CashFlowRE
Sign in Sign up
90 Kathi Ln
C Composite 55.88
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 +23.3/30.0
  • ARV discount +9.6/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.2/10.0
  • 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

$168,000

90 Kathi Ln · Avondale, LA 70094
3 bd · 1.5 ba · 1,057 sqft · SingleFamily · 42 Days on market
Built 1964 $159/sqft · at area comps Est $176k · at est.

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

Listing remarks MLS

Charming 3 bedroom home featuring 1 full bath and 1 half bath, located in an X flood zone. This carpet free property offers peace of mind with a metal roof installed in 2021 and newer windows throughout. The interior includes thoughtful updates, with new flooring in the kitchen and dining area and a recently renovated kitchen complete with new cabinets and updated electrical outlet. Step outside to enjoy a spacious covered patio overlooking a fully fenced backyard, perfect for entertaining or relaxing. The above ground pool is partially set in-ground, adding both function and appeal to the outdoor space. A 1/2 car garage provides convenient storage. Ideally situated within walking distance to the neighborhood park and playground, this home also offers easy access to Highway 90, the Westbank Expressway, and Elmwood. Enjoy nearby shopping, dining, and entertainment just minutes away.

Key facts

  • Metal roof
  • New flooring
  • Renovated kitchen

Tags

METAL ROOFNEWER WINDOWSNEW FLOORINGRENOVATED KITCHENCOVERED PATIOFULLY FENCED BACKYARD

Property features AI

Finance

  • Other: Both above-ground and in-ground pool features noted

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Vinyl siding exterior; Metal roof; Slab foundation; Property in very good condition
  • Construction: Built with vinyl siding; Metal roof; Slab foundation
  • Exterior features: Fenced yard; City lot; Rectangular lot; Lot dimensions approximately 63 x 100

Interior

  • Kitchen: Range
  • Bedrooms: Total rooms: 6
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s)

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 $168k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $163k (3.0% 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.
  • 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; 12 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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 38% 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 42 days — a 3% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 26y 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 $88k; list at $168k implies a 91% gain — meaningful room to come down on a strong offer.
Recommended offer $162,960 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.02%
Cap rate
8.49%
Cash-on-cash
7.85%
DSCR
1.35
GRM
8.2

CMA / ARV

ARV (median comp)
$176,027
List price
$168,000
Delta
-4.56%
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
168 N Betty Ln 0.21mi 3/1.5 1,100 (+4%) 3mo $158,000 $144 81
173 S Tish Dr 0.43mi 3/2.0 1,058 (+0%) 1mo $130,000 $123 77
248 Jamie Blvd 0.14mi 3/1.0 996 (-6%) 10mo $70,000 $70 74
108 Carmen Dr 0.07mi 3/1.5 1,009 (-4%) 20mo $149,000 $148 73
164 Yvonne Dr 0.33mi 3/1.0 1,167 (+10%) 2mo $139,500 $120 63
172 Cambay Dr 0.24mi 3/2.0 1,132 (+7%) 15mo $179,000 $158 63
181 Rosalie Dr 0.63mi 3/1.5 1,109 (+5%) 2mo $105,000 $95 60
156 Felicia Dr 0.22mi 2/1.0 (-1) 935 (-12%) 10mo $156,000 $167 55
245 W Tish Dr 0.37mi 3/1.5 1,190 (+13%) 9mo $149,000 $125 54
165 Felicia Dr 0.26mi 3/2.0 1,193 (+13%) 20mo $193,500 $162 48
101 Dialita Dr 0.65mi 3/2.0 1,195 (+13%) 2mo $205,000 $172 45
112 Mandy Dr 0.58mi 3/1.0 940 (-11%) 20mo $127,900 $136 36

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
-7.5%
Equity multiple
0.73×
Total profit
$-12,671
Equity at exit
$25,049
10-year hold
IRR
-1.9%
Equity multiple
0.89×
Total profit
$-5,318
Equity at exit
$14,526

Cash invested: $47,040 (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
8.2×

Monthly cashflow live

Estimated rent
$1,707 high interval (Pro) →
Mortgage (P&I)
$881
Tax from tax record
$89 /mo · $1,074/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$308

Break-even live

Break-even rent $1,317
Max offer price $168,000
Occupancy floor 77%

Sensitivity live

Price -10% $403 -5% $355 +0% $308 +5% $260 +10% $213
Rent -10% $173 -5% $240 +0% $308 +5% $375 +10% $443
Rate -1.0pp $392 -0.5pp $351 base $308 +0.5pp $264 +1.0pp $220

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
$42,000
Closing costs
$5,040
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
185 Carmen Dr Westwego, LA 3.0 1.0 900 $1,600 $1.78 45d 1 0.32mi
113 Jeanne Dr Westwego, LA 3.0 2.0 800 $1,950 $2.44 16d 1 0.82mi
441 Butler Dr Westwego, LA 3.0 2.0 1200 $1,450 $1.21 25d 1 0.85mi
441 Butler Dr Westwego, LA 3.0 1.5 1200 $1,450 $1.21 45d 1 0.85mi
304 Butler Dr Westwego, LA 4.0 2.0 1200 $2,300 $1.92 45d 1 0.86mi
101 Ursula Dr Westwego, LA 3.0 1.5 1400 $1,600 $1.14 16d 1 0.90mi
384 Layman St Westwego, LA 3.0 2.0 1258 $1,560 $1.24 45d 1 1.05mi
89 Marie Dr Westwego, LA 4.0 1.5 1100 $1,600 $1.45 45d 1 1.12mi
145 S Dexter Dr Westwego, LA 3.0 1.5 1200 $1,400 $1.17 25d 1 1.14mi
351 Glendella Dr Westwego, LA 3.0 1.5 1350 $1,450 $1.07 6d 1 1.18mi
351 Glendella Dr Westwego, LA 3.0 1.5 1200 $1,600 $1.33 45d 1 1.18mi
76 Elaine Dr Westwego, LA 3.0 1.5 1100 $1,500 $1.36 45d 1 1.29mi

Listing history 33 events

  1. 2026-06-21
    days on market $168,000 Active 42 DOM
  2. 2026-06-18
    days on market $168,000 Active 39 DOM
  3. 2026-06-17
    days on market $168,000 Active 38 DOM
  4. 2026-06-16
    days on market $168,000 Active 37 DOM
  5. 2026-06-16
    status $168,000 Active 36 DOM
  6. 2026-06-08
    status $168,000 Pending 36 DOM
  7. 2026-06-07
    days on market $168,000 Active 36 DOM
    Show marketing remark (894 chars)

    Charming 3 bedroom home featuring 1 full bath and 1 half bath, located in an X flood zone. This carpet free property offers peace of mind with a metal roof installed in 2021 and newer windows throughout. The interior includes thoughtful updates, with new flooring in the kitchen and dining area and a recently renovated kitchen complete with new cabinets and updated electrical outlet. Step outside to enjoy a spacious covered patio overlooking a fully fenced backyard, perfect for entertaining or relaxing. The above ground pool is partially set in-ground, adding both function and appeal to the outdoor space. A 1/2 car garage provides convenient storage. Ideally situated within walking distance to the neighborhood park and playground, this home also offers easy access to Highway 90, the Westbank Expressway, and Elmwood. Enjoy nearby shopping, dining, and entertainment just minutes away.

  8. 2026-06-03
    days on market $168,000 Active 32 DOM
  9. 2026-06-02
    days on market $168,000 Active 31 DOM
  10. 2026-06-01
    days on market $168,000 Active 30 DOM
  11. 2026-06-01
    price $168,000 Active 29 DOM
  12. 2026-05-31
    days on market $175,000 Active 29 DOM
    Show marketing remark (894 chars)

    Charming 3 bedroom home featuring 1 full bath and 1 half bath, located in an X flood zone. This carpet free property offers peace of mind with a metal roof installed in 2021 and newer windows throughout. The interior includes thoughtful updates, with new flooring in the kitchen and dining area and a recently renovated kitchen complete with new cabinets and updated electrical outlet. Step outside to enjoy a spacious covered patio overlooking a fully fenced backyard, perfect for entertaining or relaxing. The above ground pool is partially set in-ground, adding both function and appeal to the outdoor space. A 1/2 car garage provides convenient storage. Ideally situated within walking distance to the neighborhood park and playground, this home also offers easy access to Highway 90, the Westbank Expressway, and Elmwood. Enjoy nearby shopping, dining, and entertainment just minutes away.

  13. 2026-05-02
    listed $175,000 Active 894-char remark
    Show marketing remark (894 chars)

    Charming 3 bedroom home featuring 1 full bath and 1 half bath, located in an X flood zone. This carpet free property offers peace of mind with a metal roof installed in 2021 and newer windows throughout. The interior includes thoughtful updates, with new flooring in the kitchen and dining area and a recently renovated kitchen complete with new cabinets and updated electrical outlet. Step outside to enjoy a spacious covered patio overlooking a fully fenced backyard, perfect for entertaining or relaxing. The above ground pool is partially set in-ground, adding both function and appeal to the outdoor space. A 1/2 car garage provides convenient storage. Ideally situated within walking distance to the neighborhood park and playground, this home also offers easy access to Highway 90, the Westbank Expressway, and Elmwood. Enjoy nearby shopping, dining, and entertainment just minutes away.

  14. 2026-05-02
    listed $175,000 Active 894-char remark
    Show marketing remark (894 chars)

    Charming 3 bedroom home featuring 1 full bath and 1 half bath, located in an X flood zone. This carpet free property offers peace of mind with a metal roof installed in 2021 and newer windows throughout. The interior includes thoughtful updates, with new flooring in the kitchen and dining area and a recently renovated kitchen complete with new cabinets and updated electrical outlet. Step outside to enjoy a spacious covered patio overlooking a fully fenced backyard, perfect for entertaining or relaxing. The above ground pool is partially set in-ground, adding both function and appeal to the outdoor space. A 1/2 car garage provides convenient storage. Ideally situated within walking distance to the neighborhood park and playground, this home also offers easy access to Highway 90, the Westbank Expressway, and Elmwood. Enjoy nearby shopping, dining, and entertainment just minutes away.

  15. 2026-03-17
    status Active
  16. 2026-03-09
    status Pending
  17. 2026-02-06
    price $169,900
  18. 2026-02-06
    price $169,900
  19. 2026-02-06
    listed $165,000 Active
  20. 2017-04-10
    soldstatus $88,000
  21. 2017-04-07
    soldstatus $88,000 Sold
  22. 2017-03-21
    status Under Contract
  23. 2017-02-26
    historical Pending Continue to Show
  24. 2017-01-25
    price $92,500
  25. 2016-12-14
    price $99,900
  26. 2016-11-09
    listed $114,900 Active
  27. 2016-11-07
    listed $92,500
  28. 2010-04-23
    listed $53,460
  29. 2010-04-23
    listed $53,460
  30. 2000-03-17
    soldstatus $64,000
  31. 2000-03-01
    soldstatus $64,000
  32. 2000-02-29
    listed $64,000
  33. 2000-02-29
    listed $64,000

ⓘ 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
$1,074 · $89/mo
Projected year-2 tax
$1,074 · $89/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,480
− Mortgage interest
−$9,411
− Property taxes
−$1,074
− Insurance
−$840
− Repairs & maintenance
−$1,638
− Management
−$1,638
− Depreciation
−$4,887
Taxable income
$992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$238
After-tax cash flow
$3,455/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

+162.5% since first listed
27 events — show timeline
  • 2026-06-15 Relisted AcadianaMLS
  • 2026-06-15 Relisted GSREIN
  • 2026-06-07 Pending AcadianaMLS
  • 2026-06-07 Pending GSREIN
  • 2026-05-31 Price Changed $168,000 AcadianaMLS
  • 2026-05-31 Price Changed $168,000 GSREIN
  • 2026-05-02 Listed $175,000 GSREIN
  • 2026-05-02 Listed $175,000 AcadianaMLS
  • 2026-03-17 Relisted AcadianaMLS
  • 2026-03-09 Pending AcadianaMLS
  • 2026-02-06 Price Changed $169,900 AcadianaMLS
  • 2026-02-06 Price Changed $169,900 GSREIN
  • 2026-02-06 Listed $165,000 AcadianaMLS
  • 2017-04-10 Sold (Public Records) $88,000 Public Records
  • 2017-04-07 Sold (MLS) $88,000 GSREIN
  • 2017-03-21 Pending GSREIN
  • 2017-02-26 Contingent GSREIN
  • 2017-01-25 Price Changed $92,500 GSREIN
  • 2016-12-14 Price Changed $99,900 GSREIN
  • 2016-11-09 Listed $114,900 GSREIN
  • 2016-11-07 Listed $92,500 AcadianaMLS
  • 2010-04-23 Listed $53,460 GSREIN
  • 2010-04-23 Listed $53,460 AcadianaMLS
  • 2000-03-17 Sold (MLS) $64,000 GSREIN
  • 2000-03-01 Sold (Public Records) $64,000 Public Records
  • 2000-02-29 Listed $64,000 AcadianaMLS
  • 2000-02-29 Listed $64,000 GSREIN

Property tax history

+1.8%/yr

Latest (2025): $1,074 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…