CashFlowRE
Sign in Sign up
3133 Ventura Ln
D Composite 44.29
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 +17.9/30.0
  • ARV discount +5.8/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

3133 Ventura Ln · Estelle, LA 70072
3 bd · 2.0 ba · 1,446 sqft · SingleFamily · 55 Days on market
Built 1978 6,176 sqft lot $149/sqft · at area comps Est $207k · at est.

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

Listing remarks MLS

Welcome to 3133 Venture Ln in Marrero! This 3-bedroom, 2-bath home offers 1,446 sq ft of comfortable living space with a functional layout and thoughtful updates throughout. The spacious living area features a cozy wood-burning fireplace, wonderful for relaxing or entertaining. Major upgrades include a roof replaced in 2021, outdoor HVAC unit replaced in 2024, new ductwork throughout, and a recently replaced water heater, offering peace of mind for years to come. The home is all-electric and includes an attached one-car garage with washer and dryer hookups. Now located in Flood Zone X, this property offers added value and potential savings on flood insurance. Don't miss this well-maintained home with key system updates already done!

Key facts

  • New ductwork
  • Flood zone x
  • Roof replaced

Tags

WOOD-BURNING FIREPLACEROOF REPLACEDOUTDOOR HVAC UNIT REPLACEDNEW DUCTWORKWATER HEATER REPLACEDFLOOD ZONE X

Property features AI

Finance

  • Other: Some energy-efficient features: efficient lighting, water heater, and windows

Exterior

  • Parking: Attached garage; Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Very good condition
  • Construction: Brick construction; Shingle roof; Slab foundation; Built on a 0.1418-acre (approx.) rectangular city lot
  • Exterior features: Fenced yard; Porch; Concrete and paver patio/porch areas

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range
  • Bedrooms: 8 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Has heating and cooling
  • Interior features: Ceiling fan(s); Carbon monoxide detector; Pantry
  • Laundry & utility: Washer hookup; Dryer hookup

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 $215k.

Deal economics

  • At list price, monthly cash flow is $114 ($1k/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 $193k (10.4% below list).
  • Recommended offer: $193k (10.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 5.6% in Estelle — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 64/100 on livability (#183 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime F, 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.
  • Zoned schools: Estelle School (math 10% / reading 18%, grade F, #534 of 646 statewide, top 83%, 709 students, 73% 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) — zoned schools at 74% FRL track the district average.
  • Zoned-school proficiency averages 16% at this address vs 29% district-wide (-14 pts) — the specific schools serving this property underperform the Jefferson Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.1%/yr); 299 active listings in the ZIP; 9 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 42% of the median local income ($55k/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

  • It's been on market 55 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 13y 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 $135k; list at $215k implies a 59% 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 $192,746 (10.4% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 10% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.90%
Cap rate
7.30%
Cash-on-cash
3.60%
DSCR
1.16
GRM
9.3

CMA / ARV

ARV (median comp)
$207,390
List price
$215,000
Delta
3.67%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5416 Tusa Dr 0.20mi 3/2.0 1,460 (+1%) 6mo $145,000 $99 84
5412 Loring Dr 0.17mi 3/2.0 1,400 (-3%) 6mo $220,000 $157 82
5137 Lee Pl 0.20mi 3/2.0 1,500 (+4%) 8mo $235,000 $157 78
3208 Nature Dr 0.28mi 3/2.0 1,431 (-1%) 10mo $235,000 $164 77
3200 Jennifer Ct 0.17mi 3/2.0 1,560 (+8%) 3mo $235,000 $151 76
3073 Sorbonne Dr 0.36mi 4/2.0 (+1) 1,383 (-4%) 5mo $180,000 $130 66
5124 Ross Ln 0.21mi 3/2.0 1,610 (+11%) 8mo $248,000 $154 65
3021 Mount Kennedy Dr 0.62mi 4/2.0 (+1) 1,450 (+0%) 1mo $145,000 $100 64
5078 Pritchard Rd 0.34mi 3/2.0 1,609 (+11%) 9mo $250,000 $155 58
3008 Mount Kennedy Dr 0.67mi 3/2.0 1,345 (-7%) 2mo $188,900 $140 56
2925 Barataria Blvd 0.65mi 3/2.0 1,542 (+7%) 10mo $255,000 $165 50
3817 Hillcrest Dr 0.62mi 3/2.0 1,628 (+13%) 8mo $225,000 $138 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 · 1.05% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.48×
Total profit
$-31,286
Equity at exit
$32,057
10-year hold
IRR
-9.6%
Equity multiple
0.46×
Total profit
$-32,580
Equity at exit
$18,589

Cash invested: $60,200 (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 70072

Rents YoY
1.1%
Active inventory
299
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,927 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$125 /mo · $1,498/yr
Insurance
$90
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$405
Net cashflow
$114

Break-even live

Break-even rent $1,783
Max offer price $215,000
Occupancy floor 89%

Sensitivity live

Price -10% $236 -5% $175 +0% $114 +5% $53 +10% $-7
Rent -10% $-38 -5% $38 +0% $114 +5% $190 +10% $267
Rate -1.0pp $223 -0.5pp $169 base $114 +0.5pp $59 +1.0pp $2

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
$53,750
Closing costs
$6,450
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5300 Alpaca Dr Marrero, LA 4.0 2.0 1650 $1,995 $1.21 16d 1 0.05mi
5160 Mount Matterhorn St Marrero, LA 2.0 1.0 1000 $1,050 $1.05 25d 1 0.98mi
5162 Mount Matterhorn Ave Marrero, LA 2.0 1.0 1000 $1,050 $1.05 6d 1 0.98mi
5913 S Oak Dr Marrero, LA 4.0 2.0 1300 $1,950 $1.50 25d 1 1.07mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 45d 1 1.13mi
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 3d 1 1.39mi
2544 Jeanne St Marrero, LA 4.0 2.0 1158 $2,300 $1.99 25d 1 1.42mi
2417 Highland Meadows Dr Marrero, LA 4.0 2.0 1400 $1,950 $1.39 45d 1 1.43mi
2748 Erin Dr Marrero, LA 3.0 2.0 1460 $1,850 $1.27 25d 1 1.46mi

Listing history 30 events

  1. 2026-06-21
    days on market $215,000 Active 55 DOM
  2. 2026-06-18
    days on market $215,000 Active 52 DOM
  3. 2026-06-17
    days on market $215,000 Active 51 DOM
  4. 2026-06-16
    days on market $215,000 Active 50 DOM
  5. 2026-06-15
    days on market $215,000 Active 49 DOM
  6. 2026-06-13
    days on market $215,000 Active 47 DOM
  7. 2026-06-10
    days on market $215,000 Active 44 DOM
  8. 2026-06-09
    days on market $215,000 Active 43 DOM
  9. 2026-06-08
    days on market $215,000 Active 42 DOM
  10. 2026-06-07
    days on market $215,000 Active 41 DOM
  11. 2026-06-03
    days on market $215,000 Active 37 DOM
  12. 2026-06-02
    days on market $215,000 Active 36 DOM
  13. 2026-06-01
    days on market $215,000 Active 35 DOM
  14. 2026-05-31
    days on market $215,000 Active 34 DOM
  15. 2026-04-27
    listed $219,000 Active 748-char remark
    Show marketing remark (742 chars)

    Welcome to 3133 Venture Ln in Marrero! This 3-bedroom, 2-bath home offers 1,446 sq ft of comfortable living space with a functional layout and thoughtful updates throughout. The spacious living area features a cozy wood-burning fireplace, wonderful for relaxing or entertaining. Major upgrades include a roof replaced in 2021, outdoor HVAC unit replaced in 2024, new ductwork throughout, and a recently replaced water heater, offering peace of mind for years to come. The home is all-electric and includes an attached one-car garage with washer and dryer hookups. Now located in Flood Zone X, this property offers added value and potential savings on flood insurance. Don't miss this well-maintained home with key system updates already done!

  16. 2026-04-27
    listed $219,000 Active 742-char remark
    Show marketing remark (742 chars)

    Welcome to 3133 Venture Ln in Marrero! This 3-bedroom, 2-bath home offers 1,446 sq ft of comfortable living space with a functional layout and thoughtful updates throughout. The spacious living area features a cozy wood-burning fireplace, wonderful for relaxing or entertaining. Major upgrades include a roof replaced in 2021, outdoor HVAC unit replaced in 2024, new ductwork throughout, and a recently replaced water heater, offering peace of mind for years to come. The home is all-electric and includes an attached one-car garage with washer and dryer hookups. Now located in Flood Zone X, this property offers added value and potential savings on flood insurance. Don't miss this well-maintained home with key system updates already done!

  17. 2016-04-29
    soldstatus $135,000
  18. 2016-04-28
    soldstatus $135,000 Sold
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  19. 2016-04-04
    status Under Contract
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  20. 2016-03-22
    historical Pending Continue to Show
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  21. 2016-03-11
    status Active
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  22. 2016-02-21
    historical Pending Continue to Show
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  23. 2016-02-11
    price $135,000
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  24. 2015-11-10
    listed $129,000 Active
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  25. 2015-11-10
    listed $135,000
    Show marketing remark (174 chars)

    must see. These pictures are nothing how it looks like now. I will post new pictures soon. Painted cabinets, granite counters. Laminate wood and tile. New bathrooms. Come see

  26. 2013-09-16
    listed $117,000
  27. 2013-09-16
    listed $117,000
  28. 2013-09-10
    listed $117,000
  29. 2013-09-10
    listed $117,000
  30. 1989-06-01
    soldstatus $55,000

ⓘ 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
$1,498 · $125/mo
Projected year-2 tax
$1,498 · $125/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (shaded) · 75% 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 2 unhealthy d/yr today · 3 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
$23,130
− Mortgage interest
−$12,043
− Property taxes
−$1,498
− Insurance
−$1,872
− Repairs & maintenance
−$1,850
− Management
−$1,850
− Depreciation
−$6,255
Taxable loss
−$2,240
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$538
After-tax cash flow
$1,909/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 — Estelle

Score
64/100
State rank
#183
US rank
#14840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
55,693
Household income
$54,885
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
1807.0

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 0.67)
Race & ethnicity
Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 12% Hispanic 1%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 8% Vietnamese 4% 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
▼ -89.87%
Current HPI
161.7477
Rent YoY
▲ 1.05%
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

+290.9% since first listed
18 events — show timeline
  • 2026-05-22 Price Changed $215,000 AcadianaMLS
  • 2026-05-22 Price Changed $215,000 GSREIN
  • 2026-04-27 Listed $219,000 GSREIN
  • 2026-04-27 Listed $219,000 AcadianaMLS
  • 2016-04-29 Sold (Public Records) $135,000 Public Records
  • 2016-04-28 Sold (MLS) $135,000 GSREIN
  • 2016-04-04 Pending GSREIN
  • 2016-03-22 Contingent GSREIN
  • 2016-03-11 Relisted GSREIN
  • 2016-02-21 Contingent GSREIN
  • 2016-02-11 Price Changed $135,000 GSREIN
  • 2015-11-10 Listed $129,000 GSREIN
  • 2015-11-10 Listed $135,000 AcadianaMLS
  • 2013-09-16 Listed $117,000 GSREIN
  • 2013-09-16 Listed $117,000 AcadianaMLS
  • 2013-09-10 Listed $117,000 GSREIN
  • 2013-09-10 Listed $117,000 AcadianaMLS
  • 1989-06-01 Sold (Public Records) $55,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,498 · -17.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…