CashFlowRE
Sign in Sign up
157 Oakland
D Composite 41.93
Why this score? — see what drove the D 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).

  • ARV discount +14.3/15.0
  • Cash flow +11.0/30.0
  • Livability +3.7/5.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$300,000

157 Oakland · Harahan, LA 70123
4 bd · 1.0 ba · 1,946 sqft · SingleFamily · 7 Days on market
Built 1975 $154/sqft · 15% below area Est $353k · 15% under

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

Listing remarks MLS

Welcome to 157 Oakland, an all brick home resting on an over-sized lot within a wonderful Harahan neighborhood just between Jefferson highway and Riverside Drive. Well placed windows provide an abundance of natural light. The bedrooms are well sized and each have excellent closet space. The home has been updated by the current owner, new luxury vinyl floors throughout give this home a clean, sleek look and feel. A long driveway leads to a single car garage, parking for multiple vehicles available. The yard is as pretty as the photos, just awaiting your creative touches. This home has room to add on a 2nd bath and more! X flood zone, floor plans attached, call for your private showing today. This one is priced to sell !

Key facts

  • Garage
  • Built 1975
  • Listed 7 days

Property features AI

Exterior

  • Parking: Garage; Off-street parking; Three or more parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Shingle roof; Built with slab foundation; Owner-made updates after purchase; Very good condition; Oversized city lot (approx. 68.75 x 120)
  • Construction: Brick exterior; Shingle roof; Slab foundation; One story
  • Exterior features: Covered porch

Interior

  • Kitchen: Cooktop; Oven; Range; Microwave; Dishwasher
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central air conditioning
  • Interior features: Carbon monoxide detector
  • Laundry & utility: Dryer

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/1.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-128 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $277k (7.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (27.1% below list).
  • Recommended offer: $219k (27.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.3% in Harahan — 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 74/100 on livability (#27 in LA, #4,830 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A; Watch: 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.
  • Zoned schools: Harahan School (math 29% / reading 47%, grade F, #242 of 646 statewide, top 38%, 471 students, 60% FRL); Riverdale High School (math 36% / reading 52%, grade F, #62 of 265 statewide, top 23%, 1,019 students, 50% FRL).
  • Zoned-school proficiency averages 41% at this address vs 29% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Jefferson Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents flat; 162 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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).
  • This rent runs 31% of the median local income ($84k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 7y 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 $252k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $218,615 (27.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1975 — 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. Schools are A-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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.73%
Cap rate
5.78%
Cash-on-cash
-1.84%
DSCR
0.92
GRM
11.4

CMA / ARV

ARV (median comp)
$352,958
List price
$300,000
Delta
-15.00%
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
83 Oakland St 0.13mi 4/2.0 1,750 (-10%) 3mo $319,400 $183 71
175 Ravan Ave 0.13mi 3/2.0 (-1) 1,782 (-8%) 0mo $345,000 $194 70
350 Carolyn Dr 0.27mi 3/2.0 (-1) 1,800 (-8%) 0mo $249,000 $138 66
464 Gordon Ave 0.43mi 3/2.0 (-1) 1,990 (+2%) 2mo $459,000 $231 66
453 Soniat Ave 0.44mi 3/3.0 (-1) 1,900 (-2%) 2mo $415,000 $218 61
194 Sedgefield Dr 0.40mi 3/2.5 (-1) 2,050 (+5%) 2mo $325,000 $159 60
46 Donelon Dr 0.68mi 4/2.0 1,945 (-0%) 5mo $352,000 $181 60
504 Roseland Pkwy 0.47mi 3/2.0 (-1) 1,800 (-8%) 2mo $360,000 $200 55
513 Roseland Pkwy 0.52mi 4/3.0 1,787 (-8%) 1mo $305,000 $171 54
119 Donelon Dr 0.51mi 4/2.0 2,213 (+14%) 2mo $328,000 $148 47
7700 Kenmore Dr 0.52mi 3/2.0 (-1) 2,137 (+10%) 4mo $416,000 $195 47
240 Penfold Pl 0.50mi 3/2.0 (-1) 2,175 (+12%) 5mo $425,000 $195 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 · 0.12% rent growth · sell at horizon

5-year hold
IRR
-22.3%
Equity multiple
0.25×
Total profit
$-63,053
Equity at exit
$44,731
10-year hold
IRR
-24.5%
Equity multiple
-0.07×
Total profit
$-89,704
Equity at exit
$25,939

Cash invested: $84,000 (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 70123

Rents YoY
0.1%
Active inventory
162
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,186 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$157 /mo · $1,887/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$459
Net cashflow
$-128

Break-even live

Break-even rent $2,349
Max offer price $277,307
Occupancy floor

Sensitivity live

Price -10% $41 -5% $-44 +0% $-128 +5% $-213 +10% $-298
Rent -10% $-301 -5% $-215 +0% $-128 +5% $-42 +10% $44
Rate -1.0pp $23 -0.5pp $-52 base $-128 +0.5pp $-206 +1.0pp $-285

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
$75,000
Closing costs
$9,000
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Elodie Ave New Orleans, LA 3.0 2.0 1500 $1,995 $1.33 6d 1 0.28mi
1000 Rural St New Orleans, LA 3.0 2.5 2150 $2,600 $1.21 45d 1 1.32mi
147 Moss Ln New Orleans, LA 3.0 2.0 1665 $3,000 $1.80 23d 1 1.34mi

Listing history 24 events

  1. 2026-05-12
    status Pending 728-char remark
    Show marketing remark (728 chars)

    Welcome to 157 Oakland, an all brick home resting on an over-sized lot within a wonderful Harahan neighborhood just between Jefferson highway and Riverside Drive. Well placed windows provide an abundance of natural light. The bedrooms are well sized and each have excellent closet space. The home has been updated by the current owner, new luxury vinyl floors throughout give this home a clean, sleek look and feel. A long driveway leads to a single car garage, parking for multiple vehicles available. The yard is as pretty as the photos, just awaiting your creative touches. This home has room to add on a 2nd bath and more! X flood zone, floor plans attached, call for your private showing today. This one is priced to sell !

  2. 2026-05-12
    status Pending 729-char remark
    Show marketing remark (728 chars)

    Welcome to 157 Oakland, an all brick home resting on an over-sized lot within a wonderful Harahan neighborhood just between Jefferson highway and Riverside Drive. Well placed windows provide an abundance of natural light. The bedrooms are well sized and each have excellent closet space. The home has been updated by the current owner, new luxury vinyl floors throughout give this home a clean, sleek look and feel. A long driveway leads to a single car garage, parking for multiple vehicles available. The yard is as pretty as the photos, just awaiting your creative touches. This home has room to add on a 2nd bath and more! X flood zone, floor plans attached, call for your private showing today. This one is priced to sell !

  3. 2026-05-05
    listed $300,000 Active 728-char remark
    Show marketing remark (728 chars)

    Welcome to 157 Oakland, an all brick home resting on an over-sized lot within a wonderful Harahan neighborhood just between Jefferson highway and Riverside Drive. Well placed windows provide an abundance of natural light. The bedrooms are well sized and each have excellent closet space. The home has been updated by the current owner, new luxury vinyl floors throughout give this home a clean, sleek look and feel. A long driveway leads to a single car garage, parking for multiple vehicles available. The yard is as pretty as the photos, just awaiting your creative touches. This home has room to add on a 2nd bath and more! X flood zone, floor plans attached, call for your private showing today. This one is priced to sell !

  4. 2026-05-05
    listed $300,000 Active 729-char remark
    Show marketing remark (728 chars)

    Welcome to 157 Oakland, an all brick home resting on an over-sized lot within a wonderful Harahan neighborhood just between Jefferson highway and Riverside Drive. Well placed windows provide an abundance of natural light. The bedrooms are well sized and each have excellent closet space. The home has been updated by the current owner, new luxury vinyl floors throughout give this home a clean, sleek look and feel. A long driveway leads to a single car garage, parking for multiple vehicles available. The yard is as pretty as the photos, just awaiting your creative touches. This home has room to add on a 2nd bath and more! X flood zone, floor plans attached, call for your private showing today. This one is priced to sell !

  5. 2025-05-23
    listed $315,000
  6. 2025-05-23
    listed $315,000 Active
  7. 2025-01-26
    price $315,000
  8. 2025-01-26
    price $315,000
  9. 2024-12-17
    listed $329,000 Active
  10. 2024-04-30
    listed $339,000
  11. 2020-10-01
    soldstatus $252,500 Closed
  12. 2020-10-01
    soldstatus $252,500
  13. 2020-08-18
    status Pending
  14. 2020-04-15
    status Active
  15. 2020-03-03
    status Pending
  16. 2019-10-24
    price $269,900
  17. 2019-10-11
    status Active
  18. 2019-09-25
    status Pending
  19. 2019-06-04
    price $279,900
  20. 2019-03-18
    price $289,000
  21. 2019-01-14
    listed $269,900
  22. 2019-01-14
    listed $300,000 Active
  23. 2012-07-24
    soldstatus
  24. 2012-05-14
    soldstatus $16,000

ⓘ 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
$1,887 · $157/mo
Projected year-2 tax
$1,887 · $157/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,234
− Mortgage interest
−$16,805
− Property taxes
−$1,887
− Insurance
−$1,500
− Repairs & maintenance
−$2,099
− Management
−$2,099
− Depreciation
−$8,727
Taxable loss
−$6,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,652
After-tax cash flow
$110/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 — Harahan

Score
74/100
State rank
#27
US rank
#4830

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Harahan, LA
County
Jefferson Parish · 426,999 people
City population
27,209
Metro
New Orleans-Metairie, LA
Population (ZIP)
27,386
Household income
$83,585
Rent vs Own
45.3% rent · 54.7% own
Severe rent burden
1282.0

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 12% Hispanic / Latino 9% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Lithuanian 17% Slovak 1% Italian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 4% Other Indo-European 1% Tagalog/Filipino 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
▼ -226.09%
Current HPI
141.1799
Rent YoY
▲ 0.12%
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

+1775.0% since first listed
24 events — show timeline
  • 2026-05-12 Pending AcadianaMLS
  • 2026-05-12 Pending GSREIN
  • 2026-05-05 Listed $300,000 GSREIN
  • 2026-05-05 Listed $300,000 AcadianaMLS
  • 2025-05-23 Listed $315,000 AcadianaMLS
  • 2025-05-23 Listed $315,000 AcadianaMLS
  • 2025-01-26 Price Changed $315,000 AcadianaMLS
  • 2025-01-26 Price Changed $315,000 GSREIN
  • 2024-12-17 Listed $329,000 AcadianaMLS
  • 2024-04-30 Listed $339,000 AcadianaMLS
  • 2020-10-01 Sold (Public Records) $252,500 Public Records
  • 2020-10-01 Sold (MLS) $252,500 GSREIN
  • 2020-08-18 Pending GSREIN
  • 2020-04-15 Relisted GSREIN
  • 2020-03-03 Pending GSREIN
  • 2019-10-24 Price Changed $269,900 GSREIN
  • 2019-10-11 Relisted GSREIN
  • 2019-09-25 Pending GSREIN
  • 2019-06-04 Price Changed $279,900 GSREIN
  • 2019-03-18 Price Changed $289,000 GSREIN
  • 2019-01-14 Listed $300,000 GSREIN
  • 2019-01-14 Listed $269,900 AcadianaMLS
  • 2012-07-24 Sold (Public Records) Public Records
  • 2012-05-14 Sold (Public Records) $16,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $1,887 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…