CashFlowRE
Sign in Sign up
156 Elvie Ct
B Composite 70.33
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 +28.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.7/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$149,000

156 Elvie Ct · Avondale, LA 70094
4 bd · 2.0 ba · 1,412 sqft · SingleFamily · 108 Days on market
Built 1970 0.25 ac lot $106/sqft · 22% below area Est $192k · 22% under ↓ 10% since listing

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

Listing remarks MLS

Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

Key facts

  • 0.25 acre lot
  • Parking
  • Built 1970

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 $149k.

Deal economics

  • At list price, monthly cash flow is $476 ($6k/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: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 7.5% in Avondale — 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 61/100 on livability (#243 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, amenities F, 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.
  • Market conditions: Rents soft (-0.8%/yr); 186 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% 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 39% 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $16k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $135,590 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.17%
Cap rate
10.13%
Cash-on-cash
13.70%
DSCR
1.61
GRM
7.1

CMA / ARV

ARV (median comp)
$191,835
List price
$149,000
Delta
-22.33%
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
504 Ruth Dr 0.18mi 4/2.0 1,419 (+0%) 3mo $145,000 $102 88
157 Elaine Dr 0.12mi 3/2.0 (-1) 1,316 (-7%) 4mo $210,000 $160 75
148 Jacqueline Dr 0.54mi 4/1.5 1,414 (+0%) 9mo $150,000 $106 65
74 Elaine Dr 0.20mi 3/2.0 (-1) 1,249 (-12%) 4mo $42,107 $34 63
4144 Landsdown Dr 0.70mi 3/2.0 (-1) 1,422 (+1%) 2mo $265,820 $187 59
3805 Retreat Dr 0.72mi 3/2.0 (-1) 1,422 (+1%) 3mo $262,990 $185 58
4172 Goodwood Ct 0.75mi 3/2.0 (-1) 1,498 (+6%) 1mo $278,905 $186 49
4136 Landsdown Dr 0.72mi 3/2.0 (-1) 1,321 (-6%) 9mo $247,990 $188 43
3714 Retreat Dr 0.72mi 3/2.0 (-1) 1,321 (-6%) 9mo $249,100 $189 43
3725 Retreat Dr 0.72mi 3/2.0 (-1) 1,621 (+15%) 2mo $285,389 $176 35
4100 Landsdowne Dr 0.72mi 3/2.0 (-1) 1,621 (+15%) 8mo $288,770 $178 30
3718 Retreat Dr 0.72mi 3/2.0 (-1) 1,621 (+15%) 9mo $283,095 $175 29

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
0.7%
Equity multiple
1.02×
Total profit
$1,042
Equity at exit
$22,216
10-year hold
IRR
7.3%
Equity multiple
1.48×
Total profit
$20,037
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 70094

Rents YoY
-0.8%
Active inventory
186
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,741 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$56 /mo · $671/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$476

Break-even live

Break-even rent $1,138
Max offer price $149,000
Occupancy floor 68%

Sensitivity live

Price -10% $561 -5% $519 +0% $476 +5% $434 +10% $392
Rent -10% $339 -5% $408 +0% $476 +5% $545 +10% $614
Rate -1.0pp $551 -0.5pp $514 base $476 +0.5pp $438 +1.0pp $399

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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
89 Marie Dr Westwego, LA 4.0 1.5 1100 $1,600 $1.45 44d 1 0.21mi
76 Elaine Dr Westwego, LA 3.0 1.5 1100 $1,500 $1.36 44d 1 0.22mi
101 Ursula Dr Westwego, LA 3.0 1.5 1400 $1,600 $1.14 15d 1 0.36mi
145 S Dexter Dr Westwego, LA 3.0 1.5 1200 $1,400 $1.17 24d 1 1.00mi
185 Carmen Dr Westwego, LA 3.0 1.0 900 $1,600 $1.78 44d 1 1.11mi
304 Butler Dr Westwego, LA 4.0 2.0 1200 $2,300 $1.92 44d 1 1.15mi
441 Butler Dr Westwego, LA 3.0 2.0 1200 $1,450 $1.21 24d 1 1.36mi
441 Butler Dr Westwego, LA 3.0 1.5 1200 $1,450 $1.21 44d 1 1.36mi
384 Layman St Westwego, LA 3.0 2.0 1258 $1,560 $1.24 44d 1 1.42mi
351 Glendella Dr Westwego, LA 3.0 1.5 1200 $1,600 $1.33 44d 1 1.49mi
351 Glendella Dr Westwego, LA 3.0 1.5 1350 $1,450 $1.07 5d 1 1.49mi

Listing history 19 events

  1. 2026-06-18
    days on market $149,000 Active 108 DOM
  2. 2026-06-17
    days on market $149,000 Active 107 DOM
  3. 2026-06-16
    days on market $149,000 Active 106 DOM
  4. 2026-06-15
    days on market $149,000 Active 105 DOM
  5. 2026-06-13
    days on market $149,000 Active 103 DOM
  6. 2026-06-10
    days on market $149,000 Active 100 DOM
  7. 2026-06-09
    days on market $149,000 Active 99 DOM
  8. 2026-06-08
    days on market $149,000 Active 98 DOM
  9. 2026-06-07
    days on market $149,000 Active 97 DOM
  10. 2026-06-03
    days on market $149,000 Active 93 DOM
  11. 2026-06-02
    days on market $149,000 Active 92 DOM
  12. 2026-06-01
    days on market $149,000 Active 91 DOM
  13. 2026-05-31
    days on market $149,000 Active 90 DOM
  14. 2026-05-14
    price $149,000 588-char remark
    Show marketing remark (588 chars)

    Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

  15. 2026-05-14
    price $149,000 588-char remark
    Show marketing remark (588 chars)

    Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

  16. 2026-04-02
    price $159,000 588-char remark
    Show marketing remark (588 chars)

    Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

  17. 2026-04-02
    price $159,000 588-char remark
    Show marketing remark (588 chars)

    Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

  18. 2026-02-28
    listed $165,000 Active 588-char remark
    Show marketing remark (588 chars)

    Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

  19. 2026-02-28
    listed $165,000 Active 588-char remark
    Show marketing remark (588 chars)

    Original owner. 4 bed 2 bath. Come add some TLC and make this home yours. Open floor plan. Believed to be the largest single lot in the area at 32x119x84x80x125 (oversized) X flood zone. Roof 4 years old. Central heat is working, something broken with AC, May not go FHA or VA. Ideal for cash, conventical or renovation loan. Let's chat about idea and finance options. The area is in the process of regrowth with a lot interest from the parish and local investors. Nola Speed Way, top LA school Patrick F Taylor School, Delgado community college, new $45M Sports Complex and so much more.

ⓘ 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
$671 · $56/mo
Projected year-2 tax
$820 · $68/mo
Expected delta
+$149/yr (+$12/mo · 22.2%)

ⓘ 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
$20,898
− Mortgage interest
−$8,346
− Property taxes
−$671
− Insurance
−$745
− Repairs & maintenance
−$1,672
− Management
−$1,672
− Depreciation
−$4,335
Taxable income
$3,458
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$830
After-tax cash flow
$4,887/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 — Avondale

Score
61/100
State rank
#243
US rank
#18430

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Avondale, LA
County
Jefferson Parish · 426,999 people
City population
32,031
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

-9.7% since first listed
6 events — show timeline
  • 2026-05-14 Price Changed $149,000 AcadianaMLS
  • 2026-05-14 Price Changed $149,000 GSREIN
  • 2026-04-02 Price Changed $159,000 AcadianaMLS
  • 2026-04-02 Price Changed $159,000 GSREIN
  • 2026-02-28 Listed $165,000 GSREIN
  • 2026-02-28 Listed $165,000 AcadianaMLS

Property tax history

+1.1%/yr

Latest (2025): $671 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…