6 bd · 4.0 ba ·
2,109 sqft ·
Built 2023
· MultiFamily
· Active
· 19 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,301/mo
Mortgage (P&I)
−$1,783
Tax + insurance
−$567
HOA
−$0
Vac / Maint / Mgmt
−$693
Net cashflow
$258/mo
Annual
$3,098/yr
Cap rate
7.20%
Cash-on-cash
3.25%
DSCR
1.14
1% rule
0.97%
Cash to close
$95,200
Investor read
This is a 2 × 3.0-bed/2.0-bath units multifamily listed at $340k. Condition is rated good.
At list price, monthly cash flow is $258 ($3k/yr) — positive. Per door: $129/mo.
The deal already cash-flows at list — no discount required.
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $330k (2.9% below list).
It's been on market 19 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $330k (2.9% below list) — sets the bar for 1% rule.
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.
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: 92 active listings in the ZIP; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
Cap rate 7.2% 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.
At $3,301/mo this rent would consume 77% of the median local household income ($51k/yr) (locally 1082% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Repairs flagged (vision-AI assessment)
Minor: kitchen countertops
— Worn appearance suggests minor repairs needed.
Minor: bathroom clutter
— Clutter in bathrooms suggests minor cleaning and organization needed.
Minor: landscaping
— Overgrown areas and small pool suggest minor landscaping and maintenance needed.
CashFlowRE · CFR-ESMA950M3D5QMS
· Data 2 days agocashflowre.app · 2026-05-29