CashFlowRE
Sign in Sign up
3113 Huntsville St
D- Composite 35.39
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 +14.8/30.0
  • DSCR +4.5/10.0
  • Livability +3.9/5.0
  • 1% rule +3.3/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +2.4/15.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$285,000

3113 Huntsville St · Kenner, LA 70065
4 bd · 2.0 ba · 2,350 sqft · SingleFamily · 19 Days on market
Built 1966 Est $256k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home is waiting for you to bring your own touches... with a huge yard and plenty of storage space. Situated on two lots, the property features a 21' x 20' attached garage and a 30' x 16' detached garage. The whole-house generator is included, along with two fireplaces. There is a spacious covered back patio great for relaxing or entertaining.

Key facts

  • Huge yard
  • Two lots
  • Two fireplaces

Tags

HUGE YARDPLENTY OF STORAGE SPACETWO LOTSWHOLE-HOUSE GENERATORTWO FIREPLACESSPACIOUS COVERED BACK PATIO

Property features AI

Exterior

  • Parking: Three or more parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Two-story home; Average condition
  • Construction: Brick and vinyl siding exterior; Shingle roof; Slab foundation; Built with typical construction materials
  • Exterior features: Covered patio/porch; City lot; Rectangular lot (approx. 105 x 117)

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Accessible features; Gas fireplace

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 4-bed/2.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $77 ($928/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (17.1% below list).
  • Recommended offer: $236k (17.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.3% in Kenner — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 42% 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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.
  • Current owner paid $208k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $236,158 (17.1% below list)

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.83%
Cap rate
6.62%
Cash-on-cash
1.16%
DSCR
1.05
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$256,150
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3127 Acron St 0.16mi 4/3.0 2,384 (+1%) 1mo $143,000 $60 85
912 Sessions Ln 0.38mi 4/2.0 2,114 (-10%) 4mo $295,000 $140 63
432 Holy Cross Pl 0.33mi 3/2.0 (-1) 2,000 (-15%) 12mo $130,000 $65 45
515 E Loyola Dr 0.59mi 3/2.5 (-1) 2,056 (-12%) 2mo $224,500 $109 43
3301 Sugar Mill Rd 0.58mi 4/2.5 2,624 (+12%) 16mo $430,000 $164 38

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
-17.6%
Equity multiple
0.40×
Total profit
$-48,251
Equity at exit
$42,494
10-year hold
IRR
-16.0%
Equity multiple
0.21×
Total profit
$-62,725
Equity at exit
$24,642

Cash invested: $79,800 (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
10.1×

Monthly cashflow live

Estimated rent
$2,362 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$175 /mo · $2,099/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$77

Break-even live

Break-even rent $2,264
Max offer price $285,000
Occupancy floor 92%

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
$71,250
Closing costs
$8,550
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
3127 Marietta St Kenner, LA 3.0 1.0 1600 $1,600 $1.00 43d 1 0.49mi
70 Furman Cir Kenner, LA 4.0 2.5 1800 $2,500 $1.39 2d 1 0.55mi
3136 Lexington Ave Kenner, LA 4.0 3.0 1722 $2,300 $1.34 23d 1 0.57mi
3318 Cannes Pl Kenner, LA 3.0 2.0 1700 $2,100 $1.24 43d 1 0.58mi
3345 Cannes Pl Kenner, LA 3.0 2.0 1923 $2,700 $1.40 43d 1 0.63mi
3608 E Louisiana State Dr Kenner, LA 3.0 2.0 1800 $2,275 $1.26 1d 1 1.07mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 43d 1 1.08mi
1500 W Esplanade Ave Kenner, LA 3.0 2.0 1725 $1,750 $1.01 2d 2 1.08mi
1500 W Esplanade Ave Unit 29D Kenner, LA 3.0 2.0 1725 $1,900 $1.10 1d 1 1.08mi

Listing history 14 events

  1. 2026-06-18
    days on market $285,000 Active 19 DOM
  2. 2026-06-17
    days on market $285,000 Active 18 DOM
  3. 2026-06-16
    days on market $285,000 Active 17 DOM
  4. 2026-06-15
    days on market $285,000 Active 16 DOM
  5. 2026-06-13
    days on market $285,000 Active 14 DOM
  6. 2026-06-10
    days on market $285,000 Active 11 DOM
  7. 2026-06-09
    days on market $285,000 Active 10 DOM
  8. 2026-06-08
    pricedays on market $285,000 Active 9 DOM
  9. 2026-06-07
    days on market $295,000 Active 8 DOM
  10. 2026-06-03
    days on market $295,000 Active 4 DOM
  11. 2026-06-02
    days on market $295,000 Active 3 DOM
  12. 2026-06-01
    days on market $295,000 Active 2 DOM
  13. 2026-05-31
    remarks 350-char remark
  14. 2026-05-31
    listed $295,000 Active 1 DOM

ⓘ 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
$2,099 · $175/mo
Projected year-2 tax
$2,099 · $175/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
$28,339
− Mortgage interest
−$15,964
− Property taxes
−$2,099
− Insurance
−$1,425
− Repairs & maintenance
−$2,267
− Management
−$2,267
− Depreciation
−$8,291
Taxable loss
−$3,975
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$954
After-tax cash flow
$1,882/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

+13.5% since first listed
11 events — show timeline
  • 2026-05-30 Listed $295,000 AcadianaMLS
  • 2026-05-30 Listed $295,000 GSREIN
  • 2020-01-27 Sold (Public Records) $208,000 Public Records
  • 2020-01-21 Sold (MLS) $208,000 GSREIN
  • 2019-11-10 Pending GSREIN
  • 2019-10-08 Price Changed $214,900 GSREIN
  • 2019-09-14 Price Changed $239,900 GSREIN
  • 2019-09-05 Price Changed $249,900 GSREIN
  • 2019-08-28 Listed $214,900 AcadianaMLS
  • 2019-08-28 Listed $260,000 GSREIN
  • 1985-03-01 Sold (Public Records) Public Records

Property tax history

+8.2%/yr

Latest (2025): $2,099 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…