CashFlowRE
Sign in Sign up
4508 Kawanee Ave
C Composite 59.34
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 +20.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.1/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$330,000

4508 Kawanee Ave · Metairie, LA 70006
5 bd · 3.5 ba · 3,328 sqft · SingleFamily · 6 Days on market
Built 1970 7,701 sqft lot $99/sqft · 19% below area Est $407k · 19% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Conveniently located in the heart of Metairie, the kitchen opens up to a formal dining room and a large living room great for entertaining. This Home has 2 primary Suites, one located downstairs and another upstairs. The backyard is spacious, with a nice covered patio! New AC upstairs

Key facts

  • 7,701 sq ft lot
  • Built 1970
  • Listed 6 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Very good condition
  • Construction: Brick and wood siding exterior; Shingle roof; Slab foundation; Built using traditional construction materials
  • Exterior features: Covered patio/porch; Shed(s); City lot; Rectangular lot; Lot dimensions approximately 50 x 156

Interior

  • Bathrooms: Three full bathrooms; One half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s)

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 5-bed/3.5-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $24 ($286/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $330k).
  • Cap rate 7.9% vs local median 3.6% in Metairie — 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 87/100 on livability (#1 in LA, #261 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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: 76 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $3,336/mo this rent would consume 52% of the median local household income ($77k/yr) (locally 590% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 2y 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 $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $330,000

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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.01%
Cap rate
7.93%
Cash-on-cash
5.85%
DSCR
1.26
GRM
8.2

CMA / ARV

ARV (median comp)
$406,988
List price
$330,000
Delta
-18.92%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4508 Kawanee Ave 0.00mi 5/3.5 3,328 (0%) 1mo $324,000 $97 99
4509 Morales St 0.53mi 5/3.0 3,200 (-4%) 10mo $475,000 $148 59
4808 Jasper St 0.48mi 5/4.0 3,047 (-8%) 6mo $455,000 $149 56
4200 Courtland Dr 0.74mi 4/3.0 (-1) 3,300 (-1%) 7mo $280,000 $85 51
4650 Jasper St 0.28mi 4/3.5 (-1) 2,981 (-10%) 17mo $335,000 $112 51
4400 Meadowdale St 0.23mi 4/4.5 (-1) 2,882 (-13%) 10mo $689,900 $239 50
4112 Ithaca St 0.40mi 5/2.5 2,964 (-11%) 16mo $370,000 $125 46
3963 Bellview St 0.60mi 5/3.0 3,141 (-6%) 23mo $660,000 $210 42
3924 Peoples St 0.64mi 4/2.5 (-1) 3,140 (-6%) 16mo $371,900 $118 39
4824 Sanford St 0.63mi 4/3.0 (-1) 2,910 (-13%) 21mo $340,000 $117 25
3817 Transcontinental Dr 0.72mi 4/3.0 (-1) 2,943 (-12%) 19mo $345,000 $117 25

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
-15.7%
Equity multiple
0.44×
Total profit
$-51,702
Equity at exit
$49,204
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-42,034
Equity at exit
$28,532

Cash invested: $92,400 (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 70006

Active inventory
76
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$3,336 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$317 /mo · $3,804/yr
Insurance
$138
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$701
Net cashflow
$24

Break-even live

Break-even rent $3,306
Max offer price $330,000
Occupancy floor 94%

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
$82,500
Closing costs
$9,900
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4632 Ithaca St Metairie, LA 4.0 2.5 2860 $2,600 $0.91 23d 1 0.26mi
4405 Laplace St Metairie, LA 4.0 2.5 2686 $2,800 $1.04 4d 1 0.46mi
4824 W Esplanade Ave Metairie, LA 4.0 3.5 3221 $6,300 $1.96 43d 1 0.72mi
4908 Mayeaux St Metairie, LA 4.0 2.5 3029 $3,400 $1.12 43d 1 1.12mi
4824 Folse Dr Metairie, LA 5.0 4.5 3707 $3,900 $1.05 43d 1 1.16mi
4808 Neyrey Dr Metairie, LA 5.0 3.5 3992 $4,500 $1.13 14d 1 1.22mi
3717 Lilac Ln Metairie, LA 4.0 2.5 2308 $2,350 $1.02 23d 1 1.49mi

Listing history 23 events

  1. 2026-05-10
    status Pending 285-char remark
    Show marketing remark (285 chars)

    Conveniently located in the heart of Metairie, the kitchen opens up to a formal dining room and a large living room great for entertaining. This Home has 2 primary Suites, one located downstairs and another upstairs. The backyard is spacious, with a nice covered patio! New AC upstairs

  2. 2026-05-10
    status Pending 285-char remark
    Show marketing remark (285 chars)

    Conveniently located in the heart of Metairie, the kitchen opens up to a formal dining room and a large living room great for entertaining. This Home has 2 primary Suites, one located downstairs and another upstairs. The backyard is spacious, with a nice covered patio! New AC upstairs

  3. 2026-05-04
    listed $330,000 Active 285-char remark
    Show marketing remark (285 chars)

    Conveniently located in the heart of Metairie, the kitchen opens up to a formal dining room and a large living room great for entertaining. This Home has 2 primary Suites, one located downstairs and another upstairs. The backyard is spacious, with a nice covered patio! New AC upstairs

  4. 2026-05-04
    listed $330,000 Active 285-char remark
    Show marketing remark (285 chars)

    Conveniently located in the heart of Metairie, the kitchen opens up to a formal dining room and a large living room great for entertaining. This Home has 2 primary Suites, one located downstairs and another upstairs. The backyard is spacious, with a nice covered patio! New AC upstairs

  5. 2026-04-26
    price $330,000
  6. 2026-04-26
    price $330,000
  7. 2026-04-17
    price $339,000
  8. 2026-04-17
    price $339,000
  9. 2026-03-02
    status Active
  10. 2026-03-02
    price $345,000
  11. 2026-02-27
    price $345,000
  12. 2025-11-03
    listed $359,900 Active
  13. 2025-08-07
    price $359,900
  14. 2025-08-07
    price $359,900
  15. 2025-07-29
    listed $349,900 Active
  16. 2025-04-28
    price $367,400
  17. 2025-04-28
    price $367,400
  18. 2025-03-10
    price $368,900
  19. 2025-03-03
    price $368,900
  20. 2024-09-03
    listed $379,000 Active
  21. 2024-07-22
    price $379,000
  22. 2024-07-05
    listed $379,000
  23. 1991-11-01
    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
$3,804 · $317/mo
Projected year-2 tax
$3,804 · $317/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 AE · 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 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
$40,032
− Mortgage interest
−$18,485
− Property taxes
−$3,804
− Insurance
−$6,769
− Repairs & maintenance
−$3,203
− Management
−$3,203
− Depreciation
−$9,600
Taxable loss
−$5,031
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,207
After-tax cash flow
$1,494/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 — Metairie

Score
87/100
State rank
#1
US rank
#261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Metairie, LA
County
Jefferson Parish · 426,999 people
City population
137,978
Metro
New Orleans-Metairie, LA
Population (ZIP)
16,170
Household income
$76,505
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
590.0

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 0.63)
Race & ethnicity
White 54% Hispanic / Latino 26% Two or more races 18% Black 9% Asian 6% Native American 3%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Lithuanian 11% Armenian 2% Italian 1%
Foreign-born
24% · Canada, China, Vietnam
Languages at home
65% English-only · Spanish 20% Arabic 6% Other Indo-European 4%

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
▼ -162.73%
Current HPI
184.7849
Rent YoY
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

-14.5% since first listed
26 events — show timeline
  • 2026-06-01 Sold (Public Records) $324,000 Public Records
  • 2026-05-29 Sold (MLS) $324,000 GSREIN
  • 2026-05-29 Sold (MLS) $324,000 AcadianaMLS
  • 2026-05-10 Pending AcadianaMLS
  • 2026-05-10 Pending GSREIN
  • 2026-05-04 Listed $330,000 GSREIN
  • 2026-05-04 Listed $330,000 AcadianaMLS
  • 2026-04-26 Price Changed $330,000 AcadianaMLS
  • 2026-04-26 Price Changed $330,000 GSREIN
  • 2026-04-17 Price Changed $339,000 AcadianaMLS
  • 2026-04-17 Price Changed $339,000 GSREIN
  • 2026-03-02 Relisted AcadianaMLS
  • 2026-03-02 Price Changed $345,000 GSREIN
  • 2026-02-27 Price Changed $345,000 AcadianaMLS
  • 2025-11-03 Listed $359,900 AcadianaMLS
  • 2025-08-07 Price Changed $359,900 AcadianaMLS
  • 2025-08-07 Price Changed $359,900 GSREIN
  • 2025-07-29 Listed $349,900 AcadianaMLS
  • 2025-04-28 Price Changed $367,400 AcadianaMLS
  • 2025-04-28 Price Changed $367,400 GSREIN
  • 2025-03-10 Price Changed $368,900 AcadianaMLS
  • 2025-03-03 Price Changed $368,900 GSREIN
  • 2024-09-03 Listed $379,000 AcadianaMLS
  • 2024-07-22 Price Changed $379,000 GSREIN
  • 2024-07-05 Listed $379,000 AcadianaMLS
  • 1991-11-01 Sold (Public Records) Public Records

Property tax history

+4.1%/yr

Latest (2025): $3,804 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…