CashFlowRE
Sign in Sign up
3712 E Louisiana State Dr
D Composite 40.79
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 +14.6/30.0
  • ARV discount +8.2/15.0
  • DSCR +4.4/10.0
  • Livability +3.9/5.0
  • 1% rule +3.2/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$260,000

3712 E Louisiana State Dr · Kenner, LA 70065
4 bd · 2.0 ba · 1,650 sqft · SingleFamily · 1 Days on market
Built 1977 Est $264k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must see. Newly renovated 4 bed 2 bath home in Kenner

Key facts

  • Parking
  • Built 1977

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/2.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $60 ($723/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 $214k (17.7% below list).
  • Recommended offer: $214k (17.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.3% in Kenner — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#6 in LA, #2,414 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime D.
  • 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.
  • Market conditions: Rents falling (-4.2%/yr); 292 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 38% of the median local income ($67k/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 $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
Recommended offer $213,936 (17.7% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.82%
Cap rate
6.57%
Cash-on-cash
0.99%
DSCR
1.04
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$264,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3617 E Loyola Dr 0.25mi 3/2.0 (-1) 1,605 (-3%) 13mo $225,000 $140 68
3716 W Louisiana Dr 0.61mi 4/2.0 1,736 (+5%) 2mo $259,000 $149 61
3621 W Loyola Dr 0.63mi 3/2.0 (-1) 1,575 (-4%) 0mo $198,000 $126 58
417 Pellerin Dr 0.74mi 3/2.0 (-1) 1,640 (-1%) 11mo $287,000 $175 50
4161 Montrachet Dr 0.61mi 4/2.0 1,774 (+8%) 12mo $322,000 $182 49
424 Bertolino Dr 0.66mi 4/2.0 1,530 (-7%) 10mo $295,000 $193 49
914 Chateau Lafitte West Dr 0.72mi 3/2.5 (-1) 1,708 (+4%) 12mo $287,000 $168 44
340 Bertolino Dr 0.73mi 3/2.0 (-1) 1,535 (-7%) 8mo $255,500 $166 43
4169 Montrachet Dr 0.62mi 4/2.0 1,831 (+11%) 12mo $289,000 $158 43
3733 Tulane Dr 0.70mi 3/2.0 (-1) 1,467 (-11%) 2mo $235,000 $160 42
429 Bertolino Dr 0.69mi 3/2.0 (-1) 1,452 (-12%) 11mo $222,000 $153 34
3612 Tulane Dr 0.71mi 3/2.0 (-1) 1,408 (-15%) 13mo $220,000 $156 27

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
-17.9%
Equity multiple
0.39×
Total profit
$-44,634
Equity at exit
$38,767
10-year hold
IRR
-16.5%
Equity multiple
0.20×
Total profit
$-58,441
Equity at exit
$22,480

Cash invested: $72,800 (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 70065

Rents YoY
-4.2%
Active inventory
292
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,139 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$158 /mo · $1,897/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$60

Break-even live

Break-even rent $2,063
Max offer price $260,000
Occupancy floor 92%

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
$65,000
Closing costs
$7,800
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3608 E Louisiana State Dr Kenner, LA 3.0 2.0 1800 $2,275 $1.26 1d 1 0.25mi
3872 E Loyola Dr Kenner, LA 3.0 2.0 1170 $1,575 $1.35 20d 1 0.28mi
4141 Loire Dr Kenner, LA 4.0 2.0 1950 $2,400 $1.23 2d 1 0.43mi
3816 W Louisiana State Dr Kenner, LA 3.0 2.0 1400 $1,800 $1.29 11d 1 0.60mi
3808 Tulane Dr Kenner, LA 3.0 2.0 1220 $2,000 $1.64 43d 1 0.65mi
505 Vassar Ct Kenner, LA 3.0 2.0 1300 $1,800 $1.38 43d 1 0.74mi
4321 Loire Dr Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 14d 1 0.76mi
4329 Loire Dr Apt D Kenner, LA 3.0 2.0 1300 $1,500 $1.15 4d 1 0.78mi
4206 Paradis Ln Kenner, LA 3.0 2.5 1350 $1,950 $1.44 23d 1 0.79mi
4213 Paradis Ln Kenner, LA 3.0 2.5 1510 $2,000 $1.32 4d 1 0.80mi
1014 Saint Julien Dr Unit c2 Kenner, LA 3.0 2.5 1450 $1,850 $1.28 3d 1 0.85mi
7 Cabernet Dr Kenner, LA 4.0 2.0 2000 $2,200 $1.10 20d 1 0.90mi
617 Meursault Dr Kenner, LA 4.0 2.0 2168 $2,300 $1.06 1d 1 0.96mi
3345 Cannes Pl Kenner, LA 3.0 2.0 1923 $2,700 $1.40 43d 1 0.97mi
92 Palmetto Kenner, LA 3.0 2.0 2003 $3,200 $1.60 1d 1 0.97mi
3318 Cannes Pl Kenner, LA 3.0 2.0 1700 $2,100 $1.24 43d 1 1.05mi
1500 W Esplanade Ave Unit 29D Kenner, LA 3.0 2.0 1725 $1,900 $1.10 1d 1 1.07mi
1500 W Esplanade Ave Kenner, LA 3.0 2.0 1725 $1,750 $1.01 2d 2 1.07mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 43d 1 1.07mi
1616 Newport Pl Unit A Kenner, LA 3.0 2.0 1100 $1,500 $1.36 43d 1 1.14mi
1620 Newport Pl Kenner, LA 3.0 2.0 1450 $1,550 $1.07 4d 1 1.15mi
1621 42nd St Kenner, LA 3.0 2.0 1550 $1,550 $1.00 43d 1 1.15mi
1625 42nd St Kenner, LA 3.0 2.0 1550 $1,550 $1.00 43d 1 1.17mi
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 4d 1 1.17mi
4018 Arkansas Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 3d 1 1.19mi
1600 Newport Pl #4 Kenner, LA 3.0 2.0 1400 $1,550 $1.11 3d 1 1.20mi
70 Furman Cir Kenner, LA 4.0 2.5 1800 $2,500 $1.39 2d 1 1.30mi
1717 42nd St Unit D Kenner, LA 3.0 2.0 1380 $1,550 $1.12 43d 1 1.32mi
3127 Marietta St Kenner, LA 3.0 1.0 1600 $1,600 $1.00 43d 1 1.40mi
3136 Lexington Ave Kenner, LA 4.0 3.0 1722 $2,300 $1.34 23d 1 1.41mi

Listing history 5 events

  1. 2026-03-19
    status Pending 53-char remark
    Show marketing remark (53 chars)

    Must see. Newly renovated 4 bed 2 bath home in Kenner

  2. 2026-03-19
    status Pending
    Show marketing remark (53 chars)

    Must see. Newly renovated 4 bed 2 bath home in Kenner

  3. 2026-03-18
    listed $260,000 Active 53-char remark
    Show marketing remark (53 chars)

    Must see. Newly renovated 4 bed 2 bath home in Kenner

  4. 2026-03-18
    listed $260,000 Active
    Show marketing remark (53 chars)

    Must see. Newly renovated 4 bed 2 bath home in Kenner

  5. 1977-06-01
    soldstatus

ⓘ 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
$1,897 · $158/mo
Projected year-2 tax
$1,897 · $158/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
$25,672
− Mortgage interest
−$14,564
− Property taxes
−$1,897
− Insurance
−$1,300
− Repairs & maintenance
−$2,054
− Management
−$2,054
− Depreciation
−$7,564
Taxable loss
−$3,759
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$902
After-tax cash flow
$1,625/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 — Kenner

Score
78/100
State rank
#6
US rank
#2414

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kenner, LA
County
Jefferson Parish · 426,999 people
City population
66,707
Metro
New Orleans-Metairie, LA
Population (ZIP)
48,936
Household income
$67,285
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1906.0

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 0.69)
Race & ethnicity
White 47% Hispanic / Latino 27% Two or more races 15% Black 15% Asian 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Lithuanian 9% Slovak 1% Italian 1%
Foreign-born
19% · Canada, China, Vietnam
Languages at home
72% English-only · Spanish 21% Other Indo-European 3% Arabic 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
▼ -214.79%
Current HPI
139.5115
Rent YoY
▼ -4.19%
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

+0.0% since first listed
5 events — show timeline
  • 2026-03-19 Pending AcadianaMLS
  • 2026-03-19 Pending GSREIN
  • 2026-03-18 Listed $260,000 GSREIN
  • 2026-03-18 Listed $260,000 AcadianaMLS
  • 1977-06-01 Sold (Public Records) Public Records

Property tax history

+12.3%/yr

Latest (2025): $1,897 · +215.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…