0out of 100
Fair

120 Firethorn Dr, Gretna, LA, USA

Score Breakdown
Value40/40
Cash Flow5/35
Location17/25
$
$265,000
%
$50,350 cash at risk up front
62
120 Firethorn Dr, Gretna, LA, USA
3 bd2 ba

Fair

62/100

This deal is workable — priced below the local market with healthy equity after repairs. Watch that monthly cash flow is negative the rental yield is thin.

Highlights
  • 14% below area price per sqft
  • $96k potential equity (20%)
  • Strong neighborhood (72/100)
Watch-outs
  • $394/mo negative cash flow
  • Cap rate only 3.59%

Price vs. Market

Good
Your offer
$169/sqft
Area avg
$197/sqft
14% below market average
Your offer
$265,000
At market rate
$308,699

ARV Assessment

GoodAI Estimate
ARV Low
$318k
Est. ARV
$361k
ARV High
$408k
Total Investment
$265k
Est. ARV
$361k
Rehab Cost
$5k
Potential Equity
$96k
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $318k and $408k. The subject's 1,567 sqft and 3bd/2ba layout supports a midpoint estimate of $361k.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $5k covers minor refresh and make-ready.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkAI Estimate
Rent Low
$1,320
Est. Rent/mo
$1,440
Rent High
$1,580
Monthly Rent
$1,440
Annual Rent
$17k
Rental Yield
6.5%
Cap Rate
3.6%
Market Assessment

The Gretna rental market shows soft demand. Median area rent is $1,163/mo with a 6% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $1,320–$1,580. At $1,440/mo the gross yield is 6.52% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

Needs WorkLive rate · Freddie Mac
Using the current 7.32% 30-yr fixed national average (as of 2026-10-22). Adjust below to match your quote.
Price
$265,000
Loan
$214,650
$50,350
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,474/mo
Estimated Rent$1,440/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-9.39%
Total Payment
$1,834/mo
Monthly Cash Flow
$-394/mo
Negative cash flow: $394/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood45/100
Composite socioeconomic score
Median Income
$62k
Median Home
$223k
Median Rent
$1,163/mo
Homeownership
57.59%
Vacancy
5.94%
Population
42,471
Score Breakdown
Income & Wealth
39
Housing Market
49
Education
46
Employment
38
Stability
56
Infrastructure
71
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Gretna, LA
10-year population trend
-1.9% / decade
City Population
17,468
Density / sq mi
4,329
Area (sq mi)
4
Within 1 Mile
9,000
1-Mile Density
2,866
Trend Years
2014–2023

Get alerts for deals like this in Gretna

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby