CashFlowRE
Sign in Sign up
228-230 Duke Dr
D Composite 41.86
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 +20.7/30.0
  • DSCR +6.6/10.0
  • 1% rule +4.3/10.0
  • Livability +3.9/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$305,000

228-230 Duke Dr · Kenner, LA 70065
5 bd · 3.0 ba · 2,460 sqft · Townhouse · 259 Days on market
Built 1978 $124/sqft · 37% above area Est $222k · 37% over

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

Listing remarks MLS

Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

Key facts

  • Under 5 years new
  • Separate meters
  • 2 parking spots

Tags

METICULOUSLY MAINTAINEDUNDER 5 YEARS NEWSEPARATE METERS

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 5-bed/3.0-bath townhouse listed at $305k.

Deal economics

  • At list price, monthly cash flow is $411 ($5k/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 $282k (7.4% below list).
  • Recommended offer: $268k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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.
  • Zoned schools: A.C. Alexander School (math 26% / reading 39%, grade F, #300 of 646 statewide, top 47%, 680 students, 59% FRL); Tom Benson School (math 11% / reading 14%, grade F, #546 of 646 statewide, top 85%, 753 students, 60% FRL); Bonnabel Magnet Academy High School (math 12% / reading 21%, grade F, #214 of 265 statewide, top 81%, 1,478 students, 52% FRL).
  • Market conditions: Rents falling (-4.2%/yr); 292 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $2,823/mo this rent would consume 50% of the median local household income ($67k/yr) (locally 1906% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 259 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $305k implies a 369% gain — meaningful room to come down on a strong offer.
Recommended offer $268,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 259 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 1978 — 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. 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?
  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
0.93%
Cap rate
7.91%
Cash-on-cash
5.77%
DSCR
1.26
GRM
9.0

CMA / ARV

ARV (median comp)
$222,398
List price
$305,000
Delta
37.14%
Verdict
OVERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2708 10 Fayette St 0.55mi 4/3.0 (-1) 2,250 (-8%) 14mo $180,000 $80 43

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
-10.5%
Equity multiple
0.63×
Total profit
$-31,656
Equity at exit
$45,476
10-year hold
IRR
-5.4%
Equity multiple
0.69×
Total profit
$-26,381
Equity at exit
$26,371

Cash invested: $85,400 (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 70065

Rents YoY
-4.2%
Active inventory
292
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,823 medium interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$93 /mo · $1,114/yr
Insurance
$127
HOA
$0
Vacancy / Maint / Mgmt
$593
Net cashflow
$411

Break-even live

Break-even rent $2,303
Max offer price $305,000
Occupancy floor 80%

Sensitivity live

Price -10% $584 -5% $497 +0% $411 +5% $325 +10% $238
Rent -10% $188 -5% $299 +0% $411 +5% $522 +10% $634
Rate -1.0pp $565 -0.5pp $489 base $411 +0.5pp $332 +1.0pp $252

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
$76,250
Closing costs
$9,150
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
70 Furman Cir Kenner, LA 4.0 2.5 1800 $2,500 $1.39 4d 1 0.08mi
3136 Lexington Ave Kenner, LA 4.0 3.0 1722 $2,300 $1.34 25d 1 1.17mi

Listing history 9 events

  1. 2026-05-07
    status Pending 636-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  2. 2026-05-07
    status Pending 638-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  3. 2026-04-06
    price $305,000 636-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  4. 2026-04-06
    price $305,000 638-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  5. 2025-11-12
    price $315,000 636-char remark
    Show marketing remark (636 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  6. 2025-11-11
    price $315,000 638-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  7. 2025-08-21
    listed $325,000 Active 636-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  8. 2025-08-21
    listed $325,000 Active 638-char remark
    Show marketing remark (638 chars)

    Long time owner of 7 doubles priced at $325,000 and $315,000. And is available for showing. Tenants can not be disturbed. Showings of units will be previewed after offer accepted and during inspection period. All units have been meticulously maintained; long time great tenants and reflect lower marked rents. All roofs are under 5 years new. All mechanicals & appliances been changed as needed. All separate meters. 217-219 AUBURN PL. Kenner, LA, 204-206 DUKE DR. Kenner, LA, 228-230 DUKE DR. Kenner, LA, 234-236 DUKE DR. Kenner, LA, 2705-2707 ALBANY ST. Kenner, LA, 832-834 27th ST. Kenner, LA, 2705-2707 WYTCHWOOD DR. Kenner, LA.

  9. 1978-05-01
    soldstatus $65,000

ⓘ 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
$1,114 · $93/mo
Projected year-2 tax
$1,678 · $140/mo
Expected delta
+$564/yr (+$47/mo · 50.6%)

ⓘ 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
$33,878
− Mortgage interest
−$17,085
− Property taxes
−$1,114
− Insurance
−$1,525
− Repairs & maintenance
−$2,710
− Management
−$2,710
− Depreciation
−$8,873
Taxable loss
−$138
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$33
After-tax cash flow
$4,965/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

+369.2% since first listed
9 events — show timeline
  • 2026-05-07 Pending AcadianaMLS
  • 2026-05-07 Pending GSREIN
  • 2026-04-06 Price Changed $305,000 AcadianaMLS
  • 2026-04-06 Price Changed $305,000 GSREIN
  • 2025-11-12 Price Changed $315,000 AcadianaMLS
  • 2025-11-11 Price Changed $315,000 GSREIN
  • 2025-08-21 Listed $325,000 GSREIN
  • 2025-08-21 Listed $325,000 AcadianaMLS
  • 1978-05-01 Sold (Public Records) $65,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,114 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…