CashFlowRE
Sign in Sign up
2417 Tattersall Dr
D Composite 41.51
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).

  • Cash flow +15.2/30.0
  • ARV discount +8.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +3.5/10.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$245,000

2417 Tattersall Dr · Woodmere, LA 70058
4 bd · 2.0 ba · 2,127 sqft · SingleFamily · 113 Days on market
Built 1978 6,098 sqft lot $115/sqft · at area comps Est $250k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home! This very spacious 4BR/2BA home is located in Woodmere Subdivision, a quiet, established neighborhood with convenient access to local shopping, schools, and everyday amenities. This is a structurally sound home with a solid raised foundation. It features new solar panels and a brand-new heat pump system for energy efficiency and lower utility costs. Inside, you'll find a formal living room, den, kitchen and dining area, and a large California room that provides flexible space for gatherings, hobbies, additional living area or whatever you can dream up. The primary features an ensuite and there are three spacious additional bedrooms and an additional bath. The fully fenced yard offers privacy and space to enjoy the outdoors, and the covered back patio is ideal for relaxing or entertaining. This home is a fabulous opportunity for buyers who want a well-built home in a strong location with room to personalize.

Key facts

  • Heat pump system
  • Covered back patio
  • California room

Tags

SOLAR PANELSHEAT PUMP SYSTEMCALIFORNIA ROOMFULLY FENCED YARDCOVERED BACK PATIO

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 4-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $20 ($235/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (14.7% below list).
  • Recommended offer: $209k (14.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#216 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities 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 falling (-3.9%/yr); 187 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($62k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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 $170k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $208,873 (14.7% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  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 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
0.85%
Cap rate
6.71%
Cash-on-cash
1.51%
DSCR
1.07
GRM
9.8

CMA / ARV

ARV (median comp)
$250,288
List price
$245,000
Delta
-2.11%
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
3872 Accacia Ln 0.38mi 4/2.0 2,164 (+2%) 1mo $245,000 $113 79
2513 Bark Ave 0.47mi 4/2.0 2,200 (+3%) 2mo $320,000 $145 70
3832 Redbud Ln 0.45mi 3/2.5 (-1) 2,100 (-1%) 0mo $121,600 $58 70
2513 W Catawba Dr 0.25mi 3/2.0 (-1) 1,986 (-7%) 5mo $244,800 $123 68
3853 S Deerwood Dr 0.33mi 4/2.5 2,280 (+7%) 4mo $285,000 $125 68
3889 Chriswood Ln 0.49mi 3/2.5 (-1) 2,118 (-0%) 2mo $120,000 $57 67
3860 N Deerwood Dr 0.31mi 4/2.5 2,332 (+10%) 2mo $150,000 $64 66
3837 Deer Run Ln 0.40mi 3/2.0 (-1) 1,986 (-7%) 4mo $138,000 $69 62
2316 Alex Kornman Blvd 0.53mi 4/3.5 2,055 (-3%) 4mo $286,000 $139 60
4065 Post Dr 0.43mi 4/2.0 1,883 (-12%) 3mo $110,000 $58 58
3884 Chinkapin St 0.59mi 4/2.5 2,275 (+7%) 1mo $233,000 $102 58
3864 Nathan Kornman Dr 0.67mi 3/2.0 (-1) 1,986 (-7%) 2mo $228,000 $115 51

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
-19.1%
Equity multiple
0.35×
Total profit
$-44,581
Equity at exit
$36,530
10-year hold
IRR
-19.1%
Equity multiple
0.11×
Total profit
$-60,898
Equity at exit
$21,183

Cash invested: $68,600 (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 70058

Rents YoY
-3.9%
Active inventory
187
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,089 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$177 /mo · $2,126/yr
Insurance
$102
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$20

Break-even live

Break-even rent $2,064
Max offer price $245,000
Occupancy floor 94%

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
$61,250
Closing costs
$7,350
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
2424 Oakmere Dr Harvey, LA 4.0 2.0 3000 $2,400 $0.80 23d 1 0.17mi
4016 S Dells St Harvey, LA 4.0 2.0 1750 $2,000 $1.14 43d 1 0.18mi
2236 Litchwood Ln Harvey, LA 4.0 2.0 1800 $2,200 $1.22 3d 1 0.47mi
2236 Litchwood Ln Harvey, LA 4.0 2.0 1800 $2,200 $1.22 2d 1 0.47mi
2612 Susie Ct Marrero, LA 3.0 2.0 1852 $2,200 $1.19 20d 1 0.84mi
5007 Towering Oaks Ave Marrero, LA 3.0 2.0 1400 $1,700 $1.21 43d 1 1.25mi
5128 Eden Roc Dr Marrero, LA 3.0 2.0 1400 $1,750 $1.25 4d 1 1.34mi
2713 W Friendship Dr Harvey, LA 3.0 2.0 1750 $1,850 $1.06 23d 1 1.40mi
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 2d 1 1.45mi

Listing history 26 events

  1. 2026-06-18
    days on market $245,000 Active 113 DOM
  2. 2026-06-17
    days on market $245,000 Active 112 DOM
  3. 2026-06-16
    days on market $245,000 Active 111 DOM
  4. 2026-06-15
    days on market $245,000 Active 110 DOM
  5. 2026-06-13
    days on market $245,000 Active 108 DOM
  6. 2026-06-10
    days on market $245,000 Active 105 DOM
  7. 2026-06-09
    days on market $245,000 Active 104 DOM
  8. 2026-06-08
    days on market $245,000 Active 103 DOM
  9. 2026-06-07
    days on market $245,000 Active 102 DOM
  10. 2026-06-03
    days on market $245,000 Active 98 DOM
  11. 2026-06-02
    days on market $245,000 Active 97 DOM
  12. 2026-06-01
    days on market $245,000 Active 96 DOM
  13. 2026-05-31
    days on market $245,000 Active 95 DOM
  14. 2026-05-09
    price $245,000 934-char remark
    Show marketing remark (940 chars)

    Welcome home! This very spacious 4BR/2BA home is located in Woodmere Subdivision, a quiet, established neighborhood with convenient access to local shopping, schools, and everyday amenities. This is a structurally sound home with a solid raised foundation. It features new solar panels and a brand-new heat pump system for energy efficiency and lower utility costs. Inside, you’ll find a formal living room, den, kitchen and dining area, and a large California room that provides flexible space for gatherings, hobbies, additional living area or whatever you can dream up. The primary features an ensuite and there are three spacious additional bedrooms and an additional bath. The fully fenced yard offers privacy and space to enjoy the outdoors, and the covered back patio is ideal for relaxing or entertaining. This home is a fabulous opportunity for buyers who want a well-built home in a strong location with room to personalize.

  15. 2026-05-09
    price $245,000 940-char remark
    Show marketing remark (940 chars)

    Welcome home! This very spacious 4BR/2BA home is located in Woodmere Subdivision, a quiet, established neighborhood with convenient access to local shopping, schools, and everyday amenities. This is a structurally sound home with a solid raised foundation. It features new solar panels and a brand-new heat pump system for energy efficiency and lower utility costs. Inside, you’ll find a formal living room, den, kitchen and dining area, and a large California room that provides flexible space for gatherings, hobbies, additional living area or whatever you can dream up. The primary features an ensuite and there are three spacious additional bedrooms and an additional bath. The fully fenced yard offers privacy and space to enjoy the outdoors, and the covered back patio is ideal for relaxing or entertaining. This home is a fabulous opportunity for buyers who want a well-built home in a strong location with room to personalize.

  16. 2026-02-25
    listed $250,000 Active 934-char remark
    Show marketing remark (940 chars)

    Welcome home! This very spacious 4BR/2BA home is located in Woodmere Subdivision, a quiet, established neighborhood with convenient access to local shopping, schools, and everyday amenities. This is a structurally sound home with a solid raised foundation. It features new solar panels and a brand-new heat pump system for energy efficiency and lower utility costs. Inside, you’ll find a formal living room, den, kitchen and dining area, and a large California room that provides flexible space for gatherings, hobbies, additional living area or whatever you can dream up. The primary features an ensuite and there are three spacious additional bedrooms and an additional bath. The fully fenced yard offers privacy and space to enjoy the outdoors, and the covered back patio is ideal for relaxing or entertaining. This home is a fabulous opportunity for buyers who want a well-built home in a strong location with room to personalize.

  17. 2026-02-25
    listed $250,000 Active 940-char remark
    Show marketing remark (940 chars)

    Welcome home! This very spacious 4BR/2BA home is located in Woodmere Subdivision, a quiet, established neighborhood with convenient access to local shopping, schools, and everyday amenities. This is a structurally sound home with a solid raised foundation. It features new solar panels and a brand-new heat pump system for energy efficiency and lower utility costs. Inside, you’ll find a formal living room, den, kitchen and dining area, and a large California room that provides flexible space for gatherings, hobbies, additional living area or whatever you can dream up. The primary features an ensuite and there are three spacious additional bedrooms and an additional bath. The fully fenced yard offers privacy and space to enjoy the outdoors, and the covered back patio is ideal for relaxing or entertaining. This home is a fabulous opportunity for buyers who want a well-built home in a strong location with room to personalize.

  18. 2023-07-25
    soldstatus $170,000
  19. 2023-07-24
    soldstatus $170,000 Closed
  20. 2023-07-10
    status Pending
  21. 2023-06-23
    historical Active Under Contract
  22. 2023-06-20
    status Active
  23. 2023-06-13
    historical Active Under Contract
  24. 2023-06-13
    listed $175,000 Active
  25. 2023-06-13
    listed $175,000
  26. 1979-11-01
    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
$2,126 · $177/mo
Projected year-2 tax
$2,126 · $177/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 ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$25,065
− Mortgage interest
−$13,724
− Property taxes
−$2,126
− Insurance
−$2,022
− Repairs & maintenance
−$2,005
− Management
−$2,005
− Depreciation
−$7,127
Taxable loss
−$3,945
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$947
After-tax cash flow
$1,182/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 — Woodmere

Score
62/100
State rank
#216
US rank
#16658

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woodmere, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,578
Household income
$62,416
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1992.0

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 0.60)
Race & ethnicity
Black 58% White 20% Hispanic / Latino 13% Asian 7% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
81% English-only · Spanish 10% Vietnamese 5% French/Haitian/Cajun 2%

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
▼ -96.82%
Current HPI
156.1052
Rent YoY
▼ -3.88%
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

+40.0% since first listed
13 events — show timeline
  • 2026-05-09 Price Changed $245,000 AcadianaMLS
  • 2026-05-09 Price Changed $245,000 GBRMLS
  • 2026-02-25 Listed $250,000 GBRMLS
  • 2026-02-25 Listed $250,000 AcadianaMLS
  • 2023-07-25 Sold (Public Records) $170,000 Public Records
  • 2023-07-24 Sold (MLS) $170,000 GSREIN
  • 2023-07-10 Pending GSREIN
  • 2023-06-23 Contingent GSREIN
  • 2023-06-20 Relisted GSREIN
  • 2023-06-13 Contingent GSREIN
  • 2023-06-13 Listed $175,000 AcadianaMLS
  • 2023-06-13 Listed $175,000 GSREIN
  • 1979-11-01 Sold (Public Records) Public Records

Property tax history

+8.2%/yr

Latest (2025): $2,126 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…