CashFlowRE
Sign in Sign up
2720 Bayou Carencro Dr
D Composite 44.08
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).

  • Cash flow +16.9/30.0
  • ARV discount +7.2/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.8/10.0
  • 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

$235,000

2720 Bayou Carencro Dr · Estelle, LA 70072
3 bd · 2.0 ba · 1,208 sqft · SingleFamily · 37 Days on market
Built 2001 5,000 sqft lot $195/sqft · at area comps Est $233k · at est.

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

Listing remarks MLS

Move-in Ready Beauty with Modern Upgrades! Step into this inviting home featuring an open floor plan and soaring vaulted ceilings that create a bright, spacious feel throughout. The kitchen offers a charming bay window, stainless appliances, pantry, and a convenient breakfast bar with seating great for casual dining. The living area is enhanced by a cozy added fireplace with stylish shiplap, adding warmth and character. Recent updates include a fortified roof, new back door, and new luxury vinyl flooring in the guest bedrooms. Both bathrooms feature matching marble vanities for a polished look. Enjoy outdoor living under the covered patio with tile flooring overlooking a fenced backyard complete with a 10x10x10 shed. Additional highlights include an attached garage, Govee exterior lighting with app control, and a Blink camera system for added convenience and security.

Key facts

  • Open floor plan
  • Stainless appliances
  • Bay window

Tags

OPEN FLOOR PLANVAULTED CEILINGSBAY WINDOWSTAINLESS APPLIANCESBREAKFAST BARADDED FIREPLACE

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 $235k.

Deal economics

  • At list price, monthly cash flow is $88 ($1k/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 $207k (12.1% below list).
  • Recommended offer: $207k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 5.6% in Estelle — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 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: Congetta Trippe Janet Elementary School (math 29% / reading 43%, grade F, #274 of 646 statewide, top 43%, 648 students, 60% 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 68% FRL track the district average.
  • Market conditions: Rents rising (+1.1%/yr); 299 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $2,066/mo this rent would consume 45% of the median local household income ($55k/yr) (locally 1807% 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.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 26y 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 $151k; list at $235k implies a 56% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,561 (12.1% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  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
0.88%
Cap rate
7.08%
Cash-on-cash
2.81%
DSCR
1.13
GRM
9.5

CMA / ARV

ARV (median comp)
$233,297
List price
$235,000
Delta
0.73%
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
2720 Bayou Carencro Dr 0.00mi 3/2.0 1,208 (0%) 1mo $230,000 $190 99
2745 Bayou Lours Ct 0.15mi 3/2.0 1,235 (+2%) 9mo $225,000 $182 82
2733 Bayou Lours Ct 0.12mi 4/2.0 (+1) 1,254 (+4%) 10mo $220,000 $175 75
2720 Bayou Cane Dr 0.27mi 3/2.0 1,308 (+8%) 1mo $224,900 $172 73
2724 Bayou Teche Dr 0.22mi 3/2.0 1,089 (-10%) 2mo $180,000 $165 72
4608 Bayou Des Familles Dr 0.08mi 3/2.0 1,378 (+14%) 8mo $240,500 $175 66
2717 Corinne Dr 0.64mi 3/2.0 1,200 (-1%) 7mo $225,000 $188 63
2732 Varnado St 0.54mi 3/3.0 1,260 (+4%) 5mo $167,000 $133 60
2784 Isabelle Dr 0.57mi 3/1.0 1,120 (-7%) 5mo $152,000 $136 53
2772 Erin Dr 0.61mi 3/1.0 1,148 (-5%) 11mo $185,000 $161 51
2717 Russell Dr 0.38mi 3/1.5 1,379 (+14%) 10mo $165,000 $120 49
2776 Russell Dr 0.47mi 3/1.0 1,033 (-14%) 8mo $218,400 $211 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 · 1.05% rent growth · sell at horizon

5-year hold
IRR
-15.9%
Equity multiple
0.45×
Total profit
$-36,477
Equity at exit
$35,039
10-year hold
IRR
-11.1%
Equity multiple
0.39×
Total profit
$-40,318
Equity at exit
$20,319

Cash invested: $65,800 (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 70072

Rents YoY
1.1%
Active inventory
299
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,066 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$147 /mo · $1,767/yr
Insurance
$98
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$88

Break-even live

Break-even rent $1,954
Max offer price $235,000
Occupancy floor 91%

Sensitivity live

Price -10% $221 -5% $154 +0% $88 +5% $21 +10% $-45
Rent -10% $-75 -5% $6 +0% $88 +5% $169 +10% $251
Rate -1.0pp $206 -0.5pp $148 base $88 +0.5pp $27 +1.0pp $-35

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
$58,750
Closing costs
$7,050
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4613 Ames Blvd Marrero, LA 3.0 2.0 1461 $2,350 $1.61 45d 1 0.13mi
2704 Sieglinde Ct Marrero, LA 3.0 2.0 1122 $1,850 $1.65 25d 1 0.23mi
2748 Erin Dr Marrero, LA 3.0 2.0 1460 $1,850 $1.27 25d 1 0.55mi
2544 Jeanne St Marrero, LA 4.0 2.0 1158 $2,300 $1.99 25d 1 0.80mi
5219 Cross Creek Dr Marrero, LA 2.0 2.0 1200 $1,450 $1.21 45d 1 0.99mi
2417 Highland Meadows Dr Marrero, LA 4.0 2.0 1400 $1,950 $1.39 45d 1 1.05mi

Listing history 20 events

  1. 2026-05-06
    status Pending 880-char remark
    Show marketing remark (880 chars)

    Move-in Ready Beauty with Modern Upgrades! Step into this inviting home featuring an open floor plan and soaring vaulted ceilings that create a bright, spacious feel throughout. The kitchen offers a charming bay window, stainless appliances, pantry, and a convenient breakfast bar with seating great for casual dining. The living area is enhanced by a cozy added fireplace with stylish shiplap, adding warmth and character. Recent updates include a fortified roof, new back door, and new luxury vinyl flooring in the guest bedrooms. Both bathrooms feature matching marble vanities for a polished look. Enjoy outdoor living under the covered patio with tile flooring overlooking a fenced backyard complete with a 10x10x10 shed. Additional highlights include an attached garage, Govee exterior lighting with app control, and a Blink camera system for added convenience and security.

  2. 2026-05-06
    status Pending 880-char remark
    Show marketing remark (880 chars)

    Move-in Ready Beauty with Modern Upgrades! Step into this inviting home featuring an open floor plan and soaring vaulted ceilings that create a bright, spacious feel throughout. The kitchen offers a charming bay window, stainless appliances, pantry, and a convenient breakfast bar with seating great for casual dining. The living area is enhanced by a cozy added fireplace with stylish shiplap, adding warmth and character. Recent updates include a fortified roof, new back door, and new luxury vinyl flooring in the guest bedrooms. Both bathrooms feature matching marble vanities for a polished look. Enjoy outdoor living under the covered patio with tile flooring overlooking a fenced backyard complete with a 10x10x10 shed. Additional highlights include an attached garage, Govee exterior lighting with app control, and a Blink camera system for added convenience and security.

  3. 2026-03-30
    listed $235,000 Active 880-char remark
    Show marketing remark (880 chars)

    Move-in Ready Beauty with Modern Upgrades! Step into this inviting home featuring an open floor plan and soaring vaulted ceilings that create a bright, spacious feel throughout. The kitchen offers a charming bay window, stainless appliances, pantry, and a convenient breakfast bar with seating great for casual dining. The living area is enhanced by a cozy added fireplace with stylish shiplap, adding warmth and character. Recent updates include a fortified roof, new back door, and new luxury vinyl flooring in the guest bedrooms. Both bathrooms feature matching marble vanities for a polished look. Enjoy outdoor living under the covered patio with tile flooring overlooking a fenced backyard complete with a 10x10x10 shed. Additional highlights include an attached garage, Govee exterior lighting with app control, and a Blink camera system for added convenience and security.

  4. 2026-03-30
    listed $235,000 Active 880-char remark
    Show marketing remark (880 chars)

    Move-in Ready Beauty with Modern Upgrades! Step into this inviting home featuring an open floor plan and soaring vaulted ceilings that create a bright, spacious feel throughout. The kitchen offers a charming bay window, stainless appliances, pantry, and a convenient breakfast bar with seating great for casual dining. The living area is enhanced by a cozy added fireplace with stylish shiplap, adding warmth and character. Recent updates include a fortified roof, new back door, and new luxury vinyl flooring in the guest bedrooms. Both bathrooms feature matching marble vanities for a polished look. Enjoy outdoor living under the covered patio with tile flooring overlooking a fenced backyard complete with a 10x10x10 shed. Additional highlights include an attached garage, Govee exterior lighting with app control, and a Blink camera system for added convenience and security.

  5. 2017-09-01
    soldstatus $151,000
  6. 2017-08-31
    soldstatus $151,000 Sold
  7. 2017-08-02
    historical Pending Continue to Show
  8. 2017-07-28
    listed $155,000 Active
  9. 2017-07-27
    listed $155,000
  10. 2005-12-08
    soldstatus $132,900
  11. 2005-11-29
    soldstatus $132,900
  12. 2005-10-22
    listed $134,900
  13. 2005-10-22
    listed $134,900
  14. 2003-08-22
    soldstatus $109,999
  15. 2003-08-01
    soldstatus $109,999
  16. 2003-04-06
    listed $109,999
  17. 2003-04-06
    listed $109,999
  18. 2001-03-29
    soldstatus $93,900
  19. 2000-12-01
    listed $93,900
  20. 2000-12-01
    listed $93,900

ⓘ 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
$1,767 · $147/mo
Projected year-2 tax
$1,767 · $147/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,787
− Mortgage interest
−$13,164
− Property taxes
−$1,767
− Insurance
−$1,972
− Repairs & maintenance
−$1,983
− Management
−$1,983
− Depreciation
−$6,836
Taxable loss
−$2,918
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$700
After-tax cash flow
$1,755/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

Price history

+150.3% since first listed
20 events — show timeline
  • 2026-05-06 Pending AcadianaMLS
  • 2026-05-06 Pending GSREIN
  • 2026-03-30 Listed $235,000 GSREIN
  • 2026-03-30 Listed $235,000 AcadianaMLS
  • 2017-09-01 Sold (Public Records) $151,000 Public Records
  • 2017-08-31 Sold (MLS) $151,000 GSREIN
  • 2017-08-02 Contingent GSREIN
  • 2017-07-28 Listed $155,000 GSREIN
  • 2017-07-27 Listed $155,000 AcadianaMLS
  • 2005-12-08 Sold (Public Records) $132,900 Public Records
  • 2005-11-29 Sold (MLS) $132,900 GSREIN
  • 2005-10-22 Listed $134,900 AcadianaMLS
  • 2005-10-22 Listed $134,900 GSREIN
  • 2003-08-22 Sold (MLS) $109,999 GSREIN
  • 2003-08-01 Sold (Public Records) $109,999 Public Records
  • 2003-04-06 Listed $109,999 AcadianaMLS
  • 2003-04-06 Listed $109,999 GSREIN
  • 2001-03-29 Sold (MLS) $93,900 GSREIN
  • 2000-12-01 Listed $93,900 AcadianaMLS
  • 2000-12-01 Listed $93,900 GSREIN

Property tax history

+1.2%/yr

Latest (2025): $1,767 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…