CashFlowRE
Sign in Sign up
3829 N Deerwood Dr
C- Composite 53.48
Why this score? — see what drove the C- 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 +19.8/30.0
  • ARV discount +13.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.2/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$235,000

3829 N Deerwood Dr · Woodmere, LA 70058
4 bd · 2.5 ba · 2,275 sqft · SingleFamily · 73 Days on market
Built 1991 $103/sqft · 13% below area Est $271k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WELL MAINTAINED BELLEWOOD MODEL, ALL MAINT FREE EXTERIOR, NEWER ROOF, LOTS OF IMPROVEMENTS, NEWER SS GRANITE KITCHEN, RECESSED LIGHTING, TILED FLOORS AND CARPET ON STAIRS AND BDRMS. FULL SIZE COVERED CONCRETE PATIO ACROSS REAR, ROLL DOWN STORM SHUTTERS, NICE WORKSHOP WITH WATER AND ELECTRICITY.

Key facts

  • Newer roof
  • Tiled floors
  • Recessed lighting

Tags

MAINT FREE EXTERIORNEWER ROOFNEWER SS GRANITE KITCHENRECESSED LIGHTINGTILED FLOORSCOVERED CONCRETE PATIO

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/2.5-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/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 $215k (8.4% below list).
  • Recommended offer: $215k (8.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#216 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities 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 falling (-3.9%/yr); 187 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 41% of the median local income ($62k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $62k; list at $235k implies a 276% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,335 (8.4% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F 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?
  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
0.92%
Cap rate
7.73%
Cash-on-cash
5.13%
DSCR
1.23
GRM
9.1

CMA / ARV

ARV (median comp)
$271,491
List price
$235,000
Delta
-13.44%
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
3853 S Deerwood Dr 0.08mi 4/2.5 2,280 (+0%) 4mo $285,000 $125 93
3860 N Deerwood Dr 0.10mi 4/2.5 2,332 (+2%) 2mo $150,000 $64 90
3872 Accacia Ln 0.30mi 4/2.0 2,164 (-5%) 1mo $245,000 $113 75
3884 Chinkapin St 0.59mi 4/2.5 2,275 (0%) 1mo $233,000 $102 72
3832 Redbud Ln 0.23mi 3/2.5 (-1) 2,100 (-8%) 0mo $121,600 $58 71
2316 Alex Kornman Blvd 0.25mi 4/3.5 2,055 (-10%) 4mo $286,000 $139 65
3812 Chadwood Dr 0.69mi 4/2.5 2,300 (+1%) 3mo $207,000 $90 64
3837 Deer Run Ln 0.16mi 3/2.0 (-1) 1,986 (-13%) 4mo $138,000 $69 61
3889 Chriswood Ln 0.48mi 3/2.5 (-1) 2,118 (-7%) 2mo $120,000 $57 59
2513 W Catawba Dr 0.30mi 3/2.0 (-1) 1,986 (-13%) 5mo $244,800 $123 53
2553 E Catawba Dr 0.38mi 3/2.0 (-1) 2,028 (-11%) 5mo $210,000 $104 53
3864 Nathan Kornman Dr 0.64mi 3/2.0 (-1) 1,986 (-13%) 2mo $228,000 $115 41

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
-13.4%
Equity multiple
0.53×
Total profit
$-30,763
Equity at exit
$35,039
10-year hold
IRR
-9.5%
Equity multiple
0.49×
Total profit
$-33,773
Equity at exit
$20,319

Cash invested: $65,800 (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 70058

Rents YoY
-3.9%
Active inventory
187
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,153 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$90 /mo · $1,076/yr
Insurance
$98
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$215

Break-even live

Break-even rent $1,881
Max offer price $235,000
Occupancy floor 85%

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
$58,750
Closing costs
$7,050
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2236 Litchwood Ln Harvey, LA 4.0 2.0 1800 $2,200 $1.22 3d 1 0.31mi
2236 Litchwood Ln Harvey, LA 4.0 2.0 1800 $2,200 $1.22 2d 1 0.31mi
4016 S Dells St Harvey, LA 4.0 2.0 1750 $2,000 $1.14 43d 1 0.39mi
2424 Oakmere Dr Harvey, LA 4.0 2.0 3000 $2,400 $0.80 23d 1 0.55mi
2713 W Friendship Dr Harvey, LA 3.0 2.0 1750 $1,850 $1.06 23d 1 1.03mi
2278 Telestar St Harvey, LA 4.0 2.0 2121 $2,450 $1.16 23d 1 1.14mi
2323 N Harper Dr Harvey, LA 3.0 2.0 1678 $3,000 $1.79 43d 1 1.17mi
2612 Susie Ct Marrero, LA 3.0 2.0 1852 $2,200 $1.19 20d 1 1.22mi

Listing history 21 events

  1. 2026-06-19
    price $235,000 Active 73 DOM
  2. 2026-06-18
    days on market $239,000 Active 73 DOM
  3. 2026-06-17
    days on market $239,000 Active 72 DOM
  4. 2026-06-16
    days on market $239,000 Active 71 DOM
  5. 2026-06-15
    days on market $239,000 Active 70 DOM
  6. 2026-06-13
    days on market $239,000 Active 68 DOM
  7. 2026-06-10
    days on market $239,000 Active 65 DOM
  8. 2026-06-09
    days on market $239,000 Active 64 DOM
  9. 2026-06-08
    days on market $239,000 Active 63 DOM
  10. 2026-06-07
    days on market $239,000 Active 62 DOM
  11. 2026-06-03
    days on market $239,000 Active 58 DOM
  12. 2026-06-02
    days on market $239,000 Active 57 DOM
  13. 2026-06-01
    days on market $239,000 Active 56 DOM
  14. 2026-05-31
    days on market $239,000 Active 55 DOM
  15. 2026-04-06
    listed $239,000 Active 295-char remark
    Show marketing remark (295 chars)

    WELL MAINTAINED BELLEWOOD MODEL, ALL MAINT FREE EXTERIOR, NEWER ROOF, LOTS OF IMPROVEMENTS, NEWER SS GRANITE KITCHEN, RECESSED LIGHTING, TILED FLOORS AND CARPET ON STAIRS AND BDRMS. FULL SIZE COVERED CONCRETE PATIO ACROSS REAR, ROLL DOWN STORM SHUTTERS, NICE WORKSHOP WITH WATER AND ELECTRICITY.

  16. 2026-04-06
    listed $239,000 Active 295-char remark
    Show marketing remark (295 chars)

    WELL MAINTAINED BELLEWOOD MODEL, ALL MAINT FREE EXTERIOR, NEWER ROOF, LOTS OF IMPROVEMENTS, NEWER SS GRANITE KITCHEN, RECESSED LIGHTING, TILED FLOORS AND CARPET ON STAIRS AND BDRMS. FULL SIZE COVERED CONCRETE PATIO ACROSS REAR, ROLL DOWN STORM SHUTTERS, NICE WORKSHOP WITH WATER AND ELECTRICITY.

  17. 2009-11-20
    listed $149,900
  18. 2009-11-20
    listed $149,900
  19. 2008-06-17
    listed $160,000
  20. 2008-06-17
    listed $160,000
  21. 1991-03-01
    soldstatus $62,500

ⓘ 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
$1,076 · $90/mo
Projected year-2 tax
$1,292 · $108/mo
Expected delta
+$217/yr (+$18/mo · 20.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,840
− Mortgage interest
−$13,164
− Property taxes
−$1,076
− Insurance
−$1,972
− Repairs & maintenance
−$2,067
− Management
−$2,067
− Depreciation
−$6,836
Taxable loss
−$1,342
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$322
After-tax cash flow
$2,900/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 — Woodmere

Score
62/100
State rank
#216
US rank
#16658

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woodmere, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,578
Household income
$62,416
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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 0.60)
Race & ethnicity
Black 58% White 20% Hispanic / Latino 13% Asian 7% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
81% English-only · Spanish 10% Vietnamese 5% French/Haitian/Cajun 2%

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
▼ -96.82%
Current HPI
156.1052
Rent YoY
▼ -3.88%
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

+282.4% since first listed
7 events — show timeline
  • 2026-04-06 Listed $239,000 GSREIN
  • 2026-04-06 Listed $239,000 AcadianaMLS
  • 2009-11-20 Listed $149,900 GSREIN
  • 2009-11-20 Listed $149,900 AcadianaMLS
  • 2008-06-17 Listed $160,000 GSREIN
  • 2008-06-17 Listed $160,000 AcadianaMLS
  • 1991-03-01 Sold (Public Records) $62,500 Public Records

Property tax history

+1.1%/yr

Latest (2025): $1,076 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…