CashFlowRE
Sign in Sign up
1113 15 27th St Duplex
C Composite 57.89
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$278,000

1113 15 27th St · Kenner, LA 70062
6 bd · 3.0 ba · 2,500 sqft · MultiFamily · 7 Days on market
Built 1972 $111/sqft · 32% above area Est $211k · 32% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Income-Producing Duplex | Tenants in Place | Corner Lot! Photos show right side unit 1113, left unit 1115 has a symmetrical floorplan. Both units are leased and cash flowing $3000/month. Freshly painted throughout with LVP and zero carpet. Sitting on a generous corner lot with ample off-street parking for multiple vehicles. Located minutes from the airport, this property draws reliable tenant demand from travelers, airport staff, and commuters. Low-maintenance finishes, strong occupancy, and immediate returns make this a straightforward addition to any portfolio.

Key facts

  • Off-street parking
  • Corner lot
  • Parking

Tags

INCOME-PRODUCING DUPLEXCORNER LOTOFF-STREET PARKING

Property features AI

Finance

  • Other: Lot dimensions approximately 60 x 120
  • Financial info: Unit 1115: Actual rent $1,500 (total rent $1,500); Unit 1113: Actual rent $1,500 (total rent $1,500)

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Multi-family property with 2 total units; 2 stories
  • Construction: Brick construction; Shingle roof; Slab foundation; Built in very good condition
  • Exterior features: Corner lot; Outside city limits

Interior

  • Bedrooms: Each unit has 3 bedrooms (Unit 1115: 3 bedrooms, Unit 1113: 3 bedrooms)
  • Bathrooms: Each unit has 2 bathrooms (1 full and 1 half per unit)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Two-story layout; Very good condition

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 2 × 3-bed/1.5-bath units multifamily listed at $278k.

Deal economics

  • At list price, monthly cash flow is $983 ($12k/yr) — positive. Per door: $491/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $278k).
  • Cap rate 10.5% vs local median 5.3% in Kenner — 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 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: 92 active listings in the ZIP; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $3,366/mo this rent would consume 78% of the median local household income ($51k/yr) (locally 1082% 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 $8k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $78k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 29y 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 $40k; list at $278k implies a 595% gain — meaningful room to come down on a strong offer.
Recommended offer $278,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.21%
Cap rate
10.53%
Cash-on-cash
15.15%
DSCR
1.67
GRM
6.9

CMA / ARV

ARV (median comp)
$210,741
List price
$278,000
Delta
31.92%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2600 Augusta St 0.14mi 6/3.0 2,533 (+1%) 22mo $130,000 $51 72
2706 08 Acron St 0.28mi 5/3.0 (-1) 2,377 (-5%) 2mo $310,000 $130 72
2714-16 16 Acron St 0.31mi 5/3.0 (-1) 2,600 (+4%) 12mo $275,000 $106 63
2705 07 Augusta St 0.12mi 5/2.5 (-1) 2,206 (-12%) 16mo $180,000 $82 54
2613-2615 Tupelo St 0.34mi 6/4.0 2,800 (+12%) 16mo $275,000 $98 47
525 27th St 0.59mi 6/4.0 2,740 (+10%) 14mo $275,000 $100 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.8%
Equity multiple
1.22×
Total profit
$17,443
Equity at exit
$41,451
10-year hold
IRR
15.1%
Equity multiple
2.23×
Total profit
$95,380
Equity at exit
$24,036

Cash invested: $77,840 (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 70062

Active inventory
92
Price-to-rent
13.8×

Monthly cashflow live

Estimated rent
$3,366 high interval (Pro) →
Mortgage (P&I)
$1,458
Tax from tax record
$103 /mo · $1,233/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$707
Net cashflow
$983

Break-even live

Break-even rent $2,122
Max offer price $278,000
Occupancy floor 66%

Sensitivity live

Price -10% $1,140 -5% $1,061 +0% $983 +5% $904 +10% $825
Rent -10% $717 -5% $850 +0% $983 +5% $1,116 +10% $1,249
Rate -1.0pp $1,123 -0.5pp $1,053 base $983 +0.5pp $911 +1.0pp $837

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,366

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
$69,500
Closing costs
$8,340
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.

Listing history 9 events

  1. 2026-05-14
    listed $278,000 Active 569-char remark
    Show marketing remark (569 chars)

    Income-Producing Duplex | Tenants in Place | Corner Lot! Photos show right side unit 1113, left unit 1115 has a symmetrical floorplan. Both units are leased and cash flowing $3000/month. Freshly painted throughout with LVP and zero carpet. Sitting on a generous corner lot with ample off-street parking for multiple vehicles. Located minutes from the airport, this property draws reliable tenant demand from travelers, airport staff, and commuters. Low-maintenance finishes, strong occupancy, and immediate returns make this a straightforward addition to any portfolio.

  2. 2026-05-14
    listed $278,000 Active 569-char remark
    Show marketing remark (569 chars)

    Income-Producing Duplex | Tenants in Place | Corner Lot! Photos show right side unit 1113, left unit 1115 has a symmetrical floorplan. Both units are leased and cash flowing $3000/month. Freshly painted throughout with LVP and zero carpet. Sitting on a generous corner lot with ample off-street parking for multiple vehicles. Located minutes from the airport, this property draws reliable tenant demand from travelers, airport staff, and commuters. Low-maintenance finishes, strong occupancy, and immediate returns make this a straightforward addition to any portfolio.

  3. 2013-06-20
    listed $79,959
  4. 2012-08-03
    listed $75,000
  5. 2012-08-03
    listed $75,000
  6. 1997-06-17
    soldstatus $40,000
  7. 1997-06-01
    soldstatus $40,000
  8. 1997-03-27
    listed
  9. 1997-03-27
    listed

ⓘ 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
$1,233 · $103/mo
Projected year-2 tax
$1,529 · $127/mo
Expected delta
+$296/yr (+$25/mo · 24.1%)

ⓘ 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
$40,392
− Mortgage interest
−$15,572
− Property taxes
−$1,233
− Insurance
−$1,390
− Repairs & maintenance
−$3,231
− Management
−$3,231
− Depreciation
−$8,087
Taxable income
$7,647
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,835
After-tax cash flow
$9,958/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)
17,771
Household income
$51,477
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
1082.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 37% Black 29% White 27% Two or more races 17% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 6% Cuban 2% Dominican 2%
Common ancestry
Lithuanian 5%
Foreign-born
22% · Canada
Languages at home
66% English-only · Spanish 32% Other Indo-European 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
▼ -108.55%
Current HPI
105.3411
Rent YoY
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

+595.0% since first listed
11 events — show timeline
  • 2026-05-22 Pending AcadianaMLS
  • 2026-05-22 Pending GSREIN
  • 2026-05-14 Listed $278,000 GSREIN
  • 2026-05-14 Listed $278,000 AcadianaMLS
  • 2013-06-20 Listed $79,959 AcadianaMLS
  • 2012-08-03 Listed $75,000 GSREIN
  • 2012-08-03 Listed $75,000 AcadianaMLS
  • 1997-06-17 Sold (MLS) $40,000 GSREIN
  • 1997-06-01 Sold (Public Records) $40,000 Public Records
  • 1997-03-27 Listed GSREIN
  • 1997-03-27 Listed AcadianaMLS

Property tax history

+3.1%/yr

Latest (2025): $1,233 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…