CashFlowRE
Sign in Sign up
333 Highway Dr Unit B
B Composite 74.35
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Rent growth +3.8/5.0
  • Livability +3.6/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

333 Highway Dr Unit B · Jefferson, LA 70121
3 bd · 2.5 ba · 1,528 sqft · Townhouse · 6 Days on market
Built 1986 Est $249k · 38% under

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

Listing remarks MLS

Opportunity awaits in Old Jefferson. This townhome offers the chance to create value in a location that's hard to beat, with convenient access to Ochsner, Elmwood, Uptown, and much of the Greater New Orleans area. Inside, you'll find a spacious floor plan, generous living areas, an attached garage, and updated upstairs bathrooms with marble countertops and updated cabinetry. Whether you're looking for your next project, a long-term investment, or a home you can update over time, there's plenty of potential here. Property is being sold as-is and will require repairs, updates, and cosmetic improvements. Known issues include plumbing repairs, HVAC cooling repairs, ceiling repairs, exterior repairs, and deferred maintenance. A little vision can go a long way--and the location is already doing much of the heavy lifting. Please see the property disclosure. No Showings on Thursdays until after 2:30 pm. Seller to make no repairs.

Key facts

  • Marble countertops
  • Convenient access
  • Spacious floor plan

Tags

CONVENIENT ACCESSSPACIOUS FLOOR PLANGENEROUS LIVING AREASUPDATED UPSTAIRS BATHROOMSMARBLE COUNTERTOPSUPDATED CABINETRY

Property features AI

Exterior

  • Parking: Garage (off-street, 1 space)
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Vinyl siding; Average condition; Slab foundation; Shingle roof
  • Construction: Built with vinyl siding; Shingle roof; Slab foundation
  • Exterior features: Porch; City lot; Rectangular lot; Lot dimensions approximately 24 x 125

Interior

  • Kitchen: Oven; Refrigerator
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s); Wood-burning fireplace

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/2.5-bath townhouse listed at $155k.

Deal economics

  • At list price, monthly cash flow is $536 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Cap rate 10.4% vs local median 4.6% in Jefferson — 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 72/100 on livability (#42 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: employment D, amenities F, commute F.
  • 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 rising fast (+5.1%/yr); 100 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 40% of the median local income ($60k/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.
  • At projected returns (-3.0% appreciation + 5.1% rent growth), your $43k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $88k; list at $155k implies a 76% gain — meaningful room to come down on a strong offer.
Recommended offer $155,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.28%
Cap rate
10.44%
Cash-on-cash
14.83%
DSCR
1.66
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$249,064
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2301 Audubon Trce #2301 0.07mi 2/2.5 (-1) 1,572 (+3%) 12mo $282,800 $180 76
305 Audubon Trce #305 0.11mi 2/2.5 (-1) 1,572 (+3%) 13mo $256,000 $163 75
3523 Audubon Trce #3523 0.13mi 2/2.5 (-1) 1,630 (+7%) 7mo $248,500 $152 72
321 Dodge Ave 0.31mi 3/2.5 1,576 (+3%) 10mo $245,000 $155 72
1406 Audubon Trce #1406 0.10mi 2/2.5 (-1) 1,563 (+2%) 19mo $215,000 $138 71
502 Audubon Trce #502 0.12mi 2/2.5 (-1) 1,642 (+8%) 10mo $300,000 $183 69
3324 Audubon Trce #3324 0.09mi 2/2.5 (-1) 1,630 (+7%) 13mo $280,000 $172 69
714 Pecan Grove Ln 0.63mi 3/2.5 1,575 (+3%) 0mo $239,000 $152 65
3722 Audubon Trce #3722 0.15mi 2/2.0 (-1) 1,346 (-12%) 9mo $225,000 $167 59
1003 Audubon Trce #1003 0.04mi 2/2.0 (-1) 1,330 (-13%) 17mo $214,900 $162 56
1105 Audubon Trce #1105 0.13mi 2/2.0 (-1) 1,350 (-12%) 16mo $200,000 $148 55
105 Audubon Trce #105 0.08mi 2/2.0 (-1) 1,330 (-13%) 19mo $223,000 $168 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 · 5.1% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.31×
Total profit
$13,336
Equity at exit
$23,111
10-year hold
IRR
18.7%
Equity multiple
2.71×
Total profit
$74,004
Equity at exit
$13,402

Cash invested: $43,400 (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 70121

Rents YoY
5.1%
Active inventory
100
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,989 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$158 /mo · $1,894/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$536

Break-even live

Break-even rent $1,310
Max offer price $155,000
Occupancy floor 68%

Sensitivity live

Price -10% $624 -5% $580 +0% $536 +5% $492 +10% $448
Rent -10% $379 -5% $458 +0% $536 +5% $615 +10% $693
Rate -1.0pp $614 -0.5pp $576 base $536 +0.5pp $496 +1.0pp $455

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
$38,750
Closing costs
$4,650
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
1104 Audubon Trce #1104 New Orleans, LA 2.0 2.0 1360 $1,595 $1.17 44d 1 0.09mi
1402 Audubon Trce Unit 1 Jefferson, LA 3.0 2.5 2005 $2,300 $1.15 24d 1 0.10mi
2703 Audubon Trce Jefferson, LA 2.0 2.5 1642 $2,100 $1.28 44d 1 0.13mi
3812 Audubon Trce Jefferson, LA 2.0 1.0 1078 $2,000 $1.86 44d 1 0.18mi
237 Vinet Ave New Orleans, LA 2.0 1.0 1195 $1,800 $1.51 5d 1 0.21mi
3422 D'Aquin St Unit 1 Jefferson, LA 3.0 2.5 1600 $2,400 $1.50 24d 1 0.52mi
4427 Ware Ave New Orleans, LA 3.0 1.0 1150 $1,775 $1.54 15d 1 0.61mi
201 Shrewsbury Ct New Orleans, LA 3.0 2.0 1694 $2,000 $1.18 24d 1 0.63mi
734 Pecan Grove Ln New Orleans, LA 3.0 2.5 1539 $2,200 $1.43 44d 1 0.68mi
750 52 Canton St Jefferson, LA 3.0 2.0 1400 $1,900 $1.36 44d 1 0.72mi
804 Canton St New Orleans, LA 3.0 1.0 1100 $1,700 $1.55 44d 1 0.78mi
3827 Williams Pl New Orleans, LA 4.0 1.5 1450 $2,200 $1.52 24d 1 0.82mi
300 Maine St New Orleans, LA 3.0 2.0 1169 $2,300 $1.97 44d 1 0.85mi
826 S Clearview Pkwy New Orleans, LA 1.0–2.0 1.0–2.0 1041 $1,935 $1.86 3d 19 0.88mi
832 S Clearview Pkwy #211 New Orleans, LA 2.0 1.5 1135 $1,675 $1.48 22d 1 0.93mi
3714 Johnson St Metairie, LA 2.0 1.5 1200 $1,700 $1.42 44d 1 1.25mi
116 Colby St Metairie, LA 3.0 2.0 1343 $2,500 $1.86 44d 1 1.29mi
5101 Citrus Blvd Unit 255 River Ridge, LA 2.0 2.0 1327 $2,060 $1.55 2d 1 1.33mi
5101 Citrus Blvd Unit 200 River Ridge, LA 2.0 2.0 1327 $1,595 $1.20 44d 1 1.33mi
5101 Citrus Blvd Unit 308 River Ridge, LA 2.0 2.0 1327 $1,680 $1.27 44d 1 1.33mi
3832 Bauvais St Metairie, LA 3.0 2.0 1247 $2,250 $1.80 5d 1 1.34mi
425 Rio Vista Ave New Orleans, LA 3.0 1.0 1450 $2,100 $1.45 4d 1 1.37mi
319 Deckbar Ave #102 New Orleans, LA 2.0 1.0 1300 $1,550 $1.19 15d 1 1.37mi
3650 Bauvais St Metairie, LA 3.0 2.0 1300 $2,800 $2.15 5d 1 1.37mi
3634 Bauvais St Unit 3634 Metairie, LA 2.0 2.0 1800 $2,250 $1.25 3d 1 1.38mi
3911 Bauvais St Unit 1 Metairie, LA 3.0 2.0 1575 $1,850 $1.17 24d 1 1.38mi
3913 Bauvais St Unit 1 Metairie, LA 3.0 1.0 1495 $1,600 $1.07 44d 1 1.39mi
335 Deckbar Ave Unit B Jefferson, LA 2.0 2.5 1300 $1,800 $1.38 24d 1 1.39mi
339 Deckbar Ave Unit A Jefferson, LA 2.0 2.5 1344 $1,600 $1.19 44d 1 1.40mi
424 Deckbar Ave Unit D Jefferson, LA 2.0 2.5 1100 $1,550 $1.41 5d 1 1.42mi
769 Lander St Westwego, LA 3.0 1.0 1150 $1,600 $1.39 44d 1 1.44mi
217 Clearview Pkwy Unit A Metairie, LA 2.0 2.0 1200 $1,450 $1.21 24d 1 1.45mi
3716 Roman St Metairie, LA 3.0 2.5 2200 $2,700 $1.23 24d 1 1.46mi
5323 Citrus Blvd Elmwood, LA 1.0–2.0 1.0–2.0 1014 $1,575 $1.55 2d 18 1.47mi
4437 Calumet St Metairie, LA 2.0 1.0 1100 $1,600 $1.45 44d 1 1.47mi
419 Betz Ave New Orleans, LA 3.0 2.0 1100 $2,500 $2.27 22d 1 1.47mi
5245 Citrus Blvd Unit U150 River Ridge, LA 2.0 2.0 1082 $1,365 $1.26 4d 1 1.47mi
5245 Citrus Blvd Unit V155 River Ridge, LA 2.0 2.0 1052 $1,330 $1.26 4d 1 1.47mi
5245 Citrus Blvd Unit U151 River Ridge, LA 2.0 2.0 1082 $1,345 $1.24 4d 1 1.47mi
5245 Citrus Blvd Unit N101 River Ridge, LA 2.0 2.0 1052 $1,520 $1.44 4d 1 1.47mi

Listing history 6 events

  1. 2026-06-18
    days on market $155,000 Active 6 DOM
  2. 2026-06-17
    days on market $155,000 Active 5 DOM
  3. 2026-06-16
    days on market $155,000 Active 4 DOM
  4. 2026-06-15
    days on market $155,000 Active 3 DOM
  5. 2026-06-13
    remarks 675-char remark
  6. 2026-06-13
    listed $155,000 Active 1 DOM

ⓘ 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
$1,894 · $158/mo
Projected year-2 tax
$1,894 · $158/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
$23,871
− Mortgage interest
−$8,682
− Property taxes
−$1,894
− Insurance
−$775
− Repairs & maintenance
−$1,910
− Management
−$1,910
− Depreciation
−$4,509
Taxable income
$4,191
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,006
After-tax cash flow
$5,429/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 — Jefferson

Score
72/100
State rank
#42
US rank
#6166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jefferson, LA
County
Jefferson Parish · 426,999 people
City population
10,558
Metro
New Orleans-Metairie, LA
Population (ZIP)
10,558
Household income
$59,562
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
593.0

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
Majority White (63%)
Race & ethnicity
White 63% Black 19% Hispanic / Latino 13% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Lithuanian 14% Slovak 2% Italian 1%
Foreign-born
8% · Canada, Jamaica, China
Languages at home
88% English-only · Spanish 9% Other Indo-European 1% French/Haitian/Cajun 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
▼ -134.66%
Current HPI
107.0611
Rent YoY
▲ 5.10%
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

+76.1% since first listed
3 events — show timeline
  • 2026-06-12 Listed $155,000 GSREIN
  • 2026-06-12 Listed $155,000 AcadianaMLS
  • 1986-06-01 Sold (Public Records) $88,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $1,894 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…