CashFlowRE
Sign in Sign up
1500 W Esplanade Ave Unit 35D
D+ Composite 48.88
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.7/30.0
  • 1% rule +9.8/10.0
  • Livability +3.9/5.0
  • DSCR +3.1/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$128,000

1500 W Esplanade Ave Unit 35D · Kenner, LA 70065
3 bd · 2.0 ba · 1,725 sqft · Condo · 89 Days on market
Built 1981 $74/sqft · 19% below area Est $159k · 19% under $672/mo HOA · 36% of rent ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious three-bedroom, two-bath condo in Chardonnay Village! The thoughtfully designed layout features one bedroom and a full bath on the main level. The living, dining, and kitchen areas flow seamlessly together in an open-concept design, conducive for both everyday living and entertaining. The living room is highlighted by a cozy wood-burning fireplace with a mantel and recessed lighting, and offers plenty of space for a dining setup and comfortable seating. Additional storage is available with a generously sized closet tucked beneath the stairs, and a washer/dryer combo is included for your convenience. Step through the French doors to enjoy your own private, fenced patio. Upstairs, the oversized primary suite serves as a true retreat, featuring its own fireplace and recessed lighting. The ensuite bathroom includes a large vanity, an impressive 11-foot mirrored closet, and a separate area for the toilet and garden tub/shower. Sliding glass doors open to a private balcony, adding to the suite's appeal. The third bedroom connects to the primary suite, making it an excellent option for a nursery, home office, or dressing room. This space also includes an easily accessible storage closet. Close proximity to retail and grocery stores, restaurants, Lake Pontchartrain to the North with a boat launch, casino and convention/civic center and to the South is Rivertown and the Mississippi River.

Key facts

  • Private fenced patio
  • Private balcony
  • Open concept design

Tags

OPEN CONCEPT DESIGNWOOD BURNING FIREPLACEPRIVATE FENCED PATIOOVERSIZED PRIMARY SUITE11 FOOT MIRRORED CLOSETPRIVATE BALCONY

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 condo listed at $128k.

Deal economics

  • At list price, monthly cash flow is $-62 ($-744/yr) — negative.
  • To cash-flow at today's rent, offer at most $119k (7.0% below list).
  • Meets the 1% rule at list price ($2k rent vs $128k).
  • Recommended offer: $119k (7.0% below list) — sets the bar for cash-flow.

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.
  • 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 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 34% 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 $885 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($120k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: HOA is 36% of rent.
Recommended offer $119,027 (7.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 89 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.48%
Cap rate
5.71%
Cash-on-cash
-2.08%
DSCR
0.91
GRM
5.6

CMA / ARV

ARV (median comp)
$158,860
List price
$128,000
Delta
-19.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-25.7%
Equity multiple
0.17×
Total profit
$-29,794
Equity at exit
$19,085
10-year hold
IRR
-58.6%
Equity multiple
-0.41×
Total profit
$-50,662
Equity at exit
$11,067

Cash invested: $35,840 (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
5.6×

Monthly cashflow live

Estimated rent
$1,892 high interval (Pro) →
Mortgage (P&I)
$671
Tax est. 1.5%
$160 /mo · $1,920/yr
Insurance
$53
HOA
$672
Vacancy / Maint / Mgmt
$397
Net cashflow
$-62

Break-even live

Break-even rent $1,970
Max offer price $119,027
Occupancy floor 98%

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
$32,000
Closing costs
$3,840
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
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 44d 1 0.03mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 44d 1 0.03mi
1500 W Esplanade Ave Unit 29D Kenner, LA 3.0 2.0 1725 $1,900 $1.10 2d 1 0.03mi
1500 W Esplanade Ave Kenner, LA 3.0 2.0 1725 $1,750 $1.01 3d 2 0.03mi
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 4d 1 0.18mi
3345 Cannes Pl Kenner, LA 3.0 2.0 1923 $2,700 $1.40 44d 1 0.43mi
3318 Cannes Pl Kenner, LA 3.0 2.0 1700 $2,100 $1.24 44d 1 0.46mi
3423 Delaware Ave Kenner, LA 4.0 2.0 1215 $1,800 $1.48 4d 1 0.49mi
3308 Delaware Ave Unit C Kenner, LA 2.0 1.5 1125 $1,400 $1.24 44d 1 0.59mi
3304 Delaware Ave Unit B Kenner, LA 2.0 1.5 1100 $1,295 $1.18 4d 1 0.60mi
4018 Arkansas Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 3d 1 0.66mi
3136 Lexington Ave Kenner, LA 4.0 3.0 1722 $2,300 $1.34 24d 1 0.67mi
215 Avant Garde Cir Kenner, LA 2.0 2.0 1200 $1,500 $1.25 3d 1 0.71mi
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 14d 1 0.72mi
3127 Marietta St Kenner, LA 3.0 1.0 1600 $1,600 $1.00 44d 1 0.72mi
1617 Newport Pl #23 Kenner, LA 2.0 1.5 1125 $1,395 $1.24 4d 1 0.72mi
1617 Newport Pl #23 Kenner, LA 2.0 1.5 1125 $1,400 $1.24 44d 1 0.72mi
1620 Newport Pl Kenner, LA 3.0 2.0 1450 $1,550 $1.07 4d 1 0.75mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 0.75mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 0.75mi
1616 Newport Pl Unit A Kenner, LA 3.0 2.0 1100 $1,500 $1.36 44d 1 0.75mi
1600 Newport Pl #4 Kenner, LA 3.0 2.0 1400 $1,550 $1.11 3d 1 0.76mi
1621 42nd St Kenner, LA 3.0 2.0 1550 $1,550 $1.00 44d 1 0.78mi
1625 42nd St Kenner, LA 3.0 2.0 1550 $1,550 $1.00 44d 1 0.79mi
49 Antigua Dr Unit C Kenner, LA 2.0 1.5 1150 $1,450 $1.26 44d 1 0.80mi
53 Antigua Dr Unit D Kenner, LA 2.0 1.5 1325 $1,500 $1.13 24d 1 0.80mi
4101 Delaware Ave Kenner, LA 2.0 1.5 1100 $1,499 $1.36 44d 1 0.81mi
4101 Delaware Ave #6 Kenner, LA 2.0 1.5 1050 $1,350 $1.29 24d 1 0.81mi
1717 42nd St Unit D Kenner, LA 3.0 2.0 1380 $1,550 $1.12 44d 1 0.84mi
4129 Chateau Blvd Unit C Kenner, LA 2.0 1.5 1400 $1,425 $1.02 4d 1 0.86mi
61 Emile Ave Kenner, LA 3.0 2.0 1450 $1,900 $1.31 44d 1 0.87mi
4204 Chateau Blvd Unit A Kenner, LA 2.0 1.5 1100 $1,300 $1.18 44d 1 0.94mi
3608 E Louisiana State Dr Kenner, LA 3.0 2.0 1800 $2,275 $1.26 2d 1 0.94mi
3245 Iowa Ave Kenner, LA 4.0 2.0 1800 $2,300 $1.28 21d 1 0.95mi
4204 Asher Ct Apt D Kenner, LA 2.0 1.5 1250 $1,250 $1.00 14d 1 0.98mi
4230 Chateau Blvd Unit C Kenner, LA 2.0 2.0 1100 $1,300 $1.18 24d 1 1.01mi
4144 Georgia Ave Unit D Kenner, LA 2.0 2.0 1050 $1,450 $1.38 24d 1 1.02mi
4212 Arbor Ct Unit D Kenner, LA 2.0 1.5 1079 $1,320 $1.22 44d 1 1.03mi
4145 Idaho Ave Unit D Kenner, LA 2.0 2.5 1200 $1,550 $1.29 44d 1 1.04mi
2150 42nd St Unit B310 Kenner, LA 2.0 2.0 1100 $1,495 $1.36 14d 1 1.07mi

HOA detail condo

Monthly dues
$672 · $8,064/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    days on market $128,000 Active 89 DOM
  2. 2026-06-17
    days on market $128,000 Active 88 DOM
  3. 2026-06-16
    days on market $128,000 Active 87 DOM
  4. 2026-06-15
    days on market $128,000 Active 86 DOM
  5. 2026-06-13
    days on market $128,000 Active 84 DOM
  6. 2026-06-10
    days on market $128,000 Active 81 DOM
  7. 2026-06-09
    days on market $128,000 Active 80 DOM
  8. 2026-06-08
    days on market $128,000 Active 79 DOM
  9. 2026-06-07
    days on market $128,000 Active 78 DOM
  10. 2026-06-03
    days on market $128,000 Active 74 DOM
  11. 2026-06-02
    days on market $128,000 Active 73 DOM
  12. 2026-06-01
    days on market $128,000 Active 72 DOM
  13. 2026-05-31
    days on market $128,000 Active 71 DOM
  14. 2026-03-21
    listed $128,000 Active 1426-char remark
    Show marketing remark (1432 chars)

    Welcome to this spacious three-bedroom, two-bath condo in Chardonnay Village! The thoughtfully designed layout features one bedroom and a full bath on the main level. The living, dining, and kitchen areas flow seamlessly together in an open-concept design, conducive for both everyday living and entertaining. The living room is highlighted by a cozy wood-burning fireplace with a mantel and recessed lighting, and offers plenty of space for a dining setup and comfortable seating. Additional storage is available with a generously sized closet tucked beneath the stairs, and a washer/dryer combo is included for your convenience. Step through the French doors to enjoy your own private, fenced patio. Upstairs, the oversized primary suite serves as a true retreat, featuring its own fireplace and recessed lighting. The ensuite bathroom includes a large vanity, an impressive 11-foot mirrored closet, and a separate area for the toilet and garden tub/shower. Sliding glass doors open to a private balcony, adding to the suite’s appeal. The third bedroom connects to the primary suite, making it an excellent option for a nursery, home office, or dressing room. This space also includes an easily accessible storage closet. Close proximity to retail and grocery stores, restaurants, Lake Pontchartrain to the North with a boat launch, casino and convention/civic center and to the South is Rivertown and the Mississippi River.

  15. 2026-03-21
    listed $128,000 Active 1432-char remark
    Show marketing remark (1432 chars)

    Welcome to this spacious three-bedroom, two-bath condo in Chardonnay Village! The thoughtfully designed layout features one bedroom and a full bath on the main level. The living, dining, and kitchen areas flow seamlessly together in an open-concept design, conducive for both everyday living and entertaining. The living room is highlighted by a cozy wood-burning fireplace with a mantel and recessed lighting, and offers plenty of space for a dining setup and comfortable seating. Additional storage is available with a generously sized closet tucked beneath the stairs, and a washer/dryer combo is included for your convenience. Step through the French doors to enjoy your own private, fenced patio. Upstairs, the oversized primary suite serves as a true retreat, featuring its own fireplace and recessed lighting. The ensuite bathroom includes a large vanity, an impressive 11-foot mirrored closet, and a separate area for the toilet and garden tub/shower. Sliding glass doors open to a private balcony, adding to the suite’s appeal. The third bedroom connects to the primary suite, making it an excellent option for a nursery, home office, or dressing room. This space also includes an easily accessible storage closet. Close proximity to retail and grocery stores, restaurants, Lake Pontchartrain to the North with a boat launch, casino and convention/civic center and to the South is Rivertown and the Mississippi River.

  16. 2024-01-26
    price $145,000
  17. 2023-10-20
    listed $145,000 Active
  18. 2006-01-26
    soldstatus $135,000
  19. 2005-09-16
    listed $142,500
  20. 2005-09-16
    listed $142,500

ⓘ 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
$22,702
− Mortgage interest
−$7,170
− Property taxes
−$1,920
− Insurance
−$640
− Repairs & maintenance
−$1,816
− Management
−$1,816
− HOA
−$8,064
− Depreciation
−$3,724
Taxable loss
−$2,448
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$587
After-tax cash flow
$-157/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

-10.2% since first listed
7 events — show timeline
  • 2026-03-21 Listed $128,000 GSREIN
  • 2026-03-21 Listed $128,000 AcadianaMLS
  • 2024-01-26 Price Changed $145,000 GSREIN
  • 2023-10-20 Listed $145,000 AcadianaMLS
  • 2006-01-26 Sold (MLS) $135,000 GSREIN
  • 2005-09-16 Listed $142,500 AcadianaMLS
  • 2005-09-16 Listed $142,500 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…