CashFlowRE
Sign in Sign up
9100 02 Titans Dr Duplex
C Composite 59.17
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 +25.9/30.0
  • DSCR +8.7/10.0
  • 1% rule +6.5/10.0
  • Schools +5.0/10.0
  • ARV discount +4.1/15.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

9100 02 Titans Dr · Chalmette, LA 70043
4 bd · 2.0 ba · 1,700 sqft · MultiFamily · 83 Days on market
Built 1996 5,000 sqft lot $147/sqft · 8% above area Est $232k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This great income-producing duplex is located in a non-flood zone and fully rented, offering both peace of mind and excellent investment potential. Each unit features 2 spacious bedrooms and 1 bath, with durable hard surface flooring throughout for easy maintenance and appeal. Whether you're looking to expand your rental portfolio, start fresh with a smart investment, or those looking to live in one unit and rent out the other, this property is a perfect choice with its attractive layout and prime location.

Key facts

  • 5,000 sq ft lot
  • Parking
  • Built 1996

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 2 × 2-bed/1.0-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $547 ($7k/yr) — positive. Per door: $273/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $235k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 5.5% in Chalmette — 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 (#137 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.
  • Market conditions: Rents rising (+3.1%/yr); 209 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).
  • At $2,874/mo this rent would consume 63% of the median local household income ($55k/yr) (locally 881% 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 $2k of loan paydown is wiped out by about $7k 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 83 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 13y 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 $234,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.15%
Cap rate
9.24%
Cash-on-cash
10.52%
DSCR
1.47
GRM
7.2

CMA / ARV

ARV (median comp)
$232,185
List price
$249,900
Delta
7.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3817 19 Juno Dr 0.12mi 4/2.0 1,700 (0%) 14mo $255,000 $150 83
9101-9103 Atreus St 0.08mi 4/4.0 1,700 (0%) 11mo $243,500 $143 79
4017-19 Jupiter Dr 0.07mi 4/2.0 1,804 (+6%) 11mo $207,000 $115 78
9100-9102 Atreus St 0.05mi 4/2.0 1,668 (-2%) 24mo $215,000 $129 75
74-76 Phillip Ct 0.44mi 4/2.0 1,920 (+13%) 1mo $240,000 $125 57
422 24 W Genie St 0.46mi 4/2.0 1,543 (-9%) 22mo $223,300 $145 45
8512 14 Valor Dr 0.60mi 4/2.0 1,933 (+14%) 11mo $250,000 $129 40

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
-2.0%
Equity multiple
0.92×
Total profit
$-5,297
Equity at exit
$37,261
10-year hold
IRR
7.8%
Equity multiple
1.60×
Total profit
$41,723
Equity at exit
$21,607

Cash invested: $69,972 (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 70043

Rents YoY
3.1%
Active inventory
209
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$2,874 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$242 /mo · $2,909/yr
Insurance
$104
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$604
Net cashflow
$547

Break-even live

Break-even rent $2,182
Max offer price $249,900
Occupancy floor 76%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,874

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
$62,475
Closing costs
$7,497
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9101 Virtue St Unit 9101 Chalmette, LA 3.0 2.0 1100 $1,690 $1.54 3d 1 0.11mi
3606 Pakenham Dr Unit 3606 Chalmette, LA 3.0 2.0 1400 $1,800 $1.29 12d 1 0.32mi
3617 Park Blvd Chalmette, LA 3.0 2.0 1090 $1,850 $1.70 44d 1 0.35mi
3617 Park Blvd Chalmette, LA 3.0 2.0 1090 $1,850 $1.70 20d 1 0.35mi
8600 Patricia St Chalmette, LA 3.0 2.0 1255 $1,550 $1.24 23d 1 0.41mi
8413 Benjamin Dr Chalmette, LA 3.0 2.0 1800 $2,300 $1.28 3d 1 0.46mi
3507 Sinclair St Chalmette, LA 3.0 2.0 1186 $1,800 $1.52 10d 1 0.49mi
3400 Montesquieu St Unit 1-B Chalmette, LA 3.0 2.5 1372 $2,550 $1.86 1d 1 0.75mi
3711 Tournefort St Chalmette, LA 3.0 2.0 1250 $1,850 $1.48 3d 1 0.78mi
511 E Genie St Chalmette, LA 3.0 2.0 1100 $1,500 $1.36 2d 1 0.96mi
2707 Jackson Blvd Chalmette, LA 3.0 3.0 1733 $2,300 $1.33 44d 1 0.97mi
2707 Jackson Blvd Chalmette, LA 3.0 2.5 1733 $2,300 $1.33 23d 1 0.97mi
3108 Tournefort St Chalmette, LA 3.0 2.0 1399 $1,750 $1.25 3d 1 0.98mi
3108 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 1.02mi
3106 Laplace St Chalmette, LA 3.0 2.5 1390 $1,650 $1.19 44d 1 1.04mi
3321 Plaza Dr Chalmette, LA 3.0 2.0 1400 $1,650 $1.18 10d 1 1.24mi
32 Old Hickory St Chalmette, LA 4.0 2.0 1379 $1,850 $1.34 23d 1 1.25mi
3708 Veronica Dr Chalmette, LA 3.0 2.0 1818 $2,550 $1.40 1d 1 1.26mi
114 8th St Chalmette, LA 3.0 1.0 1275 $1,695 $1.33 44d 1 1.28mi
424 Chinchilla Dr Arabi, LA 3.0 2.0 1735 $3,500 $2.02 16d 1 1.36mi
2518 Delambert St Chalmette, LA 3.0 2.0 1617 $1,825 $1.13 44d 1 1.38mi
309 Fawn Dr Arabi, LA 3.0 2.5 1745 $2,500 $1.43 1d 1 1.48mi

Listing history 37 events

  1. 2026-06-18
    days on market $249,900 Active 83 DOM
  2. 2026-06-17
    days on market $249,900 Active 82 DOM
  3. 2026-06-16
    days on market $249,900 Active 81 DOM
  4. 2026-06-15
    days on market $249,900 Active 80 DOM
  5. 2026-06-13
    days on market $249,900 Active 78 DOM
  6. 2026-06-10
    days on market $249,900 Active 75 DOM
  7. 2026-06-09
    days on market $249,900 Active 74 DOM
  8. 2026-06-08
    days on market $249,900 Active 73 DOM
  9. 2026-06-07
    days on market $249,900 Active 72 DOM
  10. 2026-06-03
    days on market $249,900 Active 68 DOM
  11. 2026-06-02
    days on market $249,900 Active 67 DOM
  12. 2026-06-01
    days on market $249,900 Active 66 DOM
  13. 2026-05-31
    days on market $249,900 Active 65 DOM
  14. 2026-03-27
    listed $249,900 Active 512-char remark
    Show marketing remark (512 chars)

    This great income-producing duplex is located in a non-flood zone and fully rented, offering both peace of mind and excellent investment potential. Each unit features 2 spacious bedrooms and 1 bath, with durable hard surface flooring throughout for easy maintenance and appeal. Whether you're looking to expand your rental portfolio, start fresh with a smart investment, or those looking to live in one unit and rent out the other, this property is a perfect choice with its attractive layout and prime location.

  15. 2026-03-27
    listed $249,900 Active 512-char remark
    Show marketing remark (512 chars)

    This great income-producing duplex is located in a non-flood zone and fully rented, offering both peace of mind and excellent investment potential. Each unit features 2 spacious bedrooms and 1 bath, with durable hard surface flooring throughout for easy maintenance and appeal. Whether you're looking to expand your rental portfolio, start fresh with a smart investment, or those looking to live in one unit and rent out the other, this property is a perfect choice with its attractive layout and prime location.

  16. 2025-12-05
    price $249,900
  17. 2025-12-05
    price $249,900
  18. 2025-09-23
    listed $255,000 Active
  19. 2025-03-10
    listed $259,900 Active
  20. 2024-09-09
    listed $259,900 Active
  21. 2024-07-10
    historical $1,250
  22. 2024-06-19
    listed $1,250
  23. 2022-04-04
    soldstatus $225,000
  24. 2022-03-31
    soldstatus $225,000 Closed
  25. 2022-02-21
    status Pending
  26. 2022-02-09
    listed $229,900
  27. 2022-02-09
    listed $229,900 Active
  28. 2018-04-20
    soldstatus $100,000
  29. 2017-11-26
    listed $119,900
  30. 2014-09-27
    listed $112,000
  31. 2014-09-27
    listed $112,000
  32. 2013-12-12
    listed $112,000
  33. 2013-12-12
    listed $112,000
  34. 2013-03-12
    listed $116,000
  35. 2013-03-12
    listed $116,000
  36. 2007-10-05
    soldstatus $40,000
  37. 2003-10-13
    soldstatus $126,500

ⓘ 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
$2,909 · $242/mo
Projected year-2 tax
$2,909 · $242/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 3/10 Moderate 3 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
$34,488
− Mortgage interest
−$13,998
− Property taxes
−$2,909
− Insurance
−$2,047
− Repairs & maintenance
−$2,759
− Management
−$2,759
− Depreciation
−$7,270
Taxable income
$2,746
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$659
After-tax cash flow
$5,905/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 — Chalmette

Score
65/100
State rank
#137
US rank
#12500

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
Chalmette, LA
County
Saint Bernard Parish · 22,638 people
City population
22,638
Metro
New Orleans-Metairie, LA
Population (ZIP)
22,638
Household income
$55,068
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
881.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 26% Hispanic / Latino 12% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
88% English-only · Spanish 8% Arabic 1% Vietnamese 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
▼ -211.77%
Current HPI
194.8123
Rent YoY
▲ 3.11%
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

+97.5% since first listed
24 events — show timeline
  • 2026-03-27 Listed $249,900 GSREIN
  • 2026-03-27 Listed $249,900 AcadianaMLS
  • 2025-12-05 Price Changed $249,900 AcadianaMLS
  • 2025-12-05 Price Changed $249,900 GSREIN
  • 2025-09-23 Listed $255,000 AcadianaMLS
  • 2025-03-10 Listed $259,900 AcadianaMLS
  • 2024-09-09 Listed $259,900 AcadianaMLS
  • 2024-07-10 Rental Removed $1,250 GSMLSLA
  • 2024-06-19 Listed for Rent $1,250 GSMLSLA
  • 2022-04-04 Sold (Public Records) $225,000 Public Records
  • 2022-03-31 Sold (MLS) $225,000 GSREIN
  • 2022-02-21 Pending GSREIN
  • 2022-02-09 Listed $229,900 GSREIN
  • 2022-02-09 Listed $229,900 AcadianaMLS
  • 2018-04-20 Sold (Public Records) $100,000 Public Records
  • 2017-11-26 Listed $119,900 AcadianaMLS
  • 2014-09-27 Listed $112,000 GSREIN
  • 2014-09-27 Listed $112,000 AcadianaMLS
  • 2013-12-12 Listed $112,000 GSREIN
  • 2013-12-12 Listed $112,000 AcadianaMLS
  • 2013-03-12 Listed $116,000 GSREIN
  • 2013-03-12 Listed $116,000 AcadianaMLS
  • 2007-10-05 Sold (Public Records) $40,000 Public Records
  • 2003-10-13 Sold (Public Records) $126,500 Public Records

Property tax history

+6.5%/yr

Latest (2025): $2,909 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…