CashFlowRE
Sign in Sign up
3809 Ole Miss Dr
D Composite 42.3
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 +15.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • 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

$199,000

3809 Ole Miss Dr · Kenner, LA 70065
3 bd · 2.0 ba · 1,176 sqft · Other · 4 Days on market
Built 1970 5,488 sqft lot

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

Listing remarks

Welcome home to this adorable, move-in-ready gem in Kenner! This beautifully maintained 3-bedroom, 2-bath home offers the perfect combination of charm, updates, and peace of mind. Major improvements have already been completed, including a newer HVAC system (2024), a roof that's only 5 years old, and hurricane-impact windows rated for 100+ MPH winds. Inside, you'll find a bright and inviting floor plan with plenty of natural light and a newer stove that's just one year old. The spacious primary suite, attached garage, and functional layout make everyday living easy and comfortable. Step outside to enjoy the fully fenced backyard, great for pets, play, or entertaining. A bonus wooden porch p

Key facts

  • Bonus wooden porch
  • Backyard shed
  • Newer hvac system

Tags

NEWER HVAC SYSTEMHURRICANE-IMPACT WINDOWSFULLY FENCED BACKYARDBONUS WOODEN PORCHBACKYARD SHED

Property features AI

Finance

  • Other: Located near Vintage and West Esplanade (directions reference)

Exterior

  • Parking: Garage
  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Construction: Brick construction; Composition roof
  • Exterior features: Chain link full fence; Workshop on the property

Interior

  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Kitchen

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 other listed at $199k.

Deal economics

  • At list price, monthly cash flow is $78 ($936/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 $184k (7.6% below list).
  • Recommended offer: $184k (7.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% 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.
  • Zoned schools: John James Audubon School (math 22% / reading 35%, grade F, #350 of 646 statewide, top 55%, 648 students, 61% FRL); John Q. Adams Middle School (math 22% / reading 36%, grade F, #117 of 218 statewide, top 54%, 900 students, 55% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 33% 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $183,955 (7.6% below list)

Questions for the listing agent

  1. Built in 1970 — 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
0.92%
Cap rate
6.76%
Cash-on-cash
1.68%
DSCR
1.07
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.0%
Equity multiple
0.41×
Total profit
$-32,642
Equity at exit
$29,672
10-year hold
IRR
-15.8%
Equity multiple
0.23×
Total profit
$-42,748
Equity at exit
$17,206

Cash invested: $55,720 (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
9.0×

Monthly cashflow live

Estimated rent
$1,840 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax est. 1.5%
$249 /mo · $2,985/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$78

Break-even live

Break-even rent $1,741
Max offer price $199,000
Occupancy floor 91%

Sensitivity live

Price -10% $216 -5% $147 +0% $78 +5% $9 +10% $-60
Rent -10% $-67 -5% $5 +0% $78 +5% $151 +10% $223
Rate -1.0pp $178 -0.5pp $129 base $78 +0.5pp $26 +1.0pp $-26

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
$49,750
Closing costs
$5,970
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
3872 E Loyola Dr Kenner, LA 3.0 2.0 1170 $1,575 $1.35 22d 1 0.15mi
604 Vintage Dr Unit C Kenner, LA 2.0 2.5 1200 $1,350 $1.12 45d 1 0.21mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 45d 1 0.38mi
3700 Loyola Dr Unit 377 Kenner, LA 2.0 2.0 1110 $1,495 $1.35 45d 1 0.40mi
3655 Loyola Dr Unit F460 Kenner, LA 2.0 2.0 1330 $2,280 $1.71 3d 1 0.49mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 25d 1 0.50mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 45d 1 0.50mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,305 $1.69 3d 1 0.50mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,320 $1.70 3d 1 0.50mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 16d 1 0.50mi
3655 Loyola Dr Unit F158 Kenner, LA 2.0 2.0 1367 $2,445 $1.79 16d 1 0.50mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 45d 1 0.50mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 3d 1 0.50mi
4129 Chateau Blvd Unit C Kenner, LA 2.0 1.5 1400 $1,425 $1.02 6d 1 0.59mi
505 Vassar Ct Kenner, LA 3.0 2.0 1300 $1,800 $1.38 45d 1 0.60mi
815 Vouray Dr Kenner, LA 2.0 1.0 800 $1,450 $1.81 16d 1 0.61mi
4213 Arbor Ct Unit A Kenner, LA 2.0 1.5 1027 $1,320 $1.29 45d 1 0.61mi
708 Vouray Dr Unit A Kenner, LA 2.0 1.5 1200 $1,200 $1.00 16d 1 0.61mi
4321 Loire Dr Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 16d 1 0.61mi
4212 Arbor Ct Unit D Kenner, LA 2.0 1.5 1079 $1,320 $1.22 45d 1 0.63mi
909 Vouray Dr Unit c Kenner, LA 2.0 1.5 1200 $1,200 $1.00 45d 1 0.63mi
4329 Loire Dr Apt D Kenner, LA 3.0 2.0 1300 $1,500 $1.15 6d 1 0.63mi
3816 W Louisiana State Dr Kenner, LA 3.0 2.0 1400 $1,800 $1.29 13d 1 0.64mi
913 Vouray Dr Unit C Kenner, LA 2.0 1.5 1200 $1,200 $1.00 45d 1 0.64mi
4204 Asher Ct Apt D Kenner, LA 2.0 1.5 1250 $1,250 $1.00 16d 1 0.65mi
4206 Paradis Ln Kenner, LA 3.0 2.5 1350 $1,950 $1.44 25d 1 0.66mi
1012 St Julien Dr Apt F4 Kenner, LA 2.0 2.5 1271 $1,400 $1.10 22d 1 0.66mi
3655 W Loyola Dr Kenner, LA 1.0–2.0 1.0–2.0 1169 $2,345 $2.01 3d 35 0.68mi
901 Sunset Blvd Kenner, LA 2.0 2.5 1219 $1,800 $1.48 6d 1 0.69mi
3808 Tulane Dr Kenner, LA 3.0 2.0 1220 $2,000 $1.64 45d 1 0.69mi
4204 Chateau Blvd Unit A Kenner, LA 2.0 1.5 1100 $1,300 $1.18 45d 1 0.70mi
3600 W Loyola Dr Unit 182 Kenner, LA 2.0 2.0 1052 $1,515 $1.44 45d 1 0.72mi
3600 W Loyola Dr Unit 159 Kenner, LA 2.0 2.0 1052 $1,520 $1.44 45d 1 0.72mi
1014 Saint Julien Dr Unit c2 Kenner, LA 3.0 2.5 1450 $1,850 $1.28 5d 1 0.72mi
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 16d 1 0.73mi
215 Avant Garde Cir Kenner, LA 2.0 2.0 1200 $1,500 $1.25 4d 1 0.73mi
800 Joe Yenni Blvd Kenner, LA 2.0 1.0–2.0 780 $1,400 $1.79 45d 1 0.76mi
4230 Chateau Blvd Unit C Kenner, LA 2.0 2.0 1100 $1,300 $1.18 25d 1 0.76mi
3800 Grandlake Blvd Kenner, LA 1.0–2.0 1.0–2.0 950 $1,535 $1.62 6d 1 0.82mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 45d 1 1.00mi

Listing history 7 events

  1. 2026-06-21
    statusdays on market $199,000 Pending 4 DOM
  2. 2026-06-18
    days on market $199,000 Active 3 DOM
  3. 2026-06-17
    days on market $199,000 Active 2 DOM
  4. 2026-06-16
    days on marketlisting id $199,000 Active 1 DOM
  5. 2026-06-15
    days on market $199,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $199,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,075
− Mortgage interest
−$11,147
− Property taxes
−$2,985
− Insurance
−$995
− Repairs & maintenance
−$1,766
− Management
−$1,766
− Depreciation
−$5,789
Taxable loss
−$2,374
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$570
After-tax cash flow
$1,506/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

1 event — show timeline
  • 2026-06-12 Listed $199,000 AcadianaMLS

Property tax history

+11.9%/yr

Latest (2025): $14 · -3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…