jeanne St Marrero, LA	4.0	2.0	1158	$2,300	$1.99	23d	1	1.19mi
2325 Wilton St Unit A Marrero, LA	2.0	1.0	1000	$1,200	$1.20	43d	1	1.22mi
5118 Ehret Rd Unit B Marrero, LA	3.0	2.5	1275	$1,800	$1.41	4d	1	1.29mi
2632 Dove Ave Unit NA Marrero, LA	3.0	2.0	1250	$1,650	$1.32	43d	1	1.32mi
2748 Erin Dr Marrero, LA	3.0	2.0	1460	$1,850	$1.27	23d	1	1.37mi
5504 Randolph St Marrero, LA	3.0	2.0	1800	$1,800	$1.00	23d	1	1.44mi
2612 Susie Ct Marrero, LA	3.0	2.0	1852	$2,200	$1.19	19d	1	1.44mi

Listing history 16 events

1. 2026-06-18
   days on market $188,000 Active 47 DOM
2. 2026-06-17
   days on market $188,000 Active 46 DOM
3. 2026-06-16
   days on market $188,000 Active 45 DOM
4. 2026-06-15
   days on market $188,000 Active 44 DOM
5. 2026-06-13
   days on market $188,000 Active 42 DOM
6. 2026-06-10
   days on market $188,000 Active 39 DOM
7. 2026-06-09
   days on market $188,000 Active 38 DOM
8. 2026-06-08
   days on market $188,000 Active 37 DOM
9. 2026-06-07
   days on market $188,000 Active 36 DOM
10. 2026-06-03
    days on market $188,000 Active 32 DOM
11. 2026-06-02
    days on market $188,000 Active 31 DOM
12. 2026-06-01
    days on market $188,000 Active 30 DOM
13. 2026-05-31
    days on market $188,000 Active 29 DOM
14. 2026-05-02
    listed $188,000 Active 416-char remark

    Show marketing remark (416 chars)

    An all brick 3 bedroom home that the owner has turned into a 4 bedroom by enclosing the 1 car garage. The home has central air except the converted garage has a window unit. The tenants have been there 20 years. They understand they may get to remain but also understand a new buyer may want them to leave. They pay their rent excellently. The home is in good condition just overcrowded. The covered patio 373 sq ft.

15. 2026-05-02
    listed $188,000 Active 416-char remark

    Show marketing remark (416 chars)

    An all brick 3 bedroom home that the owner has turned into a 4 bedroom by enclosing the 1 car garage. The home has central air except the converted garage has a window unit. The tenants have been there 20 years. They understand they may get to remain but also understand a new buyer may want them to leave. They pay their rent excellently. The home is in good condition just overcrowded. The covered patio 373 sq ft.

16. 1991-04-01
    soldstatus $19,000

ⓘ 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: $1,427 · $119/mo
• Projected year-2 tax: $1,427 · $119/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 · 60% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 19 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

Taxation est. · year 1

• Rental income: $21,026
• − Mortgage interest: −$10,531
• − Property taxes: −$1,427
• − Insurance: −$1,738
• − Repairs & maintenance: −$1,682
• − Management: −$1,682
• − Depreciation: −$5,469
• Taxable loss: −$1,503
• Est. tax savings @ 24.0%: +$361
• After-tax cash flow: $1,976/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 — Estelle

• Score: 64/100
• State rank: #183
• US rank: #14840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Estelle, LA
• County: Jefferson Parish · 426,999 people
• 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
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+889.5% since first listed

3 events — show timeline

• 2026-05-02 Listed $188,000 AcadianaMLS
• 2026-05-02 Listed $188,000 GSREIN
• 1991-04-01 Sold (Public Records) $19,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $1,427 · +0.3% YoY. Source: county tax records.