CashFlowRE
Sign in Sign up
1213 Kenny Dr
D Composite 41.82
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 +15.0/30.0
  • ARV discount +8.4/15.0
  • DSCR +4.6/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$205,000

1213 Kenny Dr · Westwego, LA 70094
3 bd · 2.0 ba · 1,298 sqft · SingleFamily · 6 Days on market
Built 1974 4,970 sqft lot Est $209k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this well-maintained Westwego property offering comfort, functionality, and the perfect opportunity to make it uniquely your own. Inside, you'll find a welcoming layout with plenty of space to add your personal touches and create a home that reflects your style. Step outside and enjoy one of the property's standout features--a spacious 17' x 14' covered patio that extends your living space outdoors, making it ideal for morning coffee, weekend gatherings, or simply relaxing at the end of the day. The backyard also includes a generous 14' x 11' storage shed, providing ample room for tools, hobbies, lawn equipment, or additional storage. Whether you're a first-time buyer, downs

Key facts

  • Near schools
  • Near dining
  • Near shopping

Tags

COVERED PATIOSTORAGE SHEDNEAR SHOPPINGNEAR DININGNEAR SCHOOLSNEAR MAJOR COMMUTER ROUTES

Property features AI

Finance

  • Other: Property faces/borders West Bank Expressway (directions/landmark)

Exterior

  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Construction: Brick construction; Composition roof
  • Exterior features: Chain link and partial fencing; Covered patio/porch; Workshop/other outbuilding

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Two bedrooms (Bedroom 1, Bedroom 2)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Dining room; Kitchen; Bedroom 1; Bedroom 2; Wood-burning 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 3-bed/2.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $65 ($786/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 $166k (19.1% below list).
  • Recommended offer: $166k (19.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#97 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime D, amenities D-, commute F.
  • 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.
  • Zoned schools: Joshua Butler Elementary School (math 22% / reading 17%, grade F, #448 of 646 statewide, top 71%, 359 students, 80% FRL); Stella Worley Middle School (math 7% / reading 19%, grade F, #189 of 218 statewide, top 87%, 470 students, 80% FRL); L.W. Higgins High School (math 14% / reading 25%, grade F, #186 of 265 statewide, top 73%, 996 students, 70% FRL).
  • Market conditions: Rents soft (-0.8%/yr); 188 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 37% of the median local income ($54k/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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $165,787 (19.1% below list)

Questions for the listing agent

  1. Built in 1974 — 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
0.81%
Cap rate
6.68%
Cash-on-cash
1.37%
DSCR
1.06
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$208,978
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1130 Lecompte Dr 0.06mi 3/2.0 1,316 (+1%) 12mo $224,000 $170 85
1105 Lecompte Dr 0.15mi 3/2.0 1,300 (+0%) 15mo $200,000 $154 80
1201 East Dr 0.23mi 3/2.0 1,250 (-4%) 13mo $215,000 $172 72
1000 Lee St 0.26mi 3/2.0 1,244 (-4%) 16mo $210,000 $169 67
801 West Dr 0.60mi 2/1.0 (-1) 1,307 (+1%) 3mo $189,000 $145 59
1219 Central Ave 0.28mi 2/2.0 (-1) 1,200 (-8%) 15mo $175,000 $146 57
1229 Lee St 0.29mi 4/2.0 (+1) 1,447 (+12%) 16mo $234,000 $162 49
821 Barbe St 0.46mi 3/2.0 1,433 (+10%) 18mo $174,900 $122 46
653 Vic A Pitre Dr 0.61mi 3/2.0 1,491 (+15%) 1mo $245,000 $164 46
815 W Crystal Ct 0.46mi 3/2.0 1,486 (+14%) 15mo $239,900 $161 42
1600 Lancaster Dr 0.74mi 3/2.0 1,479 (+14%) 4mo $175,000 $118 39
705 Central Ave 0.67mi 3/1.0 1,115 (-14%) 4mo $172,500 $155 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
-17.2%
Equity multiple
0.41×
Total profit
$-33,989
Equity at exit
$30,566
10-year hold
IRR
-15.1%
Equity multiple
0.25×
Total profit
$-43,334
Equity at exit
$17,725

Cash invested: $57,400 (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 70094

Rents YoY
-0.8%
Active inventory
188
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,658 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$84 /mo · $1,006/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$65

Break-even live

Break-even rent $1,575
Max offer price $205,000
Occupancy floor 91%

Sensitivity live

Price -10% $182 -5% $123 +0% $65 +5% $7 +10% $-51
Rent -10% $-66 -5% $0 +0% $65 +5% $131 +10% $196
Rate -1.0pp $169 -0.5pp $118 base $65 +0.5pp $12 +1.0pp $-42

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
$51,250
Closing costs
$6,150
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1226 Kenny Dr Westwego, LA 4.0 2.0 1300 $1,650 $1.27 25d 1 0.06mi
1029 Joyce St Marrero, LA 3.0 2.0 1300 $1,650 $1.27 16d 1 0.21mi
1233 Central Ave Westwego, LA 3.0 1.5 1357 $1,500 $1.11 25d 1 0.27mi
1413 Central Ave Unit C Westwego, LA 2.0 1.5 1000 $1,200 $1.20 45d 1 0.39mi
1300 Tanglewood Dr Westwego, LA 1.0–3.0 1.0–1.5 781 $1,310 $1.68 4d 14 0.48mi
653 Vic a Pitre Dr Westwego, LA 3.0 2.0 1491 $2,000 $1.34 0d 1 0.60mi
1501 Somerset Pl Marrero, LA 3.0 2.0 1697 $1,850 $1.09 45d 1 0.66mi
1501 Somerset Pl Marrero, LA 3.0 2.0 1697 $1,850 $1.09 25d 1 0.66mi
710 West Dr Westwego, LA 2.0 1.0 941 $1,500 $1.59 6d 1 0.68mi
7429 Pritchard St Marrero, LA 2.0 1.0 925 $1,150 $1.24 16d 1 0.72mi
569 Magnolia Dr Marrero, LA 2.0 1.5 1450 $1,500 $1.03 45d 1 0.74mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 45d 1 0.79mi
520 Bellina Ln Marrero, LA 2.0 1.0 1200 $1,200 $1.00 45d 1 0.80mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 22d 1 0.81mi
517 Bellina Ln Marrero, LA 2.0 1.0 1200 $1,400 $1.17 45d 1 0.81mi
1060 Avenue B Unit A Westwego, LA 3.0 2.0 1124 $1,550 $1.38 25d 1 0.92mi
524 Bertucci St Marrero, LA 2.0 1.0 960 $1,300 $1.35 16d 1 1.01mi
1510 Javez St Marrero, LA 3.0 2.0 1578 $2,200 $1.39 25d 1 1.13mi
1917 Gladstone Dr Marrero, LA 3.0 2.0 1090 $1,600 $1.47 25d 1 1.20mi
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 45d 1 1.22mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 45d 1 1.43mi
1836 Plaza Dr Unit C Marrero, LA 3.0 1.0 1040 $1,700 $1.63 6d 1 1.48mi
1836 Plaza Dr Unit A Marrero, LA 3.0 1.0 1040 $1,700 $1.63 45d 1 1.48mi
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 25d 1 1.48mi

Listing history 6 events

  1. 2026-06-21
    days on market $205,000 Active 6 DOM
  2. 2026-06-18
    days on market $205,000 Active 3 DOM
  3. 2026-06-17
    days on market $205,000 Active 2 DOM
  4. 2026-06-16
    days on marketlisting id $205,000 Active 1 DOM
  5. 2026-06-15
    remarks 699-char remark
  6. 2026-06-15
    listed $205,000 Active 2 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
$1,006 · $84/mo
Projected year-2 tax
$1,128 · $94/mo
Expected delta
+$122/yr (+$10/mo · 12.1%)

ⓘ 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
$19,894
− Mortgage interest
−$11,483
− Property taxes
−$1,006
− Insurance
−$1,025
− Repairs & maintenance
−$1,592
− Management
−$1,592
− Depreciation
−$5,964
Taxable loss
−$2,766
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$664
After-tax cash flow
$1,449/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 — Westwego

Score
68/100
State rank
#97
US rank
#9851

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westwego, LA
County
Jefferson Parish · 426,999 people
City population
32,130
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,130
Household income
$53,597
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1457.0

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 0.65)
Race & ethnicity
Black 46% White 36% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 9% Scottish 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 11% Vietnamese 2% French/Haitian/Cajun 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
▼ -111.56%
Current HPI
102.9992
Rent YoY
▼ -0.80%
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

2 events — show timeline
  • 2026-06-13 Listed $205,000 AcadianaMLS
  • 2002-08-01 Sold (Public Records) Public Records

Property tax history

+2.7%/yr

Latest (2025): $1,006 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…