CashFlowRE
Sign in Sign up
3118 Albany St
B Composite 73.94
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Livability +3.9/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$139,000

3118 Albany St · Kenner, LA 70065
4 bd · 2.0 ba · 1,174 sqft · SingleFamily · 104 Days on market
Built 1979 $118/sqft · 38% below area Est $223k · 38% under ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT opportunity to own a Kenner home at an AMAZING price!. .. This 4 bedroom, 2 bathroom house nestled in the TRANQUIL Lincoln Manor neighborhood features a cozy living area with separate dining. .. The exterior showcases a RELAXING front porch overlooking a LARGE front yard, a SPACIOUS covered carport with plenty of parking and a LUSH backyard with an additional storage shed. .. WONDERFUL location with easy access to I-10 and the airport and near shopping and dining. .. SCHEDULE your PRIVATE viewing today!!!

Key facts

  • Covered carport
  • Front porch
  • Backyard

Tags

FRONT PORCHCOVERED CARPORTBACKYARDSTORAGE SHEDEASY ACCESS TO I-10NEAR SHOPPING AND DINING

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 $139k.

Deal economics

  • At list price, monthly cash flow is $630 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $126k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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: Rents falling (-4.2%/yr); 292 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 44d 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).
  • This rent runs 34% 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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $126,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.36%
Cap rate
11.74%
Cash-on-cash
19.44%
DSCR
1.86
GRM
6.1

CMA / ARV

ARV (median comp)
$222,901
List price
$139,000
Delta
-37.64%
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
701 Ronson Dr 0.21mi 4/2.0 1,213 (+3%) 2mo $250,000 $206 83
933 Ronson Dr 0.17mi 3/2.0 (-1) 1,200 (+2%) 8mo $223,000 $186 77
3028 Acron St 0.09mi 3/2.0 (-1) 1,115 (-5%) 8mo $145,000 $130 76
669 Spartan Ln 0.48mi 4/2.0 1,199 (+2%) 0mo $259,000 $216 74
2803 Panama St 0.43mi 4/1.0 1,151 (-2%) 7mo $159,000 $138 67
3128 Huntsville St 0.21mi 3/1.5 (-1) 1,047 (-11%) 2mo $127,000 $121 63
601 Lancer Ln 0.53mi 3/2.0 (-1) 1,182 (+1%) 7mo $187,750 $159 63
822 Veterans Blvd 0.32mi 3/1.5 (-1) 1,275 (+9%) 2mo $125,000 $98 62
3289 Continental Dr 0.51mi 3/1.5 (-1) 1,123 (-4%) 6mo $174,000 $155 57
648 Mayfair Ln 0.65mi 4/2.0 1,285 (+10%) 3mo $180,000 $140 51
812 Dolphin Ct 0.36mi 3/2.0 (-1) 1,325 (+13%) 10mo $275,000 $208 49
717 Mayfair Ln 0.59mi 3/2.0 (-1) 1,303 (+11%) 2mo $265,000 $203 48

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
8.2%
Equity multiple
1.31×
Total profit
$12,069
Equity at exit
$20,725
10-year hold
IRR
14.9%
Equity multiple
2.05×
Total profit
$40,719
Equity at exit
$12,018

Cash invested: $38,920 (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
6.1×

Monthly cashflow live

Estimated rent
$1,886 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$72 /mo · $869/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$630

Break-even live

Break-even rent $1,088
Max offer price $139,000
Occupancy floor 62%

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
$34,750
Closing costs
$4,170
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2759 Albany St Unit B Kenner, LA 3.0 2.0 1250 $1,500 $1.20 44d 1 0.35mi
2755 Albany St Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 44d 1 0.36mi
2752 Jasper St Unit A Kenner, LA 3.0 1.5 1400 $1,450 $1.04 44d 1 0.40mi
2755 Huntsville St Apt C Kenner, LA 3.0 2.0 1216 $1,575 $1.30 4d 1 0.44mi
2755 Huntsville St Unit B Kenner, LA 3.0 1.5 1500 $1,650 $1.10 44d 1 0.44mi
2723 Tifton Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 24d 1 0.46mi
2710 Helena St Kenner, LA 3.0 1.5 1400 $1,200 $0.86 14d 1 0.48mi
2714 Tifton St Kenner, LA 3.0 2.0 1275 $1,800 $1.41 44d 1 0.49mi
2700 Helena St Kenner, LA 3.0 1.5 1355 $1,700 $1.25 44d 1 0.50mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 0.58mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 0.58mi
2611 Augusta St Kenner, LA 3.0 2.0 1300 $1,900 $1.46 44d 1 0.60mi
2609 Dawson Ave Kenner, LA 3.0 2.0 1300 $1,600 $1.23 44d 1 0.60mi
2617 Phoenix St Kenner, LA 3.0 2.0 1350 $1,800 $1.33 44d 1 0.66mi
2603 Panama St Kenner, LA 3.0 1.5 1400 $1,400 $1.00 24d 1 0.66mi
511 27th St Kenner, LA 3.0 2.0 1200 $1,575 $1.31 4d 1 0.66mi
309 Emerson Dr Unit C Kenner, LA 3.0 1.0 900 $1,200 $1.33 4d 1 0.72mi
2838 Kingston St Unit A Kenner, LA 3.0 1.5 1500 $1,600 $1.07 4d 1 0.82mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 44d 1 0.93mi
135 27th St Kenner, LA 3.0 2.0 1205 $1,200 $1.00 4d 1 0.97mi
129 Auburn Pl Kenner, LA 3.0 2.0 1200 $1,800 $1.50 2d 1 0.98mi
2604 Richland St Unit 1 Kenner, LA 3.0 2.0 1442 $1,500 $1.04 4d 1 1.00mi
2611 Richland St Kenner, LA 3.0 2.5 1443 $2,200 $1.52 2d 1 1.02mi
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 4d 1 1.05mi
3423 Delaware Ave Kenner, LA 4.0 2.0 1215 $1,800 $1.48 4d 1 1.06mi
2127 Connecticut Ave Unit A Kenner, LA 3.0 2.0 1310 $2,000 $1.53 44d 1 1.32mi
3101 Kansas Ave Kenner, LA 3.0 2.0 1500 $2,000 $1.33 14d 1 1.36mi
61 Emile Ave Kenner, LA 3.0 2.0 1450 $1,900 $1.31 44d 1 1.47mi

Listing history 18 events

  1. 2026-06-18
    days on market $139,000 Active 104 DOM
  2. 2026-06-17
    days on market $139,000 Active 103 DOM
  3. 2026-06-16
    days on market $139,000 Active 102 DOM
  4. 2026-06-15
    days on market $139,000 Active 101 DOM
  5. 2026-06-13
    days on market $139,000 Active 99 DOM
  6. 2026-06-10
    days on market $139,000 Active 96 DOM
  7. 2026-06-09
    days on market $139,000 Active 95 DOM
  8. 2026-06-08
    days on market $139,000 Active 94 DOM
  9. 2026-06-07
    days on market $139,000 Active 93 DOM
  10. 2026-06-03
    days on market $139,000 Active 89 DOM
  11. 2026-06-02
    days on market $139,000 Active 88 DOM
  12. 2026-06-01
    days on market $139,000 Active 87 DOM
  13. 2026-05-31
    days on market $139,000 Active 86 DOM
  14. 2026-03-06
    listed $139,000 Active 516-char remark
    Show marketing remark (508 chars)

    GREAT opportunity to own a Kenner home at an AMAZING price!...This 4 bedroom, 2 bathroom house nestled in the TRANQUIL Lincoln Manor neighborhood features a cozy living area with separate dining...The exterior showcases a RELAXING front porch overlooking a LARGE front yard, a SPACIOUS covered carport with plenty of parking and a LUSH backyard with an additional storage shed...WONDERFUL location with easy access to I-10 and the airport and near shopping and dining...SCHEDULE your PRIVATE viewing today!!!

  15. 2026-03-06
    listed $139,000 Active 508-char remark
    Show marketing remark (508 chars)

    GREAT opportunity to own a Kenner home at an AMAZING price!...This 4 bedroom, 2 bathroom house nestled in the TRANQUIL Lincoln Manor neighborhood features a cozy living area with separate dining...The exterior showcases a RELAXING front porch overlooking a LARGE front yard, a SPACIOUS covered carport with plenty of parking and a LUSH backyard with an additional storage shed...WONDERFUL location with easy access to I-10 and the airport and near shopping and dining...SCHEDULE your PRIVATE viewing today!!!

  16. 2025-08-05
    listed $150,000 Active
  17. 2025-05-05
    listed $169,000 Active
  18. 1991-06-01
    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
$869 · $72/mo
Projected year-2 tax
$869 · $72/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
$22,629
− Mortgage interest
−$7,786
− Property taxes
−$869
− Insurance
−$695
− Repairs & maintenance
−$1,810
− Management
−$1,810
− Depreciation
−$4,044
Taxable income
$5,614
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,347
After-tax cash flow
$6,218/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

-17.8% since first listed
5 events — show timeline
  • 2026-03-06 Listed $139,000 AcadianaMLS
  • 2026-03-06 Listed $139,000 GSREIN
  • 2025-08-05 Listed $150,000 AcadianaMLS
  • 2025-05-05 Listed $169,000 AcadianaMLS
  • 1991-06-01 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $869 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…