CashFlowRE
Sign in Sign up
2229 Kenneth Dr
B+ Composite 78.77
Why this score? — see what drove the B+ 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.8/10.0

$92,600

2229 Kenneth Dr · Violet, LA 70092
3 bd · 1.0 ba · 1,000 sqft · SingleFamily · 701 Days on market
Built 1970 5,022 sqft lot $93/sqft · 41% below area Est $157k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Opportunity to own this single-family home oozing with potential. This home was built in 1970 and features 3 bedrooms and 1 bathroom, with plenty of living space. * * * SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. * * *

Key facts

  • 5,022 sq ft lot
  • Parking
  • Built 1970

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/1.0-bath single-family listed at $93k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $93k).
  • Recommended offer: $81k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#269 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Market conditions: 53 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 112 units permitted in St. Bernard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $640 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. Bernard County population projected at +89% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 701 days — a 12% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 32y 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: 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 $81,488 (12.0% below list)

Questions for the listing agent

  1. It's been on market 701 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 1970 — 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 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. 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
1.53%
Cap rate
12.43%
Cash-on-cash
21.91%
DSCR
1.97
GRM
5.4

CMA / ARV

ARV (median comp)
$157,426
List price
$92,600
Delta
-41.18%
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
2404 Kenneth Dr 0.11mi 3/1.5 1,000 (0%) 11mo $40,000 $40 84
2321 Kenneth Dr 0.08mi 3/1.5 1,065 (+6%) 11mo $145,000 $136 74
15 Victorian Ct 0.46mi 3/2.0 1,007 (+1%) 1mo $154,000 $153 72
2213 Caluda Ln 0.14mi 3/2.0 1,087 (+9%) 10mo $105,000 $97 66
2128 Guerra Dr 0.14mi 3/1.5 1,089 (+9%) 19mo $85,000 $78 61
2609 Shannon Dr 0.37mi 3/1.0 1,093 (+9%) 12mo $48,000 $44 57
2712 Guerra Dr 0.39mi 3/1.5 1,120 (+12%) 4mo $70,000 $63 56
2509 Shannon Dr 0.36mi 3/2.0 1,119 (+12%) 6mo $118,000 $105 55
3300 Daniel Dr 0.65mi 3/1.0 1,050 (+5%) 12mo $114,000 $109 52
34 Jupiter Cir 0.60mi 3/1.0 1,050 (+5%) 19mo $178,000 $170 48
5908 3rd St 0.66mi 2/1.0 (-1) 1,115 (+12%) 1mo $145,000 $130 44
2013 Meraux Ln 0.58mi 3/1.0 1,068 (+7%) 22mo $167,000 $156 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.7%
Equity multiple
1.42×
Total profit
$10,977
Equity at exit
$13,807
10-year hold
IRR
19.8%
Equity multiple
2.67×
Total profit
$43,198
Equity at exit
$8,006

Cash invested: $25,928 (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 70092

Home prices YoY
-3.7%
Active inventory
53
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,417 medium interval (Pro) →
Mortgage (P&I)
$486
Tax from tax record
$122 /mo · $1,460/yr
Insurance
$39
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$407

Break-even live

Break-even rent $902
Max offer price $92,600
Occupancy floor 66%

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
$23,150
Closing costs
$2,778
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2408 Francis St Violet, LA 2.0 2.0 1350 $1,650 $1.22 43d 1 0.74mi
1924 Tusa Dr Violet, LA 2.0 1.0 800 $1,200 $1.50 23d 1 0.74mi

Listing history 24 events

  1. 2026-06-18
    days on market $92,600 Active 701 DOM
  2. 2026-06-17
    days on market $92,600 Active 700 DOM
  3. 2026-06-16
    days on market $92,600 Active 699 DOM
  4. 2026-06-15
    days on market $92,600 Active 698 DOM
  5. 2026-06-13
    days on market $92,600 Active 696 DOM
  6. 2026-06-10
    days on market $92,600 Active 693 DOM
  7. 2026-06-09
    days on market $92,600 Active 692 DOM
  8. 2026-06-08
    days on market $92,600 Active 691 DOM
  9. 2026-06-07
    days on market $92,600 Active 690 DOM
  10. 2026-06-03
    days on market $92,600 Active 686 DOM
  11. 2026-06-02
    days on market $92,600 Active 685 DOM
  12. 2026-06-01
    days on market $92,600 Active 684 DOM
  13. 2026-05-31
    days on market $92,600 Active 683 DOM
  14. 2024-07-16
    listed $92,600 Active 390-char remark
    Show marketing remark (381 chars)

    Great Opportunity to own this single-family home oozing with potential. This home was built in 1970 and features 3 bedrooms and 1 bathroom, with plenty of living space. ***SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. ***

  15. 2024-07-16
    listed $92,600 Active 381-char remark
    Show marketing remark (381 chars)

    Great Opportunity to own this single-family home oozing with potential. This home was built in 1970 and features 3 bedrooms and 1 bathroom, with plenty of living space. ***SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. ***

  16. 2009-03-06
    soldstatus $96,000
  17. 2007-12-27
    soldstatus $17,500
  18. 1999-09-27
    soldstatus $38,900
  19. 1999-09-23
    soldstatus $38,900
  20. 1999-03-28
    listed $39,900
  21. 1999-03-28
    listed $39,900
  22. 1994-03-28
    soldstatus $28,000
  23. 1994-01-13
    listed $43,000
  24. 1994-01-13
    listed $43,000

ⓘ 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
$1,460 · $122/mo
Projected year-2 tax
$1,460 · $122/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) · 60% 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 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
$17,001
− Mortgage interest
−$5,187
− Property taxes
−$1,460
− Insurance
−$1,260
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$2,694
Taxable income
$3,679
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$883
After-tax cash flow
$4,000/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)

No district data.

Livability — Violet

Score
59/100
State rank
#269
US rank
#19722

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Violet, LA
City population
6,784
Population (ZIP)
6,784

Population outlook (St. Bernard County) Hauer SSP2

Today (2025)
66,513 people
By 2030
77,768 · +16.9%
By 2040
101,296 · +52.3%
By 2050
125,770 · +89.1%
By 2075
188,160 · +182.9%
By 2100
239,339 · +259.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 46% Black 43% Hispanic / Latino 9% Two or more races 6% Native American 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 11% Iranian 1% Hispanic 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · St. Bernard

2024 margin
Strong R (+29.3) · D 34.5% · R 63.8% · Other 1.7%
2008→2024 swing
+16.1pp toward D · 2008: -45.4pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+28.5 2016: R+33.4 2012: R+24.7 2008: R+45.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.36%
Current HPI
218.6728
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+115.3% since first listed
11 events — show timeline
  • 2024-07-16 Listed $92,600 AcadianaMLS
  • 2024-07-16 Listed $92,600 GSREIN
  • 2009-03-06 Sold (Public Records) $96,000 Public Records
  • 2007-12-27 Sold (Public Records) $17,500 Public Records
  • 1999-09-27 Sold (Public Records) $38,900 Public Records
  • 1999-09-23 Sold (MLS) $38,900 GSREIN
  • 1999-03-28 Listed $39,900 GSREIN
  • 1999-03-28 Listed $39,900 AcadianaMLS
  • 1994-03-28 Sold (MLS) $28,000 GSREIN
  • 1994-01-13 Listed $43,000 AcadianaMLS
  • 1994-01-13 Listed $43,000 GSREIN

Property tax history

+1.0%/yr

Latest (2025): $1,460 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…