CashFlowRE
Sign in Sign up
3110 Tyla Ct
C+ Composite 62.41
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 +24.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.6/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$173,000

3110 Tyla Ct · Woodmere, LA 70058
3 bd · 2.0 ba · 1,498 sqft · SingleFamily · 208 Days on market
Built 2002 7,501 sqft lot $115/sqft · 25% below area Est $231k · 25% under

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

Listing remarks MLS

Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

Key facts

  • Open floor plan
  • Deep lot
  • Cul de sac

Tags

OPEN FLOOR PLANLARGE KITCHENCUL DE SACDEEP LOT

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 single-family listed at $173k.

Deal economics

  • At list price, monthly cash flow is $348 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $173k).
  • Recommended offer: $152k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 6.4% in Woodmere — 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 62/100 on livability (#216 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing 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.
  • Zoned schools: Woodmere School (math 8% / reading 13%, grade F, #594 of 646 statewide, top 92%, 385 students, 76% FRL); Harry S Truman School (math 7% / reading 18%, grade F, #546 of 646 statewide, top 85%, 541 students, 78% FRL); John Ehret High School (math 19% / reading 27%, grade F, #169 of 265 statewide, top 64%, 1,579 students, 66% FRL) — zoned schools at 73% FRL track the district average.
  • Zoned-school proficiency averages 15% at this address vs 29% district-wide (-14 pts) — the specific schools serving this property underperform the Jefferson Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents falling (-3.9%/yr); 189 active listings in the ZIP; 8 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 35% of the median local income ($62k/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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 208 days — a 12% lower offer ($152k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 13y ago; this cycle's ask has dropped $24k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $173k implies a 104% gain — meaningful room to come down on a strong offer.
Recommended offer $152,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 208 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.06%
Cap rate
8.70%
Cash-on-cash
8.61%
DSCR
1.38
GRM
7.8

CMA / ARV

ARV (median comp)
$230,723
List price
$173,000
Delta
-25.02%
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
3837 Eastview Dr 0.16mi 3/2.0 1,500 (+0%) 5mo $227,500 $152 88
3729 Eastview Dr 0.02mi 3/2.0 1,450 (-3%) 10mo $225,500 $156 85
3820 Greenbriar Ln 0.14mi 3/2.0 1,610 (+8%) 14mo $230,000 $143 69
3861 Nathan Kornman Dr 0.38mi 3/2.0 1,633 (+9%) 1mo $219,900 $135 66
2445 Tattersall Dr 0.60mi 3/2.0 1,500 (+0%) 10mo $220,000 $147 63
3837 Redbud Ln 0.20mi 3/2.0 1,658 (+11%) 12mo $247,000 $149 63
4045 N Indigo Dr 0.69mi 3/2.0 1,501 (+0%) 11mo $242,000 $161 58
2433 Lynnbrook Dr 0.58mi 4/2.0 (+1) 1,437 (-4%) 5mo $189,000 $132 57
3712 Melissa Dr 0.38mi 3/2.0 1,721 (+15%) 2mo $237,000 $138 55
3749 Glenoak Dr 0.53mi 3/2.0 1,432 (-4%) 17mo $193,000 $135 54
2405 Tattersall Dr 0.67mi 3/2.0 1,365 (-9%) 8mo $228,250 $167 47
4009 Deerglen Dr 0.57mi 3/2.0 1,665 (+11%) 14mo $210,000 $126 43

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.77×
Total profit
$-11,313
Equity at exit
$25,795
10-year hold
IRR
-0.8%
Equity multiple
0.95×
Total profit
$-2,304
Equity at exit
$14,958

Cash invested: $48,440 (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 70058

Rents YoY
-3.9%
Active inventory
189
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,842 high interval (Pro) →
Mortgage (P&I)
$907
Tax from tax record
$128 /mo · $1,536/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$348

Break-even live

Break-even rent $1,402
Max offer price $173,000
Occupancy floor 76%

Sensitivity live

Price -10% $446 -5% $397 +0% $348 +5% $299 +10% $250
Rent -10% $202 -5% $275 +0% $348 +5% $420 +10% $493
Rate -1.0pp $435 -0.5pp $392 base $348 +0.5pp $303 +1.0pp $257

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
$43,250
Closing costs
$5,190
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3019 Aspin Dr Harvey, LA 3.0 1.0 900 $1,600 $1.78 25d 1 0.22mi
3014 Destrehan Ave Harvey, LA 2.0 2.0 1150 $1,600 $1.39 45d 1 0.23mi
2236 Litchwood Ln Harvey, LA 4.0 2.0 1800 $2,200 $1.22 3d 1 0.73mi
2236 Litchwood Ln Harvey, LA 4.0 2.0 1800 $2,200 $1.22 5d 1 0.73mi
4016 S Dells St Harvey, LA 4.0 2.0 1750 $2,000 $1.14 45d 1 0.73mi
2713 W Friendship Dr Harvey, LA 3.0 2.0 1750 $1,850 $1.06 25d 1 0.87mi
2323 N Harper Dr Harvey, LA 3.0 2.0 1678 $3,000 $1.79 45d 1 0.94mi
2612 Susie Ct Marrero, LA 3.0 2.0 1852 $2,200 $1.19 21d 1 1.31mi

Listing history 33 events

  1. 2026-06-21
    days on market $173,000 Active 208 DOM
  2. 2026-06-18
    days on market $173,000 Active 205 DOM
  3. 2026-06-17
    days on market $173,000 Active 204 DOM
  4. 2026-06-16
    days on market $173,000 Active 203 DOM
  5. 2026-06-15
    days on market $173,000 Active 202 DOM
  6. 2026-06-13
    days on market $173,000 Active 200 DOM
  7. 2026-06-10
    days on market $173,000 Active 197 DOM
  8. 2026-06-09
    days on market $173,000 Active 196 DOM
  9. 2026-06-08
    days on market $173,000 Active 195 DOM
  10. 2026-06-07
    days on market $173,000 Active 194 DOM
  11. 2026-06-03
    days on market $173,000 Active 190 DOM
  12. 2026-06-02
    days on market $173,000 Active 189 DOM
  13. 2026-06-01
    days on market $173,000 Active 188 DOM
  14. 2026-05-31
    days on market $173,000 Active 187 DOM
  15. 2026-04-30
    status Active 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  16. 2026-04-30
    status Active 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  17. 2026-04-29
    historical Active Under Contract 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  18. 2026-03-24
    status Pending 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  19. 2026-03-24
    status Pending 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  20. 2026-01-02
    price $173,000 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  21. 2026-01-02
    price $173,000 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  22. 2026-01-01
    price $145,000 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  23. 2026-01-01
    status Active 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  24. 2026-01-01
    price $145,000 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  25. 2025-10-14
    historical 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  26. 2025-07-31
    listed $197,000 Active 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  27. 2025-07-31
    listed $197,000 Active 156-char remark
    Show marketing remark (156 chars)

    Ready to Sell. Open floor plan with a large kitchen open to the living room. Master bedroom is 18 x 14. House sit in a cul de sac with a deep lot of 150 ft.

  28. 2015-04-27
    soldstatus $85,000 Sold
  29. 2014-11-11
    listed $85,000
  30. 2014-11-11
    listed $85,000
  31. 2013-07-03
    listed $103,000
  32. 2013-07-03
    listed $103,000
  33. 2003-07-01
    soldstatus $106,500

ⓘ 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
$1,536 · $128/mo
Projected year-2 tax
$1,536 · $128/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
$22,102
− Mortgage interest
−$9,691
− Property taxes
−$1,536
− Insurance
−$865
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$5,033
Taxable income
$1,441
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$346
After-tax cash flow
$3,826/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 — Woodmere

Score
62/100
State rank
#216
US rank
#16658

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woodmere, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,578
Household income
$62,416
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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 0.60)
Race & ethnicity
Black 58% White 20% Hispanic / Latino 13% Asian 7% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
81% English-only · Spanish 10% Vietnamese 5% 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
▼ -96.82%
Current HPI
156.1052
Rent YoY
▼ -3.88%
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

+62.4% since first listed
19 events — show timeline
  • 2026-04-30 Relisted AcadianaMLS
  • 2026-04-30 Relisted GSREIN
  • 2026-04-29 Contingent GSREIN
  • 2026-03-24 Pending AcadianaMLS
  • 2026-03-24 Pending GSREIN
  • 2026-01-02 Price Changed $173,000 AcadianaMLS
  • 2026-01-02 Price Changed $173,000 GSREIN
  • 2026-01-01 Price Changed $145,000 AcadianaMLS
  • 2026-01-01 Relisted GSREIN
  • 2026-01-01 Price Changed $145,000 GSREIN
  • 2025-10-14 Listing Removed GSREIN
  • 2025-07-31 Listed $197,000 GSREIN
  • 2025-07-31 Listed $197,000 AcadianaMLS
  • 2015-04-27 Sold (MLS) $85,000 GSREIN
  • 2014-11-11 Listed $85,000 AcadianaMLS
  • 2014-11-11 Listed $85,000 GSREIN
  • 2013-07-03 Listed $103,000 GSREIN
  • 2013-07-03 Listed $103,000 AcadianaMLS
  • 2003-07-01 Sold (Public Records) $106,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,536 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…