CashFlowRE
Sign in Sign up
155 Avant Garde Cir #155
D Composite 41.07
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 +12.6/15.0
  • Cash flow +9.0/30.0
  • 1% rule +6.7/10.0
  • Livability +3.9/5.0
  • DSCR +2.5/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$150,000

155 Avant Garde Cir #155 · Kenner, LA 70065
2 bd · 2.0 ba · 1,151 sqft · Townhouse · 174 Days on market
Built 1985 $130/sqft · 11% below area Est $169k · 11% under $567/mo HOA · 32% of rent

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

Listing remarks MLS

First floor corner unit with two bedrooms and two full baths. All appliances included.

Key facts

  • $567 HOA
  • 2 parking spots
  • Built 1985

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 2-bed/2.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-118 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $129k (13.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $129k (13.9% 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.
  • Zoned schools: A.C. Alexander School (math 26% / reading 39%, grade F, #300 of 646 statewide, top 47%, 680 students, 59% FRL); Tom Benson School (math 11% / reading 14%, grade F, #546 of 646 statewide, top 85%, 753 students, 60% FRL); Bonnabel Magnet Academy High School (math 12% / reading 21%, grade F, #214 of 265 statewide, top 81%, 1,478 students, 52% FRL).
  • 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 26d 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 31% 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 7 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 $118k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
Recommended offer $129,077 (13.9% 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 174 days. Have you received any prior offers? Is the seller open to a 14% 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. 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. 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?
  8. 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.
  9. 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.
  10. 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
1.17%
Cap rate
5.35%
Cash-on-cash
-3.38%
DSCR
0.85
GRM
7.1

CMA / ARV

ARV (median comp)
$168,988
List price
$150,000
Delta
-11.24%
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
87 Avant Garde Cir #87 0.05mi 2/2.0 1,150 (-0%) 17mo $160,000 $139 84
201 Avant Garde Cir #201 0.07mi 2/2.0 1,200 (+4%) 9mo $125,000 $104 82
21 Avant Garde Cir #21 0.07mi 2/2.0 1,200 (+4%) 10mo $115,000 $96 82
181 Avant Garde Cir #181 0.02mi 2/2.0 1,100 (-4%) 15mo $162,000 $147 79
180 Avant Garde Cir #180 0.01mi 2/1.5 1,100 (-4%) 19mo $159,500 $145 75
133 Avant Garde Cir #133 0.02mi 2/2.0 1,032 (-10%) 11mo $158,000 $153 73
197 Avant Garde Cir #197 0.07mi 2/2.0 1,100 (-4%) 20mo $164,000 $149 73
81 Avant Garde Cir #81 0.05mi 2/1.5 1,043 (-9%) 13mo $150,000 $144 70
95 Avant Garde Cir #95 0.04mi 2/2.0 1,020 (-11%) 13mo $160,000 $157 68
179 Avant Garde Cir #179 0.01mi 2/1.5 1,000 (-13%) 18mo $156,010 $156 61
184 Avant Garde Cir #184 0.09mi 3/2.0 (+1) 1,247 (+8%) 21mo $160,000 $128 59
732 D Village Rd #112 0.36mi 2/2.0 1,085 (-6%) 21mo $153,000 $141 56

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
-26.9%
Equity multiple
0.13×
Total profit
$-36,667
Equity at exit
$22,365
10-year hold
IRR
-52.7%
Equity multiple
-0.43×
Total profit
$-60,198
Equity at exit
$12,969

Cash invested: $42,000 (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
7.1×

Monthly cashflow live

Estimated rent
$1,750 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$85 /mo · $1,020/yr
Insurance
$62
HOA
$567
Vacancy / Maint / Mgmt
$368
Net cashflow
$-118

Break-even live

Break-even rent $1,900
Max offer price $129,077
Occupancy floor

Sensitivity live

Price -10% $-34 -5% $-76 +0% $-118 +5% $-161 +10% $-203
Rent -10% $-257 -5% $-188 +0% $-118 +5% $-49 +10% $20
Rate -1.0pp $-43 -0.5pp $-80 base $-118 +0.5pp $-157 +1.0pp $-197

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
$37,500
Closing costs
$4,500
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
215 Avant Garde Cir Kenner, LA 2.0 2.0 1200 $1,500 $1.25 4d 1 0.04mi
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 16d 1 0.04mi
730 Village Rd Unit D Kenner, LA 1.0 1.0 743 $1,500 $2.02 45d 1 0.35mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 45d 1 0.49mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 45d 1 0.61mi
3600 Loyola Dr Unit 230 Kenner, LA 1.0 1.0 899 $1,325 $1.47 23d 1 0.61mi
3600 Loyola Dr Unit 278 Kenner, LA 1.0 1.0 899 $1,400 $1.56 6d 1 0.61mi
3120 Phoenix St Unit D Kenner, LA 2.0 1.5 1075 $1,100 $1.02 45d 1 0.66mi
3655 Loyola Dr Unit D434 Kenner, LA 1.0 1.0 990 $1,905 $1.92 45d 1 0.68mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 25d 1 0.68mi
3655 Loyola Dr Unit E247 Kenner, LA 1.0 1.0 1007 $1,885 $1.87 25d 1 0.68mi
3655 Loyola Dr Unit E446 Kenner, LA 1.0 1.0 1008 $1,870 $1.86 25d 1 0.68mi
3655 Loyola Dr Unit E143 Kenner, LA 1.0 1.0 990 $1,930 $1.95 45d 1 0.68mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 45d 1 0.68mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,305 $1.69 3d 1 0.68mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 45d 1 0.68mi
3655 Loyola Dr Unit F254 Kenner, LA 1.0 1.0 950 $1,860 $1.96 25d 1 0.68mi
3655 Loyola Dr Unit F158 Kenner, LA 2.0 2.0 1367 $2,445 $1.79 16d 1 0.68mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 3d 1 0.68mi
3655 Loyola Dr Unit F455 Kenner, LA 1.0 1.0 950 $1,895 $1.99 45d 1 0.68mi
3655 Loyola Dr Unit E148 Kenner, LA 1.0 1.0 1008 $1,895 $1.88 25d 1 0.68mi
3655 Loyola Dr Apt E452 Kenner, LA 1.0 1.0 990 $1,915 $1.93 5d 1 0.68mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 16d 1 0.68mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,320 $1.70 3d 1 0.68mi
3655 Loyola Dr Unit E245 Kenner, LA 1.0 1.0 1007 $1,935 $1.92 45d 1 0.68mi
3700 Loyola Dr Unit 361 Kenner, LA 1.0 1.0 936 $1,325 $1.42 3d 1 0.68mi
3700 Loyola Dr Unit 377 Kenner, LA 2.0 2.0 1110 $1,495 $1.35 45d 1 0.68mi
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 45d 1 0.71mi
3655 Loyola Dr Unit F365 Kenner, LA 1.0 1.0 950 $1,895 $1.99 6d 1 0.74mi
3655 Loyola Dr Unit F465 Kenner, LA 1.0 1.0 950 $1,845 $1.94 25d 1 0.74mi
3655 Loyola Dr Unit E152 Kenner, LA 1.0 1.0 990 $1,880 $1.90 25d 1 0.74mi
3655 Loyola Dr Unit E352 Kenner, LA 1.0 1.0 990 $1,905 $1.92 6d 1 0.74mi
3655 Loyola Dr Unit E249 Kenner, LA 1.0 1.0 1007 $1,935 $1.92 6d 1 0.74mi
3655 Loyola Dr Unit E251 Kenner, LA 1.0 1.0 1007 $1,885 $1.87 23d 1 0.74mi
3655 Loyola Dr Unit F460 Kenner, LA 2.0 2.0 1330 $2,280 $1.71 3d 1 0.74mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $1,700 $1.07 45d 1 0.75mi
309 Emerson Dr Unit C Kenner, LA 3.0 1.0 900 $1,200 $1.33 6d 1 0.81mi
3600 W Loyola Dr Unit 182 Kenner, LA 2.0 2.0 1052 $1,515 $1.44 45d 1 0.81mi
3600 W Loyola Dr Unit 159 Kenner, LA 2.0 2.0 1052 $1,520 $1.44 45d 1 0.81mi
3600 W Loyola Dr Unit 330 Kenner, LA 1.0 1.0 899 $1,310 $1.46 25d 1 0.81mi

HOA detail

Monthly dues
$567 · $6,804/yr

Listing history 31 events

  1. 2026-06-21
    days on market $150,000 Active 174 DOM
  2. 2026-06-18
    days on market $150,000 Active 171 DOM
  3. 2026-06-17
    days on market $150,000 Active 170 DOM
  4. 2026-06-16
    days on market $150,000 Active 169 DOM
  5. 2026-06-15
    days on market $150,000 Active 168 DOM
  6. 2026-06-13
    days on market $150,000 Active 166 DOM
  7. 2026-06-10
    days on market $150,000 Active 163 DOM
  8. 2026-06-09
    days on market $150,000 Active 162 DOM
  9. 2026-06-08
    days on market $150,000 Active 161 DOM
  10. 2026-06-07
    days on market $150,000 Active 160 DOM
  11. 2026-06-03
    days on market $150,000 Active 156 DOM
  12. 2026-06-02
    days on market $150,000 Active 155 DOM
  13. 2026-06-01
    days on market $150,000 Active 154 DOM
  14. 2026-05-31
    days on market $150,000 Active 153 DOM
  15. 2025-12-26
    listed $150,000 Active 86-char remark
    Show marketing remark (86 chars)

    First floor corner unit with two bedrooms and two full baths. All appliances included.

  16. 2025-12-26
    listed $150,000 Active 86-char remark
    Show marketing remark (86 chars)

    First floor corner unit with two bedrooms and two full baths. All appliances included.

  17. 2017-03-02
    soldstatus $117,500
  18. 2017-03-01
    soldstatus $117,500 Sold
  19. 2017-01-19
    historical Open Predication
  20. 2016-10-24
    price $127,500
  21. 2016-10-04
    listed $130,000 Active
  22. 2016-10-04
    listed $127,500
  23. 2015-12-01
    historical
  24. 2015-10-26
    price $129,000
  25. 2015-09-16
    listed $132,000 Active
  26. 2015-09-16
    historical
  27. 2015-08-06
    listed $132,000 Active
  28. 2013-06-18
    soldstatus $96,000
  29. 2000-03-29
    soldstatus $77,000
  30. 2000-03-01
    soldstatus $77,000
  31. 2000-01-25
    listed $79,900

ⓘ 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
$1,020 · $85/mo
Projected year-2 tax
$1,020 · $85/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
$21,003
− Mortgage interest
−$8,402
− Property taxes
−$1,020
− Insurance
−$750
− Repairs & maintenance
−$1,680
− Management
−$1,680
− HOA
−$6,804
− Depreciation
−$4,364
Taxable loss
−$3,698
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$887
After-tax cash flow
$-534/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

+87.7% since first listed
17 events — show timeline
  • 2025-12-26 Listed $150,000 GSREIN
  • 2025-12-26 Listed $150,000 AcadianaMLS
  • 2017-03-02 Sold (Public Records) $117,500 Public Records
  • 2017-03-01 Sold (MLS) $117,500 GSREIN
  • 2017-01-19 Contingent GSREIN
  • 2016-10-24 Price Changed $127,500 GSREIN
  • 2016-10-04 Listed $130,000 GSREIN
  • 2016-10-04 Listed $127,500 AcadianaMLS
  • 2015-12-01 Listing Removed GSREIN
  • 2015-10-26 Price Changed $129,000 GSREIN
  • 2015-09-16 Listed $132,000 GSREIN
  • 2015-09-16 Listing Removed GSREIN
  • 2015-08-06 Listed $132,000 GSREIN
  • 2013-06-18 Sold (Public Records) $96,000 Public Records
  • 2000-03-29 Sold (MLS) $77,000 GSREIN
  • 2000-03-01 Sold (Public Records) $77,000 Public Records
  • 2000-01-25 Listed $79,900 GSREIN

Property tax history

+2.2%/yr

Latest (2025): $1,020 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…