CashFlowRE
Sign in Sign up
2732 Reunion Dr
C+ Composite 63.49
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 +24.2/30.0
  • ARV discount +12.2/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.5/10.0
  • 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

$165,000

2732 Reunion Dr · Violet, LA 70092
3 bd · 1.5 ba · 1,224 sqft · SingleFamily · 313 Days on market
Built 1973 7,679 sqft lot $135/sqft · 11% below area Est $184k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

See this beautifully updated brick home in Violet! Featuring three spacious bedrooms (with the potential for a 4th), 1.5 baths, and brand new tile flooring in the kitchen and dining area. Granite countertops, washer & dryer hookups, spacious bedrooms, and a newer roof. All measurements are deemed reliable but not guaranteed.

Key facts

  • Updated brick home
  • Newer roof
  • Granite countertops

Tags

UPDATED BRICK HOMEBRAND NEW TILE FLOORINGGRANITE COUNTERTOPSNEWER ROOF

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/1.5-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $263 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $145k (12.0% 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; 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 $5k 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.

Negotiation context

  • It's been on market 313 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y 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.
  • Current owner paid $76k; list at $165k implies a 119% gain — meaningful room to come down on a strong offer.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 313 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.05%
Cap rate
8.69%
Cash-on-cash
8.56%
DSCR
1.38
GRM
8.0

CMA / ARV

ARV (median comp)
$184,353
List price
$165,000
Delta
-10.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2516 Kingbird Blvd 0.58mi 3/2.0 1,232 (+1%) 3mo $120,000 $97 67
2012 Redbird Dr 0.58mi 3/2.0 1,238 (+1%) 6mo $62,500 $50 64
2617 Meadowlark Dr 0.55mi 3/2.0 1,226 (+0%) 13mo $175,000 $143 62
2108 River Queen Dr 0.56mi 3/1.0 1,184 (-3%) 11mo $118,750 $100 57
2608 Flamingo Dr 0.55mi 3/2.0 1,200 (-2%) 15mo $163,000 $136 56
2605 Meadowlark Dr 0.58mi 3/2.0 1,237 (+1%) 16mo $122,000 $99 56
2009 Redbird Dr 0.56mi 3/2.0 1,246 (+2%) 20mo $172,500 $138 53
2221 Riverbend Dr 0.42mi 3/1.0 1,105 (-10%) 12mo $179,900 $163 52
2013 S River Park Dr 0.65mi 3/1.5 1,245 (+2%) 20mo $130,000 $104 50

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
-5.8%
Equity multiple
0.78×
Total profit
$-9,975
Equity at exit
$24,602
10-year hold
IRR
3.8%
Equity multiple
1.28×
Total profit
$12,905
Equity at exit
$14,266

Cash invested: $46,200 (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 70092

Home prices YoY
-3.7%
Active inventory
53
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,728 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$101 /mo · $1,214/yr
Insurance
$69
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$263

Break-even live

Break-even rent $1,395
Max offer price $165,000
Occupancy floor 80%

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
$41,250
Closing costs
$4,950
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 30 events

  1. 2026-06-18
    days on market $165,000 Active 313 DOM
  2. 2026-06-17
    days on market $165,000 Active 312 DOM
  3. 2026-06-16
    days on market $165,000 Active 311 DOM
  4. 2026-06-15
    days on market $165,000 Active 310 DOM
  5. 2026-06-13
    days on market $165,000 Active 308 DOM
  6. 2026-06-10
    days on market $165,000 Active 305 DOM
  7. 2026-06-09
    days on market $165,000 Active 304 DOM
  8. 2026-06-08
    days on market $165,000 Active 303 DOM
  9. 2026-06-07
    days on market $165,000 Active 302 DOM
  10. 2026-06-03
    days on market $165,000 Active 298 DOM
  11. 2026-06-02
    days on market $165,000 Active 297 DOM
  12. 2026-06-01
    days on market $165,000 Active 296 DOM
  13. 2026-05-31
    days on market $165,000 Active 295 DOM
  14. 2025-10-07
    status Active 332-char remark
    Show marketing remark (332 chars)

    See this beautifully updated brick home in Violet! Featuring three spacious bedrooms (with the potential for a 4th), 1.5 baths, and brand new tile flooring in the kitchen and dining area. Granite countertops, washer & dryer hookups, spacious bedrooms, and a newer roof. All measurements are deemed reliable but not guaranteed.

  15. 2025-09-30
    status Pending 332-char remark
    Show marketing remark (332 chars)

    See this beautifully updated brick home in Violet! Featuring three spacious bedrooms (with the potential for a 4th), 1.5 baths, and brand new tile flooring in the kitchen and dining area. Granite countertops, washer & dryer hookups, spacious bedrooms, and a newer roof. All measurements are deemed reliable but not guaranteed.

  16. 2025-08-02
    listed $165,000 Active 330-char remark
    Show marketing remark (332 chars)

    See this beautifully updated brick home in Violet! Featuring three spacious bedrooms (with the potential for a 4th), 1.5 baths, and brand new tile flooring in the kitchen and dining area. Granite countertops, washer & dryer hookups, spacious bedrooms, and a newer roof. All measurements are deemed reliable but not guaranteed.

  17. 2025-08-02
    listed $165,000 Active 332-char remark
    Show marketing remark (332 chars)

    See this beautifully updated brick home in Violet! Featuring three spacious bedrooms (with the potential for a 4th), 1.5 baths, and brand new tile flooring in the kitchen and dining area. Granite countertops, washer & dryer hookups, spacious bedrooms, and a newer roof. All measurements are deemed reliable but not guaranteed.

  18. 2023-07-11
    price $120,000
  19. 2023-06-20
    listed $120,000
  20. 2022-07-06
    soldstatus $75,500
  21. 2022-07-01
    soldstatus $75,500 Closed
  22. 2022-06-20
    status Pending
  23. 2022-06-15
    price $70,000
  24. 2022-06-15
    status Active
  25. 2022-05-17
    historical
  26. 2022-05-11
    status Pending
  27. 2022-05-09
    listed $70,000
  28. 2022-05-09
    listed $159,900 Active
  29. 2007-08-06
    soldstatus $25,000
  30. 1994-10-03
    soldstatus $32,000

ⓘ 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
$1,214 · $101/mo
Projected year-2 tax
$1,214 · $101/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 · 21 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
$20,731
− Mortgage interest
−$9,243
− Property taxes
−$1,214
− Insurance
−$1,622
− Repairs & maintenance
−$1,659
− Management
−$1,659
− Depreciation
−$4,800
Taxable income
$535
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$128
After-tax cash flow
$3,029/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

+415.6% since first listed
17 events — show timeline
  • 2025-10-07 Relisted GSREIN
  • 2025-09-30 Pending GSREIN
  • 2025-08-02 Listed $165,000 GSREIN
  • 2025-08-02 Listed $165,000 AcadianaMLS
  • 2023-07-11 Price Changed $120,000 GSREIN
  • 2023-06-20 Listed $120,000 AcadianaMLS
  • 2022-07-06 Sold (Public Records) $75,500 Public Records
  • 2022-07-01 Sold (MLS) $75,500 GSREIN
  • 2022-06-20 Pending GSREIN
  • 2022-06-15 Price Changed $70,000 GSREIN
  • 2022-06-15 Relisted GSREIN
  • 2022-05-17 Listing Removed GSREIN
  • 2022-05-11 Pending GSREIN
  • 2022-05-09 Listed $159,900 GSREIN
  • 2022-05-09 Listed $70,000 AcadianaMLS
  • 2007-08-06 Sold (Public Records) $25,000 Public Records
  • 1994-10-03 Sold (Public Records) $32,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,214 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…