CashFlowRE
Sign in Sign up
809 West Dr
C+ Composite 61.73
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 +25.1/30.0
  • ARV discount +12.2/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.5/10.0
  • Livability +3.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$125,000

809 West Dr · Westwego, LA 70094
2 bd · 1.0 ba · 900 sqft · SingleFamily · 52 Days on market
Built 1968 $139/sqft · 10% below area Est $139k · 10% under

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

Listing remarks MLS

Charming ranch-style home in the heart of Westwego! This 2-bedroom, 1-bath property offers approximately 900 sq ft of living space and sits on a spacious 50x120 lot. Features include a covered carport and a large backyard, great for outdoor enjoyment or future expansion. A new roof was installed in 2022 following Hurricane Ida, offering added peace of mind. Currently tenant-occupied, this property presents an excellent investment opportunity with immediate rental income potential. Conveniently located by local amenities, this is a great option for investors or buyers seeking an affordable starter home.

Key facts

  • Parking
  • Built 1968
  • Listed 51 days

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Brick construction; Shingle roof; Slab foundation; Built in average condition
  • Exterior features: City lot, rectangular shape; Lot dimensions approximately 50 x 120

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total of 4 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic with pull-down stairs; Ceiling fan(s)
  • Laundry & utility: Washer; Dryer

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-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 6.5% in Westwego — 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 68/100 on livability (#97 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: schools C-, crime D, amenities 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 soft (-0.8%/yr); 188 active listings in the ZIP; 17 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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 $54k; list at $125k implies a 129% gain — meaningful room to come down on a strong offer.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.05%
Cap rate
8.95%
Cash-on-cash
9.47%
DSCR
1.42
GRM
7.9

CMA / ARV

ARV (median comp)
$139,456
List price
$125,000
Delta
-10.37%
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
815 West Dr 0.02mi 2/1.0 840 (-7%) 4mo $145,900 $174 84
653 Avenue Ave E 0.42mi 2/1.0 875 (-3%) 5mo $114,000 $130 72
607 Central Ave 0.25mi 2/1.0 970 (+8%) 10mo $109,900 $113 67
945 Avenue B 0.59mi 3/1.0 (+1) 900 (0%) 3mo $122,500 $136 65
836 Avenue E 0.42mi 2/1.0 855 (-5%) 12mo $153,000 $179 62
713 Chipley St 0.22mi 2/1.0 1,000 (+11%) 12mo $172,000 $172 61
651 Avenue E 0.43mi 2/1.0 829 (-8%) 10mo $80,000 $97 58
7525 Saint Anthony St 0.46mi 3/1.0 (+1) 952 (+6%) 8mo $75,500 $79 58
820 Avenue B Ave 0.59mi 3/2.0 (+1) 930 (+3%) 7mo $215,300 $232 52
631 Eighth St 0.40mi 3/2.0 (+1) 1,022 (+14%) 5mo $190,000 $186 46
7424 Pritchard St 0.63mi 2/1.0 1,000 (+11%) 9mo $158,000 $158 45
774 Avenue B Ave 0.59mi 2/2.5 971 (+8%) 10mo $123,500 $127 45

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
-5.2%
Equity multiple
0.81×
Total profit
$-6,559
Equity at exit
$18,638
10-year hold
IRR
0.9%
Equity multiple
1.05×
Total profit
$1,868
Equity at exit
$10,808

Cash invested: $35,000 (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 70094

Rents YoY
-0.8%
Active inventory
188
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,316 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$56 /mo · $673/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$276

Break-even live

Break-even rent $967
Max offer price $125,000
Occupancy floor 74%

Sensitivity live

Price -10% $347 -5% $312 +0% $276 +5% $241 +10% $206
Rent -10% $172 -5% $224 +0% $276 +5% $328 +10% $380
Rate -1.0pp $339 -0.5pp $308 base $276 +0.5pp $244 +1.0pp $211

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
$31,250
Closing costs
$3,750
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
710 West Dr Westwego, LA 2.0 1.0 941 $1,500 $1.59 5d 1 0.14mi
1015 West Dr Westwego, LA 2.0 1.0 750 $1,200 $1.60 44d 1 0.26mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 21d 1 0.41mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 44d 1 0.43mi
1105 Magnolia Dr Apt E Westwego, LA 1.0 1.0 750 $950 $1.27 22d 1 0.46mi
1105 Magnolia Dr Unit H Westwego, LA 1.0 1.0 750 $950 $1.27 4d 1 0.46mi
1300 Tanglewood Dr Westwego, LA 1.0–3.0 1.0–1.5 781 $1,180 $1.51 3d 14 0.48mi
1234 Central Ave Westwego, LA 3.0 1.5 800 $1,200 $1.50 24d 1 0.53mi
7429 Pritchard St Marrero, LA 2.0 1.0 925 $1,150 $1.24 15d 1 0.63mi
1060 Avenue B Unit A Westwego, LA 3.0 2.0 1124 $1,550 $1.38 24d 1 0.65mi
7409 4th St Unit B Marrero, LA 1.0 1.0 665 $900 $1.35 24d 1 0.73mi
1413 Central Ave Unit C Westwego, LA 2.0 1.5 1000 $1,200 $1.20 44d 1 0.74mi
196 Louisiana St Westwego, LA 1.0 1.0 600 $850 $1.42 22d 1 0.78mi
196 Louisiana St Unit A Westwego, LA 1.0 1.0 1000 $850 $0.85 24d 1 0.78mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 44d 1 0.87mi
524 Bertucci St Marrero, LA 2.0 1.0 960 $1,300 $1.35 15d 1 1.00mi
942 Francis St Marrero, LA 1.0 1.0 625 $1,125 $1.80 24d 1 1.17mi

Listing history 25 events

  1. 2026-06-21
    days on market $125,000 Active 52 DOM
  2. 2026-06-18
    days on market $125,000 Active 49 DOM
  3. 2026-06-17
    days on market $125,000 Active 48 DOM
  4. 2026-06-16
    days on market $125,000 Active 47 DOM
  5. 2026-06-15
    days on market $125,000 Active 46 DOM
  6. 2026-06-13
    days on market $125,000 Active 44 DOM
  7. 2026-06-10
    days on market $125,000 Active 41 DOM
  8. 2026-06-09
    days on market $125,000 Active 40 DOM
  9. 2026-06-08
    days on market $125,000 Active 39 DOM
  10. 2026-06-07
    days on market $125,000 Active 38 DOM
  11. 2026-06-03
    days on market $125,000 Active 34 DOM
  12. 2026-06-02
    days on market $125,000 Active 33 DOM
  13. 2026-06-01
    days on market $125,000 Active 32 DOM
  14. 2026-05-31
    days on market $125,000 Active 31 DOM
  15. 2026-04-30
    price $125,000 609-char remark
    Show marketing remark (609 chars)

    Charming ranch-style home in the heart of Westwego! This 2-bedroom, 1-bath property offers approximately 900 sq ft of living space and sits on a spacious 50x120 lot. Features include a covered carport and a large backyard, great for outdoor enjoyment or future expansion. A new roof was installed in 2022 following Hurricane Ida, offering added peace of mind. Currently tenant-occupied, this property presents an excellent investment opportunity with immediate rental income potential. Conveniently located by local amenities, this is a great option for investors or buyers seeking an affordable starter home.

  16. 2026-04-30
    listed $12,500 Active 609-char remark
    Show marketing remark (609 chars)

    Charming ranch-style home in the heart of Westwego! This 2-bedroom, 1-bath property offers approximately 900 sq ft of living space and sits on a spacious 50x120 lot. Features include a covered carport and a large backyard, great for outdoor enjoyment or future expansion. A new roof was installed in 2022 following Hurricane Ida, offering added peace of mind. Currently tenant-occupied, this property presents an excellent investment opportunity with immediate rental income potential. Conveniently located by local amenities, this is a great option for investors or buyers seeking an affordable starter home.

  17. 2026-04-30
    listed $125,000 Active 609-char remark
    Show marketing remark (609 chars)

    Charming ranch-style home in the heart of Westwego! This 2-bedroom, 1-bath property offers approximately 900 sq ft of living space and sits on a spacious 50x120 lot. Features include a covered carport and a large backyard, great for outdoor enjoyment or future expansion. A new roof was installed in 2022 following Hurricane Ida, offering added peace of mind. Currently tenant-occupied, this property presents an excellent investment opportunity with immediate rental income potential. Conveniently located by local amenities, this is a great option for investors or buyers seeking an affordable starter home.

  18. 2019-08-28
    soldstatus $54,500
  19. 2019-08-27
    soldstatus $54,500
  20. 2019-08-27
    soldstatus $54,500 Closed
  21. 2019-08-01
    status Pending
  22. 2019-07-31
    listed $55,000
  23. 2019-07-31
    listed $55,000
  24. 2019-07-31
    listed $55,000 Active
  25. 1981-10-01
    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
$673 · $56/mo
Projected year-2 tax
$688 · $57/mo
Expected delta
+$14/yr (+$1/mo · 2.1%)

ⓘ 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
$15,797
− Mortgage interest
−$7,002
− Property taxes
−$673
− Insurance
−$625
− Repairs & maintenance
−$1,264
− Management
−$1,264
− Depreciation
−$3,636
Taxable income
$1,333
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$320
After-tax cash flow
$2,995/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 — Westwego

Score
68/100
State rank
#97
US rank
#9851

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westwego, LA
County
Jefferson Parish · 426,999 people
City population
32,130
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,130
Household income
$53,597
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1457.0

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 0.65)
Race & ethnicity
Black 46% White 36% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 9% Scottish 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 11% Vietnamese 2% French/Haitian/Cajun 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
▼ -111.56%
Current HPI
102.9992
Rent YoY
▼ -0.80%
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

+127.3% since first listed
11 events — show timeline
  • 2026-04-30 Price Changed $125,000 GSREIN
  • 2026-04-30 Listed $125,000 AcadianaMLS
  • 2026-04-30 Listed $12,500 GSREIN
  • 2019-08-28 Sold (Public Records) $54,500 Public Records
  • 2019-08-27 Sold (MLS) $54,500 GSREIN
  • 2019-08-27 Sold (MLS) $54,500 SBOR
  • 2019-08-01 Pending GSREIN
  • 2019-07-31 Listed $55,000 GSREIN
  • 2019-07-31 Listed $55,000 SBOR
  • 2019-07-31 Listed $55,000 AcadianaMLS
  • 1981-10-01 Sold (Public Records) Public Records

Property tax history

-0.5%/yr

Latest (2025): $673 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…