CashFlowRE
Sign in Sign up
3728 Sue Ker Dr 🏷️ Likely Rental
B- Composite 67.15
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$110,000

3728 Sue Ker Dr · Woodmere, LA 70058
4 bd · 2.0 ba · 2,246 sqft · SingleFamily · 7 Days on market
Built 1985 5,998 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

***Seller is calling for highest & best. All offers due by Monday june 8th at 8 PM with all offers having an expiration of Tuesday, June 9 at 8 PM ***PRICED TO SELL! Home has been tenant occupied for many years, spacious 4 bedrooms, large formal living & dining room, roof replaced post Ida then patch work done past 6 months , under termite contract via Billiot, flood zone x (no insurance currently on the property), HVAC outside 2013 inside 2012 serviced May 2026. Tenant to vacate by 6/21/26. No repairs will be done as inspections are solely for buyer informational purposes only.

Key facts

  • 5,998 sq ft lot
  • Garage
  • Built 1985

Property features AI

Finance

  • Other: Property is human-modified

Exterior

  • Parking: Garage with three or more spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Entry level not specified; Facing direction not specified
  • Construction: Brick construction; Shingle roof; Slab foundation; Built year not specified
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 60 x 100

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Average condition

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $110,000 price doesn't fit this home's estimated sale value (~$229,092) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $982 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Cap rate 17.7% vs local median 6.7% in Woodmere — 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 62/100 on livability (#216 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities 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 falling (-3.9%/yr); 187 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 43% of the median local income ($62k/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 $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 13y 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 $60k; list at $110k implies a 83% 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 $110,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.04%
Cap rate
17.73%
Cash-on-cash
40.84%
DSCR
2.82
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$229,092
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3809 Agateway Dr 0.08mi 4/2.0 2,200 (-2%) 8mo $225,000 $102 86
3832 Burntwood Dr 0.19mi 4/2.5 2,300 (+2%) 1mo $269,900 $117 84
3716 Inwood Dr 0.34mi 3/2.5 (-1) 2,196 (-2%) 1mo $175,000 $80 72
3177 Primwood Dr 0.48mi 4/2.5 2,278 (+1%) 3mo $238,500 $105 71
3148 Keithway Dr 0.44mi 4/2.0 2,196 (-2%) 6mo $219,500 $100 71
3812 Chadwood Dr 0.47mi 4/2.5 2,300 (+2%) 3mo $207,000 $90 70
2932 Keith Way Dr 0.24mi 4/2.0 2,018 (-10%) 5mo $255,000 $126 68
3701 Dulaney St 0.19mi 3/2.0 (-1) 1,986 (-12%) 1mo $232,000 $117 66
3804 Glenoak Dr 0.29mi 3/2.5 (-1) 2,160 (-4%) 9mo $205,000 $95 66
3836 Morriswood Dr 0.20mi 3/2.5 (-1) 2,100 (-6%) 9mo $168,000 $80 65
3884 Chinkapin St 0.67mi 4/2.5 2,275 (+1%) 1mo $233,000 $102 64
3864 Nathan Kornman Dr 0.59mi 3/2.0 (-1) 1,986 (-12%) 2mo $228,000 $115 47

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
30.9%
Equity multiple
2.24×
Total profit
$38,195
Equity at exit
$16,401
10-year hold
IRR
36.3%
Equity multiple
3.88×
Total profit
$88,618
Equity at exit
$9,511

Cash invested: $30,800 (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 70058

Rents YoY
-3.9%
Active inventory
187
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,240 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$99 /mo · $1,185/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$982

Break-even live

Break-even rent $997
Max offer price $110,000
Occupancy floor 51%

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
$27,500
Closing costs
$3,300
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2323 N Harper Dr Harvey, LA 3.0 2.0 1678 $3,000 $1.79 43d 1 1.16mi
2713 W Friendship Dr Harvey, LA 3.0 2.0 1750 $1,850 $1.06 23d 1 1.24mi
2424 Oakmere Dr Harvey, LA 4.0 2.0 3000 $2,400 $0.80 23d 1 1.38mi
4016 S Dells St Harvey, LA 4.0 2.0 1750 $2,000 $1.14 43d 1 1.43mi
2278 Telestar St Harvey, LA 4.0 2.0 2121 $2,450 $1.16 23d 1 1.45mi

Listing history 10 events

  1. 2026-06-18
    status $110,000 Pending 7 DOM
  2. 2026-06-18
    days on market $110,000 Active 7 DOM
  3. 2026-06-17
    statusdays on market $110,000 Active 6 DOM
  4. 2026-06-16
    remarks 636-char remark
  5. 2026-06-13
    status $110,000 Pending 5 DOM
  6. 2026-06-10
    days on market $110,000 Active 5 DOM
  7. 2026-06-09
    days on market $110,000 Active 4 DOM
  8. 2026-06-08
    days on market $110,000 Active 3 DOM
  9. 2026-06-07
    remarks 602-char remark
  10. 2026-06-07
    listed $110,000 Active 2 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
$1,185 · $99/mo
Projected year-2 tax
$1,185 · $99/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 · 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 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,882
− Mortgage interest
−$6,162
− Property taxes
−$1,185
− Insurance
−$1,348
− Repairs & maintenance
−$2,151
− Management
−$2,151
− Depreciation
−$3,200
Taxable income
$10,687
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,565
After-tax cash flow
$9,217/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 — Woodmere

Score
62/100
State rank
#216
US rank
#16658

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woodmere, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,578
Household income
$62,416
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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 0.60)
Race & ethnicity
Black 58% White 20% Hispanic / Latino 13% Asian 7% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
81% English-only · Spanish 10% Vietnamese 5% French/Haitian/Cajun 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
▼ -96.82%
Current HPI
156.1052
Rent YoY
▼ -3.88%
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

+17.0% since first listed
6 events — show timeline
  • 2026-06-05 Listed $110,000 AcadianaMLS
  • 2026-06-05 Listed $110,000 GSREIN
  • 2013-04-03 Sold (MLS) $60,000 GSREIN
  • 2013-02-19 Listed $60,000 AcadianaMLS
  • 2013-02-19 Listed $60,000 GSREIN
  • 2003-02-01 Sold (Public Records) $94,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $1,185 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…