CashFlowRE
Sign in Sign up
1056 Lesan Dr
B+ Composite 75.44
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 +9.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

1056 Lesan Dr · Kenner, LA 70062
3 bd · 1.0 ba · 1,056 sqft · SingleFamily · 23 Days on market
Built 1962 5,519 sqft lot Est $142k · 19% under

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

Listing remarks MLS

Opportunity KNOCKS! Investor Special, 3 bedrooms, 1 bath great with a great floor plan and yard. This charming home offers a canvas for buyers looking to add their personal touch and build instant equity. Featuring a functional layout, spacious rooms, and great curb appeal potential, this property offers endless possibilities for renovation and customization. Newer roof. Bring your offers! Being sold AS-IS.

Key facts

  • Newer roof
  • Spacious rooms
  • Great floor plan

Tags

GREAT FLOOR PLANSPACIOUS ROOMSNEWER ROOF

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Average condition; Raised foundation
  • Construction: Brick and vinyl siding exterior; Shingle roof; Raised foundation
  • Exterior features: Covered patio/porch; City lot; Rectangular lot; Lot dimensions approximately 60 x 92

Interior

  • Kitchen: Oven; Range
  • Bedrooms: Total rooms: 6
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Window unit(s) for cooling
  • Interior features: Carbon monoxide detector

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 3-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $525 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.8% 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.
  • Zoned schools: Airline Park Academy For Advanced Studies (math 92% / reading 92%, grade A+, #3 of 646 statewide, top 0%, 418 students, 16% FRL); Bonnabel Magnet Academy High School (math 12% / reading 21%, grade F, #214 of 265 statewide, top 81%, 1,478 students, 52% FRL) — zoned schools average 34% FRL vs 70% district-wide (36 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 54% at this address vs 29% district-wide (+25 pts) — the actual schools serving this property are materially stronger than the Jefferson Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 91 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($51k/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 $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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.
Recommended offer $113,275 (1.5% below list)

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.40%
Cap rate
11.77%
Cash-on-cash
19.56%
DSCR
1.87
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$141,504
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1114 Lesan Dr 0.04mi 2/1.0 (-1) 1,100 (+4%) 17mo $147,000 $134 72
907 Curtis Ave 0.23mi 2/1.0 (-1) 972 (-8%) 6mo $75,000 $77 66
829 Minden Ave 0.30mi 2/1.0 (-1) 1,010 (-4%) 13mo $75,000 $74 63
186 Oakland St 0.19mi 2/1.0 (-1) 916 (-13%) 9mo $150,000 $164 57
303 Audubon Ct 0.67mi 3/1.0 1,000 (-5%) 11mo $199,000 $199 51

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
11.6%
Equity multiple
1.46×
Total profit
$14,788
Equity at exit
$17,147
10-year hold
IRR
20.6%
Equity multiple
2.74×
Total profit
$55,903
Equity at exit
$9,943

Cash invested: $32,200 (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
91
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,612 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$98 /mo · $1,173/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$525

Break-even live

Break-even rent $948
Max offer price $115,000
Occupancy floor 62%

Sensitivity live

Price -10% $590 -5% $557 +0% $525 +5% $492 +10% $460
Rent -10% $397 -5% $461 +0% $525 +5% $589 +10% $652
Rate -1.0pp $583 -0.5pp $554 base $525 +0.5pp $495 +1.0pp $465

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
$28,750
Closing costs
$3,450
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
511 Dell St Saint Rose, LA 3.0 2.0 1220 $1,950 $1.60 18d 1 1.14mi
2611 Richland St Kenner, LA 3.0 2.5 1443 $2,200 $1.52 3d 1 1.27mi
2604 Richland St Unit 1 Kenner, LA 3.0 2.0 1442 $1,500 $1.04 6d 1 1.27mi
619 Warren St Unit B Kenner, LA 2.0 2.0 800 $1,200 $1.50 45d 1 1.29mi
519 Warren St Unit D Kenner, LA 2.0 1.0 700 $1,000 $1.43 45d 1 1.29mi
135 27th St Kenner, LA 3.0 2.0 1205 $1,200 $1.00 6d 1 1.31mi
2726 Greenwood St Kenner, LA 2.0 1.5 980 $1,200 $1.22 45d 1 1.47mi
2800 Richland St Unit B Kenner, LA 2.0 2.5 1000 $1,600 $1.60 23d 1 1.48mi

Listing history 24 events

  1. 2026-06-21
    days on market $115,000 Active 23 DOM
  2. 2026-06-18
    days on market $115,000 Active 20 DOM
  3. 2026-06-17
    days on market $115,000 Active 19 DOM
  4. 2026-06-16
    days on market $115,000 Active 18 DOM
  5. 2026-06-15
    days on market $115,000 Active 17 DOM
  6. 2026-06-13
    days on market $115,000 Active 15 DOM
  7. 2026-06-10
    days on market $115,000 Active 12 DOM
  8. 2026-06-09
    days on market $115,000 Active 11 DOM
  9. 2026-06-08
    days on market $115,000 Active 10 DOM
  10. 2026-06-07
    days on market $115,000 Active 9 DOM
  11. 2026-06-03
    days on market $115,000 Active 5 DOM
  12. 2026-06-02
    days on market $115,000 Active 4 DOM
  13. 2026-06-01
    days on market $115,000 Active 3 DOM
  14. 2026-05-31
    days on market $115,000 Active 2 DOM
  15. 2026-05-29
    listed $115,000 Active 410-char remark
    Show marketing remark (410 chars)

    Opportunity KNOCKS! Investor Special, 3 bedrooms, 1 bath great with a great floor plan and yard. This charming home offers a canvas for buyers looking to add their personal touch and build instant equity. Featuring a functional layout, spacious rooms, and great curb appeal potential, this property offers endless possibilities for renovation and customization. Newer roof. Bring your offers! Being sold AS-IS.

  16. 2026-05-29
    listed $115,000 Active
    Show marketing remark (410 chars)

    Opportunity KNOCKS! Investor Special, 3 bedrooms, 1 bath great with a great floor plan and yard. This charming home offers a canvas for buyers looking to add their personal touch and build instant equity. Featuring a functional layout, spacious rooms, and great curb appeal potential, this property offers endless possibilities for renovation and customization. Newer roof. Bring your offers! Being sold AS-IS.

  17. 2007-04-30
    soldstatus $114,500
  18. 2007-04-26
    soldstatus $114,500
  19. 2007-01-15
    listed $119,900
  20. 2007-01-15
    listed $119,900
  21. 2004-07-01
    soldstatus $75,000
  22. 2004-06-29
    soldstatus $75,000
  23. 2004-06-28
    listed $75,000
  24. 2004-06-28
    listed $75,000

ⓘ 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
$1,173 · $98/mo
Projected year-2 tax
$1,173 · $98/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
$19,345
− Mortgage interest
−$6,442
− Property taxes
−$1,173
− Insurance
−$575
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$3,345
Taxable income
$4,715
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,132
After-tax cash flow
$5,166/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

+53.3% since first listed
10 events — show timeline
  • 2026-05-29 Listed $115,000 GSREIN
  • 2026-05-29 Listed $115,000 AcadianaMLS
  • 2007-04-30 Sold (Public Records) $114,500 Public Records
  • 2007-04-26 Sold (MLS) $114,500 GSREIN
  • 2007-01-15 Listed $119,900 GSREIN
  • 2007-01-15 Listed $119,900 AcadianaMLS
  • 2004-07-01 Sold (Public Records) $75,000 Public Records
  • 2004-06-29 Sold (MLS) $75,000 GSREIN
  • 2004-06-28 Listed $75,000 GSREIN
  • 2004-06-28 Listed $75,000 AcadianaMLS

Property tax history

+2.2%/yr

Latest (2025): $1,173 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…