CashFlowRE
Sign in Sign up
916 W Krueger Ln
C+ Composite 60.37
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$87,000

916 W Krueger Ln · Bridge City, LA 70094
3 bd · 1.5 ba · 1,300 sqft · SingleFamily · 8 Days on market
Built 1973 10,564 sqft lot Est $74k · 17% over

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

Listing remarks

Estate Sale 916 West Krueger Lane, Westwego, Louisiana An exceptional opportunity awaits in this estate property located on quiet West Krueger Lane in Westwego. Set on a spacious 10,564-square-foot lot, this classic Louisiana home holds strong potential for restoration or redevelopment in a rapidly growing area. The residence has been vacant for some time and is ready for a fresh vision. Offering solid bones and timeless charm, its an ideal fixer-upper for investors, renovators, or buyers seeking to bring new life to a beloved property. This home is being sold as is with no repairs or warranties by the estate. Its location offers easy access to shopping, schools, and main thoroughfaresjus

Key facts

  • Spacious lot
  • 0.24 acre lot
  • Built 1973

Tags

SPACIOUS LOTEASY ACCESS TO SHOPPINGMINUTES FROM NEW ORLEANS METRO

Property features AI

Exterior

  • Home design: House
  • Exterior features: Lot of approximately 10,564 sq ft

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/1.5-bath single-family listed at $87k.

Deal economics

  • At list price, monthly cash flow is $693 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $87k).

Location & tenants

  • Location reads 61/100 on livability (#225 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; 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: Ray St. Pierre Academy For Advanced Studies (math 82% / reading 82%, grade A+, #9 of 646 statewide, top 1%, 336 students, 26% FRL); Emmett C.Gilbert School of Excellence At Ford (math 15% / reading 23%, grade F, #463 of 646 statewide, top 72%, 689 students, 80% FRL); L.W. Higgins High School (math 14% / reading 25%, grade F, #186 of 265 statewide, top 73%, 996 students, 70% FRL).
  • Market conditions: Rents soft (-0.8%/yr); 188 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 37% 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 $601 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,000

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
1.90%
Cap rate
16.76%
Cash-on-cash
37.39%
DSCR
2.66
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$74,100
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
912 N Clark Ln 0.13mi 3/2.0 1,210 (-7%) 20mo $55,000 $45 64
901 N Clark Ln 0.15mi 3/2.0 1,200 (-8%) 18mo $220,000 $183 63
9416 Cabildo Ln 0.16mi 4/2.0 (+1) 1,411 (+8%) 10mo $81,000 $57 63

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
26.0%
Equity multiple
2.03×
Total profit
$25,205
Equity at exit
$12,972
10-year hold
IRR
31.8%
Equity multiple
3.47×
Total profit
$60,171
Equity at exit
$7,522

Cash invested: $24,360 (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
188
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$456
Tax from tax record
$53 /mo · $641/yr
Insurance
$36
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$693

Break-even live

Break-even rent $775
Max offer price $87,000
Occupancy floor 53%

Sensitivity live

Price -10% $742 -5% $717 +0% $693 +5% $668 +10% $643
Rent -10% $562 -5% $627 +0% $693 +5% $758 +10% $823
Rate -1.0pp $736 -0.5pp $715 base $693 +0.5pp $670 +1.0pp $647

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
$21,750
Closing costs
$2,610
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
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 25d 1 0.80mi
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 45d 1 0.92mi
1433 Utah Beach Dr Bridge City, LA 1.0–3.0 1.0–1.5 747 $1,150 $1.54 6d 6 1.12mi
412 Avenue A Westwego, LA 2.0 1.0 1103 $1,500 $1.36 45d 1 1.15mi
1060 Avenue B Unit A Westwego, LA 3.0 2.0 1124 $1,550 $1.38 25d 1 1.17mi
900 Avenue H Unit D Westwego, LA 2.0 1.5 992 $1,300 $1.31 22d 1 1.29mi
958 Avenue B Westwego, LA 2.0 1.0 1018 $1,500 $1.47 45d 1 1.30mi
309 5th St Bridge City, LA 3.0 2.0 1160 $1,550 $1.34 25d 1 1.37mi
1020 Mono Ct Westwego, LA 3.0 2.0 1400 $1,750 $1.25 45d 1 1.39mi

Listing history 3 events

  1. 2025-10-21
    historical Under Contract
  2. 2025-10-13
    listed $87,000 Active
  3. 1997-11-01
    soldstatus

ⓘ 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
$641 · $53/mo
Projected year-2 tax
$641 · $53/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 · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,822
− Mortgage interest
−$4,873
− Property taxes
−$641
− Insurance
−$1,232
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$2,531
Taxable income
$7,373
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,769
After-tax cash flow
$6,542/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 — Bridge City

Score
61/100
State rank
#225
US rank
#17357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridge City, LA
County
Jefferson Parish · 426,999 people
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

3 events — show timeline
  • 2025-10-21 Contingent ForSaleByOwner.com
  • 2025-10-13 Listed $87,000 ForSaleByOwner.com
  • 1997-11-01 Sold (Public Records) Public Records

Property tax history

+1.1%/yr

Latest (2025): $641 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…