CashFlowRE
Sign in Sign up
816 Ruth Dr
C Composite 59.2
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 +23.2/30.0
  • ARV discount +12.9/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.4/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$169,000

816 Ruth Dr · Avondale, LA 70094
3 bd · 1.5 ba · 1,424 sqft · SingleFamily · 605 Days on market
Built 1977 $119/sqft · 12% below area Est $192k · 12% under

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

Listing remarks MLS

Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

Key facts

  • Huge yard
  • Newer cabinets
  • Covered patio

Tags

WOOD BURNING FIREPLACENEWER CABINETSGRANITE COUNTERTOPSCOVERED PATIOHUGE YARD

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 $169k.

Deal economics

  • At list price, monthly cash flow is $239 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#243 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, 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.
  • Market conditions: Rents soft (-0.8%/yr); 186 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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 39% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 605 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 16y ago; this cycle's ask has dropped $40k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $169k implies a 54% 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 $148,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 605 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.04%
Cap rate
8.46%
Cash-on-cash
7.75%
DSCR
1.34
GRM
8.0

CMA / ARV

ARV (median comp)
$191,835
List price
$169,000
Delta
-11.90%
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
157 Elaine Dr 0.19mi 3/2.0 1,316 (-8%) 4mo $210,000 $160 73
504 Ruth Dr 0.40mi 4/2.0 (+1) 1,419 (-0%) 3mo $145,000 $102 71
4144 Landsdown Dr 0.70mi 3/2.0 1,422 (-0%) 2mo $265,820 $187 63
3805 Retreat Dr 0.72mi 3/2.0 1,422 (-0%) 3mo $262,990 $185 62
4136 Goodwood Ct 0.70mi 3/2.0 1,422 (-0%) 7mo $262,990 $185 59
74 Elaine Dr 0.41mi 3/2.0 1,249 (-12%) 4mo $42,107 $34 55
4172 Goodwood Ct 0.73mi 3/2.0 1,498 (+5%) 1mo $278,905 $186 55
3620 Goodwood Ct 0.74mi 3/2.0 1,490 (+5%) 2mo $275,996 $185 54
4136 Landsdown Dr 0.71mi 3/2.0 1,321 (-7%) 9mo $247,990 $188 45
3725 Retreat Dr 0.72mi 3/2.0 1,621 (+14%) 2mo $285,389 $176 40
3600 Goodwood Ct 0.74mi 3/2.0 1,621 (+14%) 4mo $290,730 $179 37
4100 Landsdowne Dr 0.74mi 3/2.0 1,621 (+14%) 8mo $288,770 $178 34

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
-10.3%
Equity multiple
0.63×
Total profit
$-17,280
Equity at exit
$25,198
10-year hold
IRR
-5.7%
Equity multiple
0.68×
Total profit
$-15,220
Equity at exit
$14,612

Cash invested: $47,320 (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
186
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,750 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$120 /mo · $1,444/yr
Insurance
$70
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$239

Break-even live

Break-even rent $1,447
Max offer price $169,000
Occupancy floor 81%

Sensitivity live

Price -10% $335 -5% $287 +0% $239 +5% $191 +10% $143
Rent -10% $101 -5% $170 +0% $239 +5% $308 +10% $377
Rate -1.0pp $324 -0.5pp $282 base $239 +0.5pp $195 +1.0pp $151

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
$42,250
Closing costs
$5,070
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
76 Elaine Dr Westwego, LA 3.0 1.5 1100 $1,500 $1.36 44d 1 0.40mi
89 Marie Dr Westwego, LA 4.0 1.5 1100 $1,600 $1.45 44d 1 0.50mi
101 Ursula Dr Westwego, LA 3.0 1.5 1400 $1,600 $1.14 15d 1 0.69mi
145 S Dexter Dr Westwego, LA 3.0 1.5 1200 $1,400 $1.17 24d 1 1.19mi
304 Butler Dr Westwego, LA 4.0 2.0 1200 $2,300 $1.92 44d 1 1.40mi
185 Carmen Dr Westwego, LA 3.0 1.0 900 $1,600 $1.78 44d 1 1.42mi
116 Felicia Dr Westwego, LA 2.0 2.0 1575 $1,900 $1.21 24d 1 1.46mi

Listing history 40 events

  1. 2026-06-18
    days on market $169,000 Active 605 DOM
  2. 2026-06-17
    days on market $169,000 Active 604 DOM
  3. 2026-06-16
    days on market $169,000 Active 603 DOM
  4. 2026-06-15
    days on market $169,000 Active 602 DOM
  5. 2026-06-13
    days on market $169,000 Active 600 DOM
  6. 2026-06-10
    days on market $169,000 Active 597 DOM
  7. 2026-06-09
    days on market $169,000 Active 596 DOM
  8. 2026-06-08
    days on market $169,000 Active 595 DOM
  9. 2026-06-07
    days on market $169,000 Active 594 DOM
  10. 2026-06-03
    days on market $169,000 Active 590 DOM
  11. 2026-06-02
    days on market $169,000 Active 589 DOM
  12. 2026-06-01
    days on market $169,000 Active 588 DOM
  13. 2026-05-31
    days on market $169,000 Active 587 DOM
  14. 2026-04-22
    price $169,000 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  15. 2026-04-22
    status Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  16. 2026-04-22
    price $169,000 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  17. 2026-04-22
    status Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  18. 2026-04-20
    historical 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  19. 2026-04-16
    status Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  20. 2026-04-16
    status Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  21. 2026-04-16
    price $159,000 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  22. 2026-04-14
    price $159,000 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  23. 2025-11-29
    price $179,000 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  24. 2025-11-12
    historical 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  25. 2025-11-11
    price $179,000 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  26. 2024-11-18
    status Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  27. 2024-11-18
    historical 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  28. 2024-06-04
    price $199,900 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  29. 2024-05-17
    listed $199,900 Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  30. 2024-05-17
    listed $209,000 Active 206-char remark
    Show marketing remark (206 chars)

    Great Starter Home!! This 3 bedroom, 1 1/5 bath home includes a large living room with a wood burning fireplace. Kitchen has newer cabinets and granite countertops also with a covered patio and a huge yard.

  31. 2013-01-28
    soldstatus $110,000
  32. 2013-01-22
    soldstatus $110,000
  33. 2012-05-25
    soldstatus $110,000
  34. 2012-03-02
    soldstatus $110,000
  35. 2011-11-14
    listed $115,000
  36. 2011-11-14
    listed $115,000
  37. 2011-09-27
    listed $115,000
  38. 2011-09-27
    listed $115,000
  39. 2010-11-15
    listed $129,900
  40. 2010-11-15
    listed $129,900

ⓘ 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
$1,444 · $120/mo
Projected year-2 tax
$1,444 · $120/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 · 22 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
$20,999
− Mortgage interest
−$9,467
− Property taxes
−$1,444
− Insurance
−$1,642
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$4,916
Taxable income
$170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$41
After-tax cash flow
$2,827/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 — Avondale

Score
61/100
State rank
#243
US rank
#18430

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Avondale, LA
County
Jefferson Parish · 426,999 people
City population
32,031
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

+30.1% since first listed
27 events — show timeline
  • 2026-04-22 Price Changed $169,000 AcadianaMLS
  • 2026-04-22 Relisted AcadianaMLS
  • 2026-04-22 Price Changed $169,000 GSREIN
  • 2026-04-22 Relisted GSREIN
  • 2026-04-20 Listing Removed GSREIN
  • 2026-04-16 Relisted AcadianaMLS
  • 2026-04-16 Relisted GSREIN
  • 2026-04-16 Price Changed $159,000 GSREIN
  • 2026-04-14 Price Changed $159,000 AcadianaMLS
  • 2025-11-29 Price Changed $179,000 AcadianaMLS
  • 2025-11-12 Listing Removed GSREIN
  • 2025-11-11 Price Changed $179,000 GSREIN
  • 2024-11-18 Relisted GSREIN
  • 2024-11-18 Listing Removed GSREIN
  • 2024-06-04 Price Changed $199,900 GSREIN
  • 2024-05-17 Listed $209,000 GSREIN
  • 2024-05-17 Listed $199,900 AcadianaMLS
  • 2013-01-28 Sold (Public Records) $110,000 Public Records
  • 2013-01-22 Sold (MLS) $110,000 GSREIN
  • 2012-05-25 Sold (Public Records) $110,000 Public Records
  • 2012-03-02 Sold (Public Records) $110,000 Public Records
  • 2011-11-14 Listed $115,000 AcadianaMLS
  • 2011-11-14 Listed $115,000 GSREIN
  • 2011-09-27 Listed $115,000 GSREIN
  • 2011-09-27 Listed $115,000 AcadianaMLS
  • 2010-11-15 Listed $129,900 GSREIN
  • 2010-11-15 Listed $129,900 AcadianaMLS

Property tax history

+1.2%/yr

Latest (2025): $1,444 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…