CashFlowRE
Sign in Sign up
4101 Delaware Ave #14
C Composite 55.3
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 +20.3/30.0
  • ARV discount +10.5/15.0
  • 1% rule +7.8/10.0
  • DSCR +6.4/10.0
  • Livability +3.9/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$118,000

4101 Delaware Ave #14 · Kenner, LA 70065
2 bd · 1.5 ba · 1,044 sqft · Townhouse · 98 Days on market
Built 1980 1,302 sqft lot $113/sqft · 7% below area Est $126k · 7% under $275/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to buy in the heart of Kenner! This spacious townhouse offers 2 large bedrooms upstairs, an eat-in kitchen, a laundry room with space for a full-sized washer and dryer, and fresh paint throughout. The unit also features a private fenced patio and is conveniently located by the interstate, shopping, restaurants, and more.

Key facts

  • Private fenced patio
  • Laundry room
  • Eat-in kitchen

Tags

EAT-IN KITCHENLAUNDRY ROOMPRIVATE FENCED PATIOCONVENIENTLY LOCATED

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 2-bed/1.5-bath townhouse listed at $118k.

Deal economics

  • At list price, monthly cash flow is $150 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $118k).
  • Recommended offer: $107k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 5.3% in Kenner — 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 78/100 on livability (#6 in LA, #2,414 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment C-, crime D.
  • 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 (-4.2%/yr); 292 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $816 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 23y ago; this cycle's ask has dropped $12k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $107,380 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
7.82%
Cash-on-cash
5.46%
DSCR
1.24
GRM
6.5

CMA / ARV

ARV (median comp)
$126,373
List price
$118,000
Delta
-6.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4101 Delaware Ave #6 0.00mi 2/1.5 1,050 (+1%) 3mo $113,000 $108 97
4101 Delaware Ave #17 0.00mi 2/1.5 1,044 (0%) 9mo $106,700 $102 93
1635 Newport Pl #1 0.20mi 2/1.5 1,036 (-1%) 2mo $104,000 $100 88
1725 Newport Pl #4 0.12mi 2/1.5 1,100 (+5%) 3mo $105,000 $95 82
4105 Florida Ave Unit C 0.07mi 2/1.5 1,085 (+4%) 16mo $97,000 $89 77
1621 Newport Pl #19 0.25mi 2/1.5 1,038 (-1%) 17mo $107,000 $103 73
1645 42nd St Unit C 0.20mi 2/1.5 1,200 (+15%) 4mo $108,000 $90 62
1628 Vintage Dr #16 0.23mi 2/1.5 1,127 (+8%) 23mo $128,500 $114 56
57 Antigua Dr Unit A 0.57mi 2/1.5 1,150 (+10%) 7mo $90,000 $78 51
49 Antigua Dr Unit C 0.61mi 2/1.5 1,150 (+10%) 10mo $125,000 $109 46
61 Antigua Dr Unit C 0.55mi 2/1.5 1,136 (+9%) 22mo $93,000 $82 41

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
-12.0%
Equity multiple
0.58×
Total profit
$-13,805
Equity at exit
$17,594
10-year hold
IRR
-9.5%
Equity multiple
0.51×
Total profit
$-16,106
Equity at exit
$10,202

Cash invested: $33,040 (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 70065

Rents YoY
-4.2%
Active inventory
292
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,506 high interval (Pro) →
Mortgage (P&I)
$619
Tax from tax record
$97 /mo · $1,161/yr
Insurance
$49
HOA
$275
Vacancy / Maint / Mgmt
$316
Net cashflow
$150

Break-even live

Break-even rent $1,316
Max offer price $118,000
Occupancy floor 85%

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
$29,500
Closing costs
$3,540
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
1740 Vintage Dr Unit C Kenner, LA 2.0 1.5 1019 $1,150 $1.13 43d 1 0.03mi
1740 Vintage Dr Unit A Kenner, LA 2.0 1.5 1019 $1,250 $1.23 43d 1 0.03mi
4101 Delaware Ave Kenner, LA 2.0 1.5 1100 $1,499 $1.36 43d 1 0.03mi
4101 Delaware Ave #6 Kenner, LA 2.0 1.5 1050 $1,350 $1.29 23d 1 0.03mi
1717 42nd St Unit D Kenner, LA 3.0 2.0 1380 $1,550 $1.12 43d 1 0.14mi
4018 Arkansas Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 3d 1 0.19mi
1600 Newport Pl #4 Kenner, LA 3.0 2.0 1400 $1,550 $1.11 3d 1 0.21mi
1620 Newport Pl Kenner, LA 3.0 2.0 1450 $1,550 $1.07 4d 1 0.26mi
4144 Georgia Ave Unit D Kenner, LA 2.0 2.0 1050 $1,450 $1.38 23d 1 0.26mi
1617 Newport Pl #23 Kenner, LA 2.0 1.5 1125 $1,400 $1.24 43d 1 0.27mi
1617 Newport Pl #23 Kenner, LA 2.0 1.5 1125 $1,395 $1.24 4d 1 0.27mi
1616 Newport Pl Unit A Kenner, LA 3.0 2.0 1100 $1,500 $1.36 43d 1 0.27mi
4145 Idaho Ave Unit D Kenner, LA 2.0 2.5 1200 $1,550 $1.29 43d 1 0.29mi
2150 42nd St Unit B211 Kenner, LA 1.0 1.0 899 $1,230 $1.37 14d 1 0.30mi
2150 42nd St Unit A204 Kenner, LA 1.0 1.0 899 $1,270 $1.41 4d 1 0.30mi
2150 42nd St Unit B310 Kenner, LA 2.0 2.0 1100 $1,495 $1.36 14d 1 0.30mi
2150 42nd St Unit B316 Kenner, LA 2.0 2.0 1100 $1,410 $1.28 4d 1 0.30mi
2150 42nd St Unit A301 Kenner, LA 2.0 2.0 1100 $1,395 $1.27 4d 1 0.30mi
2150 42nd St Unit B113 Kenner, LA 1.0 1.0 851 $1,320 $1.55 4d 1 0.30mi
2150 42nd St Unit A305 Kenner, LA 1.0 1.0 899 $1,330 $1.48 43d 1 0.30mi
4329 Idaho Ave Unit B Kenner, LA 2.0 1.5 1120 $1,425 $1.27 21d 1 0.42mi
4520 Williams Blvd Kenner, LA 2.0 1.0 738 $1,310 $1.78 2d 15 0.44mi
400 Coconut Beach Ct Unit 101 Kenner, LA 2.0 2.0 1100 $2,000 $1.82 23d 1 0.52mi
53 Antigua Dr Unit D Kenner, LA 2.0 1.5 1325 $1,500 $1.13 23d 1 0.57mi
49 Antigua Dr Unit C Kenner, LA 2.0 1.5 1150 $1,450 $1.26 43d 1 0.58mi
4204 Chateau Blvd Unit A Kenner, LA 2.0 1.5 1100 $1,300 $1.18 43d 1 0.72mi
4230 Chateau Blvd Unit C Kenner, LA 2.0 2.0 1100 $1,300 $1.18 23d 1 0.73mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $1,700 $1.07 43d 1 0.75mi
4129 Chateau Blvd Unit C Kenner, LA 2.0 1.5 1400 $1,425 $1.02 4d 1 0.77mi
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 43d 1 0.77mi
4204 Asher Ct Apt D Kenner, LA 2.0 1.5 1250 $1,250 $1.00 14d 1 0.79mi
1014 Saint Julien Dr Unit c2 Kenner, LA 3.0 2.5 1450 $1,850 $1.28 3d 1 0.85mi
4212 Arbor Ct Unit D Kenner, LA 2.0 1.5 1079 $1,320 $1.22 43d 1 0.85mi
61 Emile Ave Kenner, LA 3.0 2.0 1450 $1,900 $1.31 44d 1 0.86mi
1012 St Julien Dr Apt F4 Kenner, LA 2.0 2.5 1271 $1,400 $1.10 20d 1 0.87mi
4213 Arbor Ct Unit A Kenner, LA 2.0 1.5 1027 $1,320 $1.29 43d 1 0.89mi
4206 Paradis Ln Kenner, LA 3.0 2.5 1350 $1,950 $1.44 23d 1 0.90mi
1106 Joe Yenni Blvd Unit 129 Kenner, LA 1.0 1.0 1463 $1,595 $1.09 21d 1 0.97mi
913 Vouray Dr Unit C Kenner, LA 2.0 1.5 1200 $1,200 $1.00 43d 1 0.97mi
909 Vouray Dr Unit c Kenner, LA 2.0 1.5 1200 $1,200 $1.00 43d 1 0.98mi

HOA detail

Monthly dues
$275 · $3,300/yr

Listing history 29 events

  1. 2026-06-18
    days on market $118,000 Active 98 DOM
  2. 2026-06-17
    days on market $118,000 Active 97 DOM
  3. 2026-06-16
    days on market $118,000 Active 96 DOM
  4. 2026-06-15
    days on market $118,000 Active 95 DOM
  5. 2026-06-13
    days on market $118,000 Active 93 DOM
  6. 2026-06-10
    days on market $118,000 Active 90 DOM
  7. 2026-06-09
    days on market $118,000 Active 89 DOM
  8. 2026-06-08
    days on market $118,000 Active 88 DOM
  9. 2026-06-07
    days on market $118,000 Active 87 DOM
  10. 2026-06-03
    days on market $118,000 Active 83 DOM
  11. 2026-06-02
    days on market $118,000 Active 82 DOM
  12. 2026-06-01
    days on market $118,000 Active 81 DOM
  13. 2026-05-31
    days on market $118,000 Active 80 DOM
  14. 2026-05-12
    price $118,000 340-char remark
    Show marketing remark (340 chars)

    Great opportunity to buy in the heart of Kenner! This spacious townhouse offers 2 large bedrooms upstairs, an eat-in kitchen, a laundry room with space for a full-sized washer and dryer, and fresh paint throughout. The unit also features a private fenced patio and is conveniently located by the interstate, shopping, restaurants, and more.

  15. 2026-05-12
    price $118,000 340-char remark
    Show marketing remark (340 chars)

    Great opportunity to buy in the heart of Kenner! This spacious townhouse offers 2 large bedrooms upstairs, an eat-in kitchen, a laundry room with space for a full-sized washer and dryer, and fresh paint throughout. The unit also features a private fenced patio and is conveniently located by the interstate, shopping, restaurants, and more.

  16. 2026-03-12
    listed $130,000 Active 340-char remark
    Show marketing remark (340 chars)

    Great opportunity to buy in the heart of Kenner! This spacious townhouse offers 2 large bedrooms upstairs, an eat-in kitchen, a laundry room with space for a full-sized washer and dryer, and fresh paint throughout. The unit also features a private fenced patio and is conveniently located by the interstate, shopping, restaurants, and more.

  17. 2026-03-12
    listed $130,000 Active 340-char remark
    Show marketing remark (340 chars)

    Great opportunity to buy in the heart of Kenner! This spacious townhouse offers 2 large bedrooms upstairs, an eat-in kitchen, a laundry room with space for a full-sized washer and dryer, and fresh paint throughout. The unit also features a private fenced patio and is conveniently located by the interstate, shopping, restaurants, and more.

  18. 2026-03-03
    historical $1,250
  19. 2026-03-03
    listed $1,250
  20. 2025-09-12
    listed $130,000 Active
  21. 2025-09-12
    listed $130,000 Active
  22. 2007-04-30
    soldstatus $122,500
  23. 2007-04-27
    soldstatus $123,500
  24. 2007-03-22
    listed $119,000
  25. 2007-03-22
    listed $119,000
  26. 2003-12-19
    soldstatus $76,900
  27. 2003-12-01
    soldstatus $76,900
  28. 2003-01-02
    listed $76,900
  29. 2003-01-02
    listed $76,900

ⓘ 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
$1,161 · $97/mo
Projected year-2 tax
$1,161 · $97/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
$18,076
− Mortgage interest
−$6,610
− Property taxes
−$1,161
− Insurance
−$590
− Repairs & maintenance
−$1,446
− Management
−$1,446
− HOA
−$3,300
− Depreciation
−$3,433
Taxable income
$90
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$22
After-tax cash flow
$1,782/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 — Kenner

Score
78/100
State rank
#6
US rank
#2414

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kenner, LA
County
Jefferson Parish · 426,999 people
City population
66,707
Metro
New Orleans-Metairie, LA
Population (ZIP)
48,936
Household income
$67,285
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1906.0

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 0.69)
Race & ethnicity
White 47% Hispanic / Latino 27% Two or more races 15% Black 15% Asian 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Lithuanian 9% Slovak 1% Italian 1%
Foreign-born
19% · Canada, China, Vietnam
Languages at home
72% English-only · Spanish 21% Other Indo-European 3% Arabic 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
▼ -214.79%
Current HPI
139.5115
Rent YoY
▼ -4.19%
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

+53.4% since first listed
16 events — show timeline
  • 2026-05-12 Price Changed $118,000 AcadianaMLS
  • 2026-05-12 Price Changed $118,000 GSREIN
  • 2026-03-12 Listed $130,000 GSREIN
  • 2026-03-12 Listed $130,000 AcadianaMLS
  • 2026-03-03 Rental Removed $1,250 RAAMLS
  • 2026-03-03 Listed for Rent $1,250 RAAMLS
  • 2025-09-12 Listed $130,000 AcadianaMLS
  • 2025-09-12 Listed $130,000 AcadianaMLS
  • 2007-04-30 Sold (MLS) $122,500 GSREIN
  • 2007-04-27 Sold (Public Records) $123,500 Public Records
  • 2007-03-22 Listed $119,000 AcadianaMLS
  • 2007-03-22 Listed $119,000 GSREIN
  • 2003-12-19 Sold (MLS) $76,900 GSREIN
  • 2003-12-01 Sold (Public Records) $76,900 Public Records
  • 2003-01-02 Listed $76,900 AcadianaMLS
  • 2003-01-02 Listed $76,900 GSREIN

Property tax history

+2.2%/yr

Latest (2025): $1,161 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…