CashFlowRE
Sign in Sign up
4245 W Loyola Dr
B Composite 73.05
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • 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

$149,000

4245 W Loyola Dr · Kenner, LA 70065
3 bd · 2.0 ba · 1,261 sqft · SingleFamily · 21 Days on market
Built 1980 5,501 sqft lot $118/sqft · 38% below area Est $239k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property located in a highly demanding area, it features three bedrooms and two bathrooms, a roof approximately five years old, and a water heater installed in 2023. Additionally, it includes a covered patio overlooking a large yard and a workshop that provides extra storage or hobby space. While the property requires some TLC, it would make an excellent starter home or a profitable investment property.

Key facts

  • Extra storage
  • Large yard
  • Covered patio

Tags

COVERED PATIOLARGE YARDWORKSHOPEXTRA STORAGEHOBBY SPACE

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Shingle roof; Slab foundation; Average condition
  • Construction: Built with brick; Shingle roof; Slab foundation
  • Exterior features: Fenced yard; Permeable paving; Covered porch/patio; Workshop/other outbuilding; City lot, rectangular

Interior

  • Bathrooms: 2 full bathrooms
  • 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 3-bed/2.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $566 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $147k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.9% 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 20d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 34% 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 26y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $89k; list at $149k implies a 67% gain — meaningful room to come down on a strong offer.
Recommended offer $146,765 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.27%
Cap rate
10.85%
Cash-on-cash
16.29%
DSCR
1.72
GRM
6.6

CMA / ARV

ARV (median comp)
$238,743
List price
$149,000
Delta
-37.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4212 W Loyola Dr 0.08mi 3/2.0 1,347 (+7%) 8mo $215,000 $160 78
4109 Tulane Dr 0.31mi 3/2.0 1,215 (-4%) 2mo $210,000 $173 78
4245 E Loyola Dr 0.54mi 3/2.0 1,300 (+3%) 1mo $239,000 $184 68
4133 E Loyola Dr 0.55mi 3/2.0 1,262 (+0%) 10mo $218,000 $173 66
4105 W Louisiana State Dr 0.30mi 3/2.0 1,170 (-7%) 12mo $259,950 $222 64
4037 W Louisiana State Dr 0.42mi 3/2.0 1,393 (+10%) 1mo $240,000 $172 62
4104 E Louisiana State Dr 0.66mi 3/2.0 1,208 (-4%) 3mo $205,000 $170 60
4164 Ole Miss Dr 0.66mi 3/1.5 1,253 (-1%) 8mo $151,250 $121 60
4244 E Loyola Dr 0.56mi 3/2.0 1,225 (-3%) 12mo $130,000 $106 59
3860 Tulane Dr 0.58mi 3/1.5 1,192 (-6%) 7mo $175,000 $147 56
4041 E Louisiana State Dr 0.70mi 3/2.0 1,350 (+7%) 0mo $250,000 $185 56
509 Vassar Ct 0.58mi 3/2.0 1,328 (+5%) 13mo $232,500 $175 53

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
4.1%
Equity multiple
1.15×
Total profit
$6,355
Equity at exit
$22,216
10-year hold
IRR
10.7%
Equity multiple
1.73×
Total profit
$30,444
Equity at exit
$12,883

Cash invested: $41,720 (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
6.6×

Monthly cashflow live

Estimated rent
$1,889 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$83 /mo · $990/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$566

Break-even live

Break-even rent $1,172
Max offer price $149,000
Occupancy floor 65%

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
$37,250
Closing costs
$4,470
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
505 Vassar Ct Kenner, LA 3.0 2.0 1300 $1,800 $1.38 43d 1 0.56mi
4329 Loire Dr Apt D Kenner, LA 3.0 2.0 1300 $1,500 $1.15 4d 1 0.67mi
4321 Loire Dr Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 14d 1 0.67mi
3816 W Louisiana State Dr Kenner, LA 3.0 2.0 1400 $1,800 $1.29 11d 1 0.71mi
3808 Tulane Dr Kenner, LA 3.0 2.0 1220 $2,000 $1.64 43d 1 0.74mi
3872 E Loyola Dr Kenner, LA 3.0 2.0 1170 $1,575 $1.35 20d 1 0.78mi
3800 Grandlake Blvd Kenner, LA 1.0–2.0 1.0–2.0 950 $1,535 $1.62 4d 1 0.78mi
708 Vouray Dr Unit A Kenner, LA 2.0 1.5 1200 $1,200 $1.00 14d 1 0.84mi
604 Vintage Dr Unit C Kenner, LA 2.0 2.5 1200 $1,350 $1.12 43d 1 0.91mi
3700 Loyola Dr Unit 377 Kenner, LA 2.0 2.0 1110 $1,495 $1.35 43d 1 1.02mi
3655 Loyola Dr Unit F460 Kenner, LA 2.0 2.0 1330 $2,280 $1.71 1d 1 1.02mi
901 Sunset Blvd Kenner, LA 2.0 2.5 1219 $1,800 $1.48 4d 1 1.02mi
800 Joe Yenni Blvd Kenner, LA 2.0 1.0–2.0 780 $1,400 $1.79 43d 1 1.03mi
3655 W Loyola Dr Kenner, LA 1.0–2.0 1.0–2.0 1169 $2,345 $2.01 1d 35 1.05mi
909 Vouray Dr Unit c Kenner, LA 2.0 1.5 1200 $1,200 $1.00 43d 1 1.06mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 43d 1 1.07mi
913 Vouray Dr Unit C Kenner, LA 2.0 1.5 1200 $1,200 $1.00 43d 1 1.07mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,320 $1.70 1d 1 1.08mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 43d 1 1.08mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 43d 1 1.08mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 14d 1 1.08mi
3655 Loyola Dr Unit F158 Kenner, LA 2.0 2.0 1367 $2,445 $1.79 14d 1 1.08mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 1d 1 1.08mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,305 $1.69 1d 1 1.08mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 23d 1 1.08mi
4213 Paradis Ln Kenner, LA 3.0 2.5 1510 $2,000 $1.32 4d 1 1.12mi
4206 Paradis Ln Kenner, LA 3.0 2.5 1350 $1,950 $1.44 23d 1 1.14mi
4213 Arbor Ct Unit A Kenner, LA 2.0 1.5 1027 $1,320 $1.29 43d 1 1.15mi
3600 W Loyola Dr Unit 182 Kenner, LA 2.0 2.0 1052 $1,515 $1.44 43d 1 1.15mi
3600 W Loyola Dr Unit 298 Kenner, LA 2.0 2.0 1586 $1,750 $1.10 21d 1 1.15mi
3600 W Loyola Dr Unit 270 Kenner, LA 2.0 2.0 1570 $1,860 $1.18 1d 1 1.15mi
3600 W Loyola Dr Unit 271 Kenner, LA 2.0 2.0 1586 $1,855 $1.17 1d 1 1.15mi
3600 W Loyola Dr Unit 159 Kenner, LA 2.0 2.0 1052 $1,520 $1.44 43d 1 1.15mi
1012 St Julien Dr Apt F4 Kenner, LA 2.0 2.5 1271 $1,400 $1.10 20d 1 1.17mi
4212 Arbor Ct Unit D Kenner, LA 2.0 1.5 1079 $1,320 $1.22 43d 1 1.18mi
1014 Saint Julien Dr Unit c2 Kenner, LA 3.0 2.5 1450 $1,850 $1.28 3d 1 1.20mi
4204 Asher Ct Apt D Kenner, LA 2.0 1.5 1250 $1,250 $1.00 14d 1 1.24mi
3608 E Louisiana State Dr Kenner, LA 3.0 2.0 1800 $2,275 $1.26 1d 1 1.24mi
4129 Chateau Blvd Unit C Kenner, LA 2.0 1.5 1400 $1,425 $1.02 4d 1 1.28mi
4230 Chateau Blvd Unit C Kenner, LA 2.0 2.0 1100 $1,300 $1.18 23d 1 1.31mi

Listing history 11 events

  1. 2026-05-15
    price $149,000 411-char remark
    Show marketing remark (411 chars)

    This property located in a highly demanding area, it features three bedrooms and two bathrooms, a roof approximately five years old, and a water heater installed in 2023. Additionally, it includes a covered patio overlooking a large yard and a workshop that provides extra storage or hobby space. While the property requires some TLC, it would make an excellent starter home or a profitable investment property.

  2. 2026-05-15
    price $149,000 411-char remark
    Show marketing remark (411 chars)

    This property located in a highly demanding area, it features three bedrooms and two bathrooms, a roof approximately five years old, and a water heater installed in 2023. Additionally, it includes a covered patio overlooking a large yard and a workshop that provides extra storage or hobby space. While the property requires some TLC, it would make an excellent starter home or a profitable investment property.

  3. 2026-05-07
    listed $159,000 Active 411-char remark
    Show marketing remark (411 chars)

    This property located in a highly demanding area, it features three bedrooms and two bathrooms, a roof approximately five years old, and a water heater installed in 2023. Additionally, it includes a covered patio overlooking a large yard and a workshop that provides extra storage or hobby space. While the property requires some TLC, it would make an excellent starter home or a profitable investment property.

  4. 2026-05-07
    listed $159,000 Active 411-char remark
    Show marketing remark (411 chars)

    This property located in a highly demanding area, it features three bedrooms and two bathrooms, a roof approximately five years old, and a water heater installed in 2023. Additionally, it includes a covered patio overlooking a large yard and a workshop that provides extra storage or hobby space. While the property requires some TLC, it would make an excellent starter home or a profitable investment property.

  5. 2006-03-31
    soldstatus $89,000
  6. 2005-12-31
    listed $98,000
  7. 2005-12-31
    listed $98,000
  8. 2000-06-12
    soldstatus $79,000
  9. 2000-06-01
    soldstatus $79,000
  10. 2000-04-25
    listed $81,900
  11. 2000-04-25
    listed $81,900

ⓘ 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
$990 · $83/mo
Projected year-2 tax
$990 · $83/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
$22,668
− Mortgage interest
−$8,346
− Property taxes
−$990
− Insurance
−$745
− Repairs & maintenance
−$1,813
− Management
−$1,813
− Depreciation
−$4,335
Taxable income
$4,625
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,110
After-tax cash flow
$5,686/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

+81.9% since first listed
13 events — show timeline
  • 2026-05-29 Pending AcadianaMLS
  • 2026-05-29 Pending GSREIN
  • 2026-05-15 Price Changed $149,000 AcadianaMLS
  • 2026-05-15 Price Changed $149,000 GSREIN
  • 2026-05-07 Listed $159,000 GSREIN
  • 2026-05-07 Listed $159,000 AcadianaMLS
  • 2006-03-31 Sold (MLS) $89,000 GSREIN
  • 2005-12-31 Listed $98,000 GSREIN
  • 2005-12-31 Listed $98,000 AcadianaMLS
  • 2000-06-12 Sold (MLS) $79,000 GSREIN
  • 2000-06-01 Sold (Public Records) $79,000 Public Records
  • 2000-04-25 Listed $81,900 GSREIN
  • 2000-04-25 Listed $81,900 AcadianaMLS

Property tax history

+2.6%/yr

Latest (2025): $990 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…