CashFlowRE
Sign in Sign up
2809 Acorn Dr
B- Composite 68.43
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
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +5.8/15.0
  • Schools +5.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.8/10.0

$195,000

2809 Acorn Dr · Violet, LA 70092
4 bd · 2.5 ba · 2,473 sqft · SingleFamily · 91 Days on market
Built 1981 0.28 ac lot Est $188k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

Key facts

  • Double car garage
  • Fenced yard
  • Double lot

Tags

DOUBLE LOTDOUBLE CAR GARAGECOVERED PATIOFENCED YARDMARBLED ENTRYFIREPLACE

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/2.5-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $662 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Recommended offer: $177k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#269 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Market conditions: 53 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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. 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 F 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
1.38%
Cap rate
10.77%
Cash-on-cash
16.00%
DSCR
1.71
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$187,948
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2816 Oak Dr 0.03mi 3/2.5 (-1) 2,583 (+4%) 2mo $195,267 $76 85
2300 Kenneth Dr 0.45mi 5/3.0 (+1) 2,257 (-9%) 17mo $165,787 $73 43

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
5.0%
Equity multiple
1.20×
Total profit
$10,661
Equity at exit
$29,075
10-year hold
IRR
14.5%
Equity multiple
2.17×
Total profit
$64,024
Equity at exit
$16,860

Cash invested: $54,600 (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 70092

Home prices YoY
-3.7%
Active inventory
53
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,700 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$301 /mo · $3,612/yr
Insurance
$81
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$567
Net cashflow
$662

Break-even live

Break-even rent $1,862
Max offer price $195,000
Occupancy floor 70%

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
$48,750
Closing costs
$5,850
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12801 River Rd New Orleans, LA 3.0 2.0 2218 $2,700 $1.22 1d 1 1.47mi

Listing history 18 events

  1. 2026-03-21
    status Pending 671-char remark
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  2. 2026-03-21
    status Pending
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  3. 2026-02-27
    price $195,000 671-char remark
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  4. 2026-02-27
    price $195,000
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  5. 2026-01-24
    price $205,000 671-char remark
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  6. 2026-01-24
    price $205,000
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  7. 2025-12-18
    listed $215,000 Active 671-char remark
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  8. 2025-12-18
    listed $215,000 Active
    Show marketing remark (671 chars)

    JUST REDUCED!! 4 Bedroom / 3.5 Bath Stately Home located in Oak Ridge subdivision on Double Lot! On the exterior, the home features a double car garage with bathroom, carport, covered patio, and fenced yard. The interior features a marbled entry into the spacious family room with fireplace, and separate dining room and breakfast bar. The primary suite is spacious and includes a jetted tub and separate shower. The other bedrooms are also large and have plenty of closet space. Sold in As-Is condition. Electric and gas will not be connected for inspections due to permit and repair requirements. Won't last long! Call your agent today to schedule your private showing.

  9. 2019-08-02
    soldstatus $250,000
  10. 2019-07-31
    soldstatus $250,000 Closed
  11. 2019-06-01
    status Pending
  12. 2018-12-04
    listed $289,000
  13. 2018-12-04
    listed $289,000 Active
  14. 2018-08-22
    historical
  15. 2018-05-08
    price $289,000
  16. 2018-03-06
    listed $299,000 Active
  17. 2018-03-06
    listed $289,000
  18. 2007-05-29
    soldstatus $100,000

ⓘ 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
$3,612 · $301/mo
Projected year-2 tax
$3,612 · $301/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$32,400
− Mortgage interest
−$10,923
− Property taxes
−$3,612
− Insurance
−$1,772
− Repairs & maintenance
−$2,592
− Management
−$2,592
− Depreciation
−$5,673
Taxable income
$5,236
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,257
After-tax cash flow
$6,684/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)

No district data.

Livability — Violet

Score
59/100
State rank
#269
US rank
#19722

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Violet, LA
City population
6,784
Population (ZIP)
6,784

Population outlook (St. Bernard County) Hauer SSP2

Today (2025)
66,513 people
By 2030
77,768 · +16.9%
By 2040
101,296 · +52.3%
By 2050
125,770 · +89.1%
By 2075
188,160 · +182.9%
By 2100
239,339 · +259.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 46% Black 43% Hispanic / Latino 9% Two or more races 6% Native American 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 11% Iranian 1% Hispanic 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · St. Bernard

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
+16.1pp toward D · 2008: -45.4pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+28.5 2016: R+33.4 2012: R+24.7 2008: R+45.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.36%
Current HPI
218.6728
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+95.0% since first listed
18 events — show timeline
  • 2026-03-21 Pending AcadianaMLS
  • 2026-03-21 Pending GSREIN
  • 2026-02-27 Price Changed $195,000 AcadianaMLS
  • 2026-02-27 Price Changed $195,000 GSREIN
  • 2026-01-24 Price Changed $205,000 AcadianaMLS
  • 2026-01-24 Price Changed $205,000 GSREIN
  • 2025-12-18 Listed $215,000 GSREIN
  • 2025-12-18 Listed $215,000 AcadianaMLS
  • 2019-08-02 Sold (Public Records) $250,000 Public Records
  • 2019-07-31 Sold (MLS) $250,000 GSREIN
  • 2019-06-01 Pending GSREIN
  • 2018-12-04 Listed $289,000 GSREIN
  • 2018-12-04 Listed $289,000 AcadianaMLS
  • 2018-08-22 Listing Removed GSREIN
  • 2018-05-08 Price Changed $289,000 GSREIN
  • 2018-03-06 Listed $289,000 AcadianaMLS
  • 2018-03-06 Listed $299,000 GSREIN
  • 2007-05-29 Sold (Public Records) $100,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $3,612 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…