CashFlowRE
Sign in Sign up
1403 W Esplanade Ave
B- Composite 65.51
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 +25.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.2/10.0
  • 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

$200,000

1403 W Esplanade Ave · Kenner, LA 70065
3 bd · 1.0 ba · 2,332 sqft · SingleFamily · 237 Days on market
Built 1960 5,998 sqft lot $86/sqft · 44% below area Est $358k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

Key facts

  • Private offices
  • Conference areas
  • Roof 4 years

Tags

HOME OFFICEPRIVATE OFFICESCONFERENCE AREASROOF 4 YEARS

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 3-bed/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $40 ($484/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($67k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $200k implies a 299% gain — meaningful room to come down on a strong offer.

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 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.12%
Cap rate
9.09%
Cash-on-cash
10.00%
DSCR
1.45
GRM
7.5

CMA / ARV

ARV (median comp)
$357,525
List price
$200,000
Delta
-44.06%
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
3244 Iowa Ave 0.75mi 4/3.0 (+1) 2,300 (-1%) 0mo $290,000 $126 49
5 Gelpi Ave 0.75mi 3/2.0 2,126 (-9%) 1mo $385,000 $181 46
33 Antigua Dr 0.63mi 4/2.5 (+1) 2,233 (-4%) 9mo $220,000 $99 45
3223 California Ave 0.25mi 3/2.5 2,044 (-12%) 21mo $310,000 $152 44
3225 Delaware Ave 0.39mi 4/2.0 (+1) 2,008 (-14%) 9mo $315,000 $157 42
22 Antigua Dr 0.64mi 4/2.0 (+1) 2,075 (-11%) 4mo $305,000 $147 40
912 Sessions Ln 0.71mi 4/2.0 (+1) 2,114 (-9%) 4mo $295,000 $140 39
3857 Martinique Ave 0.73mi 4/3.0 (+1) 2,384 (+2%) 15mo $455,000 $191 37
38 Antigua Dr 0.66mi 4/3.0 (+1) 2,601 (+12%) 0mo $365,000 $140 36
3301 Sugar Mill Rd 0.50mi 4/2.5 (+1) 2,624 (+12%) 16mo $430,000 $164 31
3221 Indiana Ave 0.69mi 4/2.0 (+1) 2,076 (-11%) 16mo $324,000 $156 28

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
-19.1%
Equity multiple
0.35×
Total profit
$-36,152
Equity at exit
$29,821
10-year hold
IRR
-22.1%
Equity multiple
0.06×
Total profit
$-52,512
Equity at exit
$17,292

Cash invested: $56,000 (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
7.5×

Monthly cashflow live

Estimated rent
$2,237 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$168 /mo · $2,019/yr
Insurance
$83
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$40

Break-even live

Break-even rent $2,186
Max offer price $200,000
Occupancy floor 93%

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
$50,000
Closing costs
$6,000
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 43d 1 0.22mi
1500 W Esplanade Ave Kenner, LA 3.0 2.0 1725 $1,750 $1.01 2d 2 0.22mi
1500 W Esplanade Ave Unit 29D Kenner, LA 3.0 2.0 1725 $1,900 $1.10 1d 1 0.22mi
3318 Cannes Pl Kenner, LA 3.0 2.0 1700 $2,100 $1.24 43d 1 0.54mi
3345 Cannes Pl Kenner, LA 3.0 2.0 1923 $2,700 $1.40 43d 1 0.54mi
3136 Lexington Ave Kenner, LA 4.0 3.0 1722 $2,300 $1.34 23d 1 0.61mi
3127 Marietta St Kenner, LA 3.0 1.0 1600 $1,600 $1.00 43d 1 0.69mi
3245 Iowa Ave Kenner, LA 4.0 2.0 1800 $2,300 $1.28 21d 1 0.73mi
114 Gelpi Ave Unit 1 Kenner, LA 3.0 2.0 3000 $2,450 $0.82 43d 1 0.92mi
13 Emile Ave Kenner, LA 3.0 3.0 2100 $2,300 $1.10 23d 1 0.96mi
2150 42nd St Unit D226 Kenner, LA 2.0 2.0 1612 $1,820 $1.13 23d 1 1.07mi
2 Schill Ave Kenner, LA 4.0 2.0 2026 $2,500 $1.23 4d 1 1.12mi
973 Tavel Dr Kenner, LA 3.0 3.0 2400 $3,000 $1.25 2d 1 1.12mi
3600 Lake Trail Dr Kenner, LA 4.0 2.5 2600 $2,800 $1.08 4d 1 1.13mi
3608 E Louisiana State Dr Kenner, LA 3.0 2.0 1800 $2,275 $1.26 1d 1 1.15mi
4245 Illinois Ave Kenner, LA 3.0 2.0 1720 $2,300 $1.34 43d 1 1.16mi
3224 Massachusetts Ave Kenner, LA 4.0 2.0 2070 $2,750 $1.33 1d 1 1.21mi
4200 Lake Trail Dr Kenner, LA 4.0 2.5 2689 $3,000 $1.12 4d 1 1.22mi
7116 Wilty St Metairie, LA 3.0 2.0 1722 $2,300 $1.34 4d 1 1.40mi
4141 Loire Dr Kenner, LA 4.0 2.0 1950 $2,400 $1.23 2d 1 1.43mi
1106 Joe Yenni Blvd Unit 110 Kenner, LA 2.0 2.0 2197 $1,955 $0.89 4d 1 1.43mi
1106 Joe Yenni Blvd Unit 118 Kenner, LA 2.0 2.0 2362 $1,965 $0.83 2d 1 1.43mi
92 Palmetto Kenner, LA 3.0 2.0 2003 $3,200 $1.60 1d 1 1.45mi

Listing history 24 events

  1. 2026-06-18
    days on market $200,000 Active 237 DOM
  2. 2026-06-17
    days on market $200,000 Active 236 DOM
  3. 2026-06-16
    days on market $200,000 Active 235 DOM
  4. 2026-06-15
    days on market $200,000 Active 234 DOM
  5. 2026-06-13
    days on market $200,000 Active 232 DOM
  6. 2026-06-10
    days on market $200,000 Active 229 DOM
  7. 2026-06-09
    days on market $200,000 Active 228 DOM
  8. 2026-06-08
    days on market $200,000 Active 227 DOM
  9. 2026-06-07
    days on market $200,000 Active 226 DOM
  10. 2026-06-03
    days on market $200,000 Active 222 DOM
  11. 2026-06-02
    pricedays on market $200,000 Active 221 DOM
  12. 2026-06-01
    days on market $215,000 Active 220 DOM
  13. 2026-05-31
    days on market $215,000 Active 219 DOM
  14. 2026-05-13
    price $215,000 596-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  15. 2026-05-13
    price $215,000 598-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  16. 2026-02-19
    price $225,000 596-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  17. 2026-02-19
    price $225,000 598-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  18. 2026-01-05
    price $230,000 596-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  19. 2026-01-05
    price $230,000 598-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  20. 2025-11-29
    price $240,000 596-char remark
    Show marketing remark (596 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  21. 2025-11-15
    price $240,000 598-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  22. 2025-10-24
    listed $250,000 Active 596-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  23. 2025-10-24
    listed $250,000 Active 598-char remark
    Show marketing remark (598 chars)

    Looking for the perfect HOME OFFICE with great visibility? This could be the perfect fit! Nestled on the corner of Arizona & W Esplanade in Kenner - this property gives you the ease of a residential community with the perfect layout for office for a home business. Left side of property where apartment was housed is a blank slate ready for your finishes. Guests/clients will enter into a reception area and private offices and conference areas are available. Roof 4 years. Lots of furnishings that can be left! See floorplan for better vision of layout. More rooms than appear of room sizes.

  24. 1985-08-01
    soldstatus $50,100

ⓘ 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
$2,019 · $168/mo
Projected year-2 tax
$2,019 · $168/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 6 d/yr ≥108°F today · 18 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
$26,844
− Mortgage interest
−$11,203
− Property taxes
−$2,019
− Insurance
−$6,118
− Repairs & maintenance
−$2,148
− Management
−$2,148
− Depreciation
−$5,818
Taxable loss
−$2,610
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$626
After-tax cash flow
$1,110/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

+329.1% since first listed
11 events — show timeline
  • 2026-05-13 Price Changed $215,000 AcadianaMLS
  • 2026-05-13 Price Changed $215,000 GSREIN
  • 2026-02-19 Price Changed $225,000 AcadianaMLS
  • 2026-02-19 Price Changed $225,000 GSREIN
  • 2026-01-05 Price Changed $230,000 AcadianaMLS
  • 2026-01-05 Price Changed $230,000 GSREIN
  • 2025-11-29 Price Changed $240,000 AcadianaMLS
  • 2025-11-15 Price Changed $240,000 GSREIN
  • 2025-10-24 Listed $250,000 GSREIN
  • 2025-10-24 Listed $250,000 AcadianaMLS
  • 1985-08-01 Sold (Public Records) $50,100 Public Records

Property tax history

+9.2%/yr

Latest (2025): $2,019 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…