CashFlowRE
Sign in Sign up
3805-07 Canterbury Ln Multi-family
C+ Composite 60.17
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 +22.6/30.0
  • ARV discount +11.3/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.9/10.0
  • Livability +4.4/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Appreciation +0.0/10.0

$349,000

3805-07 Canterbury Ln · Metairie, LA 70001
None bd · None ba · 3,600 sqft · MultiFamily · 39 Days on market
Good condition 5,530 sqft lot $97/sqft · 9% below area Est $382k · 9% under

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Income producing brick townhouse double located in Metairie just off of Causeway! Each side has 3 bds., 2 1/2 baths, with inside laundry and off street parking. New roof - September 2021. All bedrooms are upstairs and master has private bath. Great for owner-occupancy with income or good income for investor. Washer and dryer hookups. Owner will not provide washer or dryer. Both sides are ready for new owner or tenants. Property is presently vacant. Property is vacant. Some of other units in the area have been rented for $1725.

Key facts

  • Off street parking
  • Private bath
  • Brick townhouse

Tags

BRICK TOWNHOUSENEW ROOFINSIDE LAUNDRYOFF STREET PARKINGPRIVATE BATHWASHER AND DRYER HOOKUPS

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 multifamily listed at $349k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $349k).
  • Recommended offer: $339k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.6% in Metairie — 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 87/100 on livability (#1 in LA, #261 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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 (-0.0%/yr); 208 active listings in the ZIP; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $3,804/mo this rent would consume 67% of the median local household income ($68k/yr) (locally 1988% 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 $10k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($339k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 20429% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $338,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 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
1.09%
Cap rate
8.33%
Cash-on-cash
7.29%
DSCR
1.32
GRM
7.6

CMA / ARV

ARV (median comp)
$381,512
List price
$349,000
Delta
-8.52%
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
2104-06 Caswell Ln 0.06mi —/— 3,600 (0%) 5mo $340,000 $94 93
3812-14 Canterbury Ln 0.03mi —/— 3,600 (0%) 7mo $337,000 $94 93
2200-02 Caswell Ln 0.05mi —/— 3,600 (0%) 7mo $317,000 $88 92
2200-02 Division St 0.08mi —/— 3,600 (0%) 7mo $340,000 $94 90
2508 10 Caswell Ln 0.20mi 6/5.0 3,600 (0%) 2mo $339,000 $94 89
2508-10 Caswell Ln 0.20mi —/— 3,600 (0%) 2mo $339,000 $94 89
3729 31 Lilac Ln 0.18mi 6/5.0 3,532 (-2%) 12mo $365,000 $103 79
3713-15 N I-10 Service Rd 0.29mi 6/5.0 3,552 (-1%) 8mo $350,000 $99 77
2804 06 Lexington Dr 0.34mi 6/5.0 3,456 (-4%) 3mo $305,000 $88 75
3725 27 Lilac Ln 0.18mi 6/5.0 3,820 (+6%) 12mo $387,850 $102 72
3720 22 S I10 Service Rd 0.21mi 6/5.0 3,232 (-10%) 7mo $335,000 $104 67
2328 Giuffrias Ave 0.59mi 8/4.0 3,900 (+8%) 8mo $340,000 $87 52

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
-17.0%
Equity multiple
0.42×
Total profit
$-56,761
Equity at exit
$52,037
10-year hold
IRR
-17.1%
Equity multiple
0.21×
Total profit
$-77,535
Equity at exit
$30,175

Cash invested: $97,720 (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 70001

Rents YoY
-0.0%
Active inventory
208
Price-to-rent
15.3×

Monthly cashflow live

Estimated rent
$3,804 high interval (Pro) →
Mortgage (P&I)
$1,830
Tax est. 1.5%
$436 /mo · $5,235/yr
Insurance
$145
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$799
Net cashflow
$167

Break-even live

Break-even rent $3,593
Max offer price $349,000
Occupancy floor 91%

Sensitivity live

Price -10% $408 -5% $287 +0% $167 +5% $46 +10% $-74
Rent -10% $-134 -5% $16 +0% $167 +5% $317 +10% $467
Rate -1.0pp $343 -0.5pp $256 base $167 +0.5pp $76 +1.0pp $-16

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

UnitsBedsBathsEst. rent
Total (2 units) $3,804

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
$87,250
Closing costs
$10,470
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
    status Pending 532-char remark
    Show marketing remark (532 chars)

    Income producing brick townhouse double located in Metairie just off of Causeway! Each side has 3 bds., 2 1/2 baths, with inside laundry and off street parking. New roof - September 2021. All bedrooms are upstairs and master has private bath. Great for owner-occupancy with income or good income for investor. Washer and dryer hookups. Owner will not provide washer or dryer. Both sides are ready for new owner or tenants. Property is presently vacant. Property is vacant. Some of other units in the area have been rented for $1725.

  2. 2026-04-15
    listed $1,700
  3. 2026-04-15
    historical $1,725
  4. 2026-04-11
    status Active 532-char remark
    Show marketing remark (532 chars)

    Income producing brick townhouse double located in Metairie just off of Causeway! Each side has 3 bds., 2 1/2 baths, with inside laundry and off street parking. New roof - September 2021. All bedrooms are upstairs and master has private bath. Great for owner-occupancy with income or good income for investor. Washer and dryer hookups. Owner will not provide washer or dryer. Both sides are ready for new owner or tenants. Property is presently vacant. Property is vacant. Some of other units in the area have been rented for $1725.

  5. 2026-03-26
    status Pending 532-char remark
    Show marketing remark (532 chars)

    Income producing brick townhouse double located in Metairie just off of Causeway! Each side has 3 bds., 2 1/2 baths, with inside laundry and off street parking. New roof - September 2021. All bedrooms are upstairs and master has private bath. Great for owner-occupancy with income or good income for investor. Washer and dryer hookups. Owner will not provide washer or dryer. Both sides are ready for new owner or tenants. Property is presently vacant. Property is vacant. Some of other units in the area have been rented for $1725.

  6. 2026-03-20
    listed $349,000 Active 532-char remark
    Show marketing remark (532 chars)

    Income producing brick townhouse double located in Metairie just off of Causeway! Each side has 3 bds., 2 1/2 baths, with inside laundry and off street parking. New roof - September 2021. All bedrooms are upstairs and master has private bath. Great for owner-occupancy with income or good income for investor. Washer and dryer hookups. Owner will not provide washer or dryer. Both sides are ready for new owner or tenants. Property is presently vacant. Property is vacant. Some of other units in the area have been rented for $1725.

  7. 2026-01-23
    listed $1,725
  8. 2026-01-14
    listed $359,000 Active
  9. 2025-01-28
    historical

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 75% 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 10/10 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
$45,648
− Mortgage interest
−$19,549
− Property taxes
−$5,235
− Insurance
−$6,864
− Repairs & maintenance
−$3,652
− Management
−$3,652
− Depreciation
−$10,153
Taxable loss
−$3,456
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$830
After-tax cash flow
$2,831/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This multi-family property is in good condition with a new roof and hardwood floors. It is ready for new tenants or owner-occupancy with minor maintenance required.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and property value.
  • Both Replace HVAC filter — Improves air quality and energy efficiency.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and property value.
  • Both Replace HVAC filter — Improves air quality and energy efficiency.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Metairie

Score
87/100
State rank
#1
US rank
#261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Metairie, LA
County
Jefferson Parish · 426,999 people
City population
137,978
Metro
New Orleans-Metairie, LA
Population (ZIP)
38,950
Household income
$67,923
Rent vs Own
48.6% rent · 51.4% own
Severe rent burden
1988.0

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 0.57)
Race & ethnicity
White 62% Hispanic / Latino 17% Black 15% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 1% Cuban 2%
Common ancestry
Lithuanian 13% Italian 1% Hispanic 1%
Foreign-born
12% · Canada, China, Philippines
Languages at home
84% English-only · Spanish 12% Arabic 1% Other Indo-European 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
▼ -296.45%
Current HPI
151.4615
Rent YoY
▬ -0.04%
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

-99.5% since first listed
9 events — show timeline
  • 2026-05-14 Pending AcadianaMLS
  • 2026-04-15 Listed for Rent $1,700 RAAMLS
  • 2026-04-15 Rental Removed $1,725 GSREIN
  • 2026-04-11 Relisted AcadianaMLS
  • 2026-03-26 Pending AcadianaMLS
  • 2026-03-20 Listed $349,000 AcadianaMLS
  • 2026-01-23 Listed for Rent $1,725 GSREIN
  • 2026-01-14 Listed $359,000 AcadianaMLS
  • 2025-01-28 Rental Removed RENTEC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…