CashFlowRE
Sign in Sign up
2932 Manhattan Blvd
D+ Composite 48.52
Why this score? — see what drove the D+ 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 +17.9/30.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.6/10.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$89,900

2932 Manhattan Blvd · Harvey, LA 70058
1 bd · 1.0 ba · 720 sqft · SingleFamily · 6 Days on market
Built 1970 1,428 sqft lot $210/mo HOA · 18% of rent

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

Listing remarks

Low-Maintenance 1-Bedroom Condo in Harvey Move-in ready 1-bedroom, 1-bathroom condo located on the second floor at 2932 Manhattan Blvd (#175). The interior features durable ceramic tile flooring throughout, and the unit includes a fenced bottom area. The $210 monthly HOA fee covers property insurance, water, trash, and general exterior maintenance. This location offers excellent convenience, situated just blocks from the Jane O'Brien Chatelain West Bank Regional Library, major retail shopping, dining, and Lapalco Blvd. Great fit for a turnkey investment or affordable, straightforward living

Key facts

  • Fenced bottom area
  • Turnkey investment
  • Affordable living

Tags

CERAMIC TILE FLOORINGFENCED BOTTOM AREATURNKEY INVESTMENTAFFORDABLE LIVING

Property features AI

Finance

  • Other: Located near Lapalco Blvd (directions reference)
  • HOA & community: Association fee $210 monthly

Exterior

  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Construction: Vinyl siding construction; Composition roof
  • Exterior features: Composition roof; Vinyl siding

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Bedroom 1

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 1-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $9 ($110/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 7.3% vs local median 4.8% in Harvey — 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 64/100 on livability (#166 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, 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.
  • Zoned schools: Woodland West School (math 14% / reading 23%, grade F, #467 of 646 statewide, top 73%, 782 students, 75% FRL); L.H. Marrero Middle School (math 15% / reading 28%, grade F, #158 of 218 statewide, top 73%, 672 students, 65% FRL); Helen Cox High School (math 6% / reading 22%, grade F, #228 of 265 statewide, top 86%, 904 students, 66% FRL) — zoned schools at 68% FRL track the district average.
  • Market conditions: Rents falling (-3.9%/yr); 189 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 24y 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.

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 $89,900

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
7.30%
Cash-on-cash
3.60%
DSCR
1.16
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.4%
Equity multiple
0.32×
Total profit
$-17,162
Equity at exit
$13,404
10-year hold
IRR
-28.1%
Equity multiple
-0.05×
Total profit
$-26,434
Equity at exit
$7,773

Cash invested: $25,172 (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
189
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,148 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$210
Vacancy / Maint / Mgmt
$241
Net cashflow
$9

Break-even live

Break-even rent $1,136
Max offer price $89,900
Occupancy floor 94%

Sensitivity live

Price -10% $71 -5% $40 +0% $9 +5% $-22 +10% $-53
Rent -10% $-82 -5% $-36 +0% $9 +5% $54 +10% $100
Rate -1.0pp $54 -0.5pp $32 base $9 +0.5pp $-14 +1.0pp $-38

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
$22,475
Closing costs
$2,697
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2912 Manhattan Blvd #132 Harvey, LA 1.0 1.0 660 $1,200 $1.82 45d 1 0.04mi
1500 Lorene Dr Harvey, LA 3.0 1.0–2.0 766 $1,266 $1.65 5d 8 0.84mi
3320 Wall Blvd Gretna, LA 1.0 1.0 693 $1,230 $1.77 45d 1 0.88mi
3300 Wall Blvd Gretna, LA 2.0 1.0–2.0 720 $1,090 $1.51 16d 1 0.90mi
2700 Whitney Ave Harvey, LA 3.0 1.0–2.0 844 $1,187 $1.41 4d 11 0.93mi
2201 Manhattan Blvd Harvey, LA 1.0–2.0 1.0–2.0 780 $863 $1.11 3d 27 1.06mi
3251 Wall Blvd Gretna, LA 1.0–3.0 1.0–2.0 1174 $1,320 $1.12 3d 1 1.10mi
520 Wall Blvd Gretna, LA 1.0–3.0 1.0–2.0 1000 $850 $0.85 45d 9 1.14mi
1499 Central Park Blvd Harvey, LA 1.0–3.0 1.0–2.0 1002 $1,545 $1.54 5d 18 1.27mi

HOA detail

Monthly dues
$210 · $2,520/yr
Likely covers
watertrashexterior maint.

Listing history 7 events

  1. 2026-06-21
    days on market $89,900 Active 6 DOM
  2. 2026-06-18
    days on market $89,900 Active 3 DOM
  3. 2026-06-17
    days on market $89,900 Active 2 DOM
  4. 2026-06-16
    days on marketlisting id $89,900 Active 1 DOM
  5. 2026-06-15
    days on market $89,900 Active 3 DOM
  6. 2026-06-13
    remarks 597-char remark
  7. 2026-06-13
    listed $89,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme 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 2 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
$13,776
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$1,247
− Repairs & maintenance
−$1,102
− Management
−$1,102
− HOA
−$2,520
− Depreciation
−$2,615
Taxable loss
−$1,195
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$287
After-tax cash flow
$397/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 — Harvey

Score
64/100
State rank
#166
US rank
#13980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Harvey, LA
County
Jefferson Parish · 426,999 people
City population
39,578
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

+66.5% since first listed
6 events — show timeline
  • 2026-06-11 Listed $89,900 AcadianaMLS
  • 2026-06-02 Rental Removed $985 RAAMLS
  • 2026-05-29 Listed for Rent $985 RAAMLS
  • 2026-03-14 Rental Removed $1,400 TURBOTENANT
  • 2026-02-13 Listed for Rent $1,400 TURBOTENANT
  • 2002-02-15 Listed $54,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…