CashFlowRE
Sign in Sign up
609 Vanderbilt Ln
C+ Composite 61.63
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 +24.5/30.0
  • ARV discount +13.5/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.3/10.0
  • 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

$179,000

609 Vanderbilt Ln · Kenner, LA 70065
3 bd · 2.0 ba · 1,200 sqft · SingleFamily · 85 Days on market
Built 1976 5,000 sqft lot $149/sqft · 13% below area Est $207k · 13% under ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fix and flip or renovate and occupy. Ideal location just a few blocks off or W Esplanade and 3 houses from Continental. Conventionally located near !10 and the New Orleans airport. 4-minute drive to Chateau Golf Course. 3 bedroom 2 baths, fenced in and lots of potential. HOME IS OCCUPIED MUST HAVE AN APPOINTMENT. Will not go FHA or VA as is. Seller will look at ALL OFFERS

Key facts

  • Ideal location
  • Fenced in
  • 5,000 sq ft lot

Tags

IDEAL LOCATIONFENCED IN

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/2.0-bath single-family listed at $179k.

Deal economics

  • At list price, monthly cash flow is $368 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Recommended offer: $168k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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.
  • Market conditions: Rents falling (-4.2%/yr); 292 active listings in the ZIP; 40 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 33% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $168,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — 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
1.03%
Cap rate
8.76%
Cash-on-cash
8.81%
DSCR
1.39
GRM
8.1

CMA / ARV

ARV (median comp)
$206,781
List price
$179,000
Delta
-13.44%
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
669 Spartan Ln 0.18mi 4/2.0 (+1) 1,199 (-0%) 0mo $259,000 $216 86
601 Lancer Ln 0.14mi 3/2.0 1,182 (-2%) 7mo $187,750 $159 85
648 Mayfair Ln 0.12mi 4/2.0 (+1) 1,285 (+7%) 3mo $180,000 $140 75
717 Mayfair Ln 0.22mi 3/2.0 1,303 (+9%) 2mo $265,000 $203 74
3289 Continental Dr 0.19mi 3/1.5 1,123 (-6%) 6mo $174,000 $155 74
701 Ronson Dr 0.45mi 4/2.0 (+1) 1,213 (+1%) 2mo $250,000 $206 70
933 Ronson Dr 0.56mi 3/2.0 1,200 (0%) 8mo $223,000 $186 68
2 Bradley Pl 0.42mi 3/2.0 1,378 (+15%) 4mo $275,900 $200 52
361 W Louisiana State St 0.53mi 3/1.5 1,350 (+12%) 1mo $196,000 $145 52
3128 Huntsville St 0.53mi 3/1.5 1,047 (-13%) 2mo $127,000 $121 50
3028 Acron St 0.70mi 3/2.0 1,115 (-7%) 8mo $145,000 $130 49
301 W Louisiana State Dr 0.70mi 3/2.0 1,325 (+10%) 8mo $256,000 $193 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.78×
Total profit
$-11,016
Equity at exit
$26,689
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-483
Equity at exit
$15,477

Cash invested: $50,120 (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
8.1×

Monthly cashflow live

Estimated rent
$1,836 high interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$70 /mo · $834/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$368

Break-even live

Break-even rent $1,371
Max offer price $179,000
Occupancy floor 75%

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
$44,750
Closing costs
$5,370
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 14d 1 0.18mi
215 Avant Garde Cir Kenner, LA 2.0 2.0 1200 $1,500 $1.25 3d 1 0.19mi
3120 Phoenix St Unit D Kenner, LA 2.0 1.5 1075 $1,100 $1.02 43d 1 0.51mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 43d 1 0.56mi
309 Emerson Dr Unit C Kenner, LA 3.0 1.0 900 $1,200 $1.33 4d 1 0.66mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 43d 1 0.69mi
300 Duke Dr Unit 4 Kenner, LA 2.0 1.0 838 $1,200 $1.43 43d 1 0.70mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 23d 1 0.74mi
300 Clemson Dr Kenner, LA 2.0 1.5 1025 $1,500 $1.46 14d 1 0.74mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 43d 1 0.74mi
3655 Loyola Dr Unit F158 Kenner, LA 2.0 2.0 1367 $2,445 $1.79 14d 1 0.74mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 1d 1 0.74mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 43d 1 0.74mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 14d 1 0.74mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,305 $1.69 1d 1 0.74mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,320 $1.70 1d 1 0.74mi
3700 Loyola Dr Unit 377 Kenner, LA 2.0 2.0 1110 $1,495 $1.35 43d 1 0.76mi
3655 Loyola Dr Unit F460 Kenner, LA 2.0 2.0 1330 $2,280 $1.71 1d 1 0.80mi
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 43d 1 0.80mi
3600 W Loyola Dr Unit 182 Kenner, LA 2.0 2.0 1052 $1,515 $1.44 43d 1 0.83mi
3600 W Loyola Dr Unit 159 Kenner, LA 2.0 2.0 1052 $1,520 $1.44 43d 1 0.83mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 43d 1 0.84mi
3655 W Loyola Dr Kenner, LA 1.0–2.0 1.0–2.0 1169 $2,345 $2.01 1d 35 0.91mi
2755 Huntsville St Unit B Kenner, LA 3.0 1.5 1500 $1,650 $1.10 43d 1 0.93mi
2755 Huntsville St Apt C Kenner, LA 3.0 2.0 1216 $1,575 $1.30 4d 1 0.93mi
2752 Jasper St Unit A Kenner, LA 3.0 1.5 1400 $1,450 $1.04 43d 1 0.93mi
2759 Albany St Unit B Kenner, LA 3.0 2.0 1250 $1,500 $1.20 43d 1 0.95mi
2755 Albany St Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 43d 1 0.96mi
2838 Kingston St Unit A Kenner, LA 3.0 1.5 1500 $1,600 $1.07 4d 1 0.97mi
2804 Salem St Kenner, LA 2.0 2.0 1450 $1,400 $0.97 43d 1 0.97mi
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 4d 1 0.99mi
129 Auburn Pl Kenner, LA 3.0 2.0 1200 $1,800 $1.50 1d 1 1.01mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 43d 1 1.03mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 1.03mi
121 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 950 $1,600 $1.68 1d 1 1.04mi
3872 E Loyola Dr Kenner, LA 3.0 2.0 1170 $1,575 $1.35 20d 1 1.04mi
604 Vintage Dr Unit C Kenner, LA 2.0 2.5 1200 $1,350 $1.12 43d 1 1.05mi
2800 Richland St Unit B Kenner, LA 2.0 2.5 1000 $1,600 $1.60 21d 1 1.06mi
2726 Greenwood St Kenner, LA 2.0 1.5 980 $1,200 $1.22 43d 1 1.07mi
511 27th St Kenner, LA 3.0 2.0 1200 $1,575 $1.31 4d 1 1.08mi

Listing history 18 events

  1. 2026-06-18
    days on market $179,000 Active 85 DOM
  2. 2026-06-17
    days on market $179,000 Active 84 DOM
  3. 2026-06-16
    days on market $179,000 Active 83 DOM
  4. 2026-06-15
    days on market $179,000 Active 82 DOM
  5. 2026-06-13
    days on market $179,000 Active 80 DOM
  6. 2026-06-10
    days on market $179,000 Active 77 DOM
  7. 2026-06-09
    days on market $179,000 Active 76 DOM
  8. 2026-06-08
    days on market $179,000 Active 75 DOM
  9. 2026-06-07
    days on market $179,000 Active 74 DOM
  10. 2026-06-03
    days on market $179,000 Active 70 DOM
  11. 2026-06-02
    days on market $179,000 Active 69 DOM
  12. 2026-06-01
    days on market $179,000 Active 68 DOM
  13. 2026-05-31
    days on market $179,000 Active 67 DOM
  14. 2026-05-04
    price $179,000 374-char remark
    Show marketing remark (374 chars)

    Fix and flip or renovate and occupy. Ideal location just a few blocks off or W Esplanade and 3 houses from Continental. Conventionally located near !10 and the New Orleans airport. 4-minute drive to Chateau Golf Course. 3 bedroom 2 baths, fenced in and lots of potential. HOME IS OCCUPIED MUST HAVE AN APPOINTMENT. Will not go FHA or VA as is. Seller will look at ALL OFFERS

  15. 2026-05-04
    price $179,000 374-char remark
    Show marketing remark (374 chars)

    Fix and flip or renovate and occupy. Ideal location just a few blocks off or W Esplanade and 3 houses from Continental. Conventionally located near !10 and the New Orleans airport. 4-minute drive to Chateau Golf Course. 3 bedroom 2 baths, fenced in and lots of potential. HOME IS OCCUPIED MUST HAVE AN APPOINTMENT. Will not go FHA or VA as is. Seller will look at ALL OFFERS

  16. 2026-03-25
    listed $199,000 Active 374-char remark
    Show marketing remark (374 chars)

    Fix and flip or renovate and occupy. Ideal location just a few blocks off or W Esplanade and 3 houses from Continental. Conventionally located near !10 and the New Orleans airport. 4-minute drive to Chateau Golf Course. 3 bedroom 2 baths, fenced in and lots of potential. HOME IS OCCUPIED MUST HAVE AN APPOINTMENT. Will not go FHA or VA as is. Seller will look at ALL OFFERS

  17. 2026-03-25
    listed $199,000 Active 374-char remark
    Show marketing remark (374 chars)

    Fix and flip or renovate and occupy. Ideal location just a few blocks off or W Esplanade and 3 houses from Continental. Conventionally located near !10 and the New Orleans airport. 4-minute drive to Chateau Golf Course. 3 bedroom 2 baths, fenced in and lots of potential. HOME IS OCCUPIED MUST HAVE AN APPOINTMENT. Will not go FHA or VA as is. Seller will look at ALL OFFERS

  18. 2003-10-01
    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
$834 · $70/mo
Projected year-2 tax
$984 · $82/mo
Expected delta
+$150/yr (+$13/mo · 18.0%)

ⓘ 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
$22,037
− Mortgage interest
−$10,027
− Property taxes
−$834
− Insurance
−$895
− Repairs & maintenance
−$1,763
− Management
−$1,763
− Depreciation
−$5,207
Taxable income
$1,548
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$372
After-tax cash flow
$4,045/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

-10.1% since first listed
5 events — show timeline
  • 2026-05-04 Price Changed $179,000 AcadianaMLS
  • 2026-05-04 Price Changed $179,000 GSREIN
  • 2026-03-25 Listed $199,000 GSREIN
  • 2026-03-25 Listed $199,000 AcadianaMLS
  • 2003-10-01 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2025): $834 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…