CashFlowRE
Sign in Sign up
317 Dome Dr
D+ Composite 48.9
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 +15.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +3.4/10.0
  • 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

$200,000

317 Dome Dr · Waggaman, LA 70094
3 bd · 2.0 ba · 1,600 sqft · SingleFamily · 63 Days on market
Built 1980 5,375 sqft lot Est $290k · 31% under

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

Listing remarks MLS

Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

Key facts

  • Modern fixtures
  • 5,375 sq ft lot
  • Garage

Tags

STAINLESS STEEL APPLIANCESMODERN FIXTURES

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/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $76 ($914/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 $169k (15.7% below list).
  • Recommended offer: $169k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.7% in Waggaman — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 61/100 on livability (#226 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, 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; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $18k; list at $200k implies a 1011% gain — meaningful room to come down on a strong offer.
Recommended offer $168,518 (15.7% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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?
  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
0.84%
Cap rate
6.75%
Cash-on-cash
1.63%
DSCR
1.07
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$289,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
317 Dome Dr 0.00mi 3/2.0 1,600 (0%) 1mo $200,000 $125 99
117 Morgan Ct 0.43mi 4/2.0 (+1) 1,499 (-6%) 0mo $224,000 $149 64
3641 Edgewood Ct 0.55mi 3/3.0 1,567 (-2%) 7mo $284,200 $181 61
3604 Retreat Dr 0.75mi 3/2.0 1,621 (+1%) 9mo $284,650 $176 56
4021 Homeplace Dr 0.62mi 3/2.0 1,498 (-6%) 8mo $275,055 $184 54
3604 Cherrygrove Dr 0.71mi 4/2.0 (+1) 1,532 (-4%) 6mo $276,990 $181 50
3624 Cherrygrove Dr 0.74mi 3/2.0 1,498 (-6%) 7mo $276,550 $185 49
3628 Cherrygrove Dr 0.74mi 3/2.0 1,498 (-6%) 7mo $275,320 $184 49
3612 Cherrygrove Dr 0.73mi 4/2.0 (+1) 1,532 (-4%) 8mo $280,005 $183 48
4025 Homeplace Dr 0.63mi 4/2.0 (+1) 1,465 (-8%) 8mo $276,415 $189 45
4105 Homeplace Dr 0.68mi 3/2.0 1,782 (+11%) 8mo $291,645 $164 42
3608 Cherrygrove Dr 0.72mi 3/2.0 1,782 (+11%) 7mo $288,990 $162 42

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
-16.9%
Equity multiple
0.42×
Total profit
$-32,549
Equity at exit
$29,821
10-year hold
IRR
-14.8%
Equity multiple
0.26×
Total profit
$-41,397
Equity at exit
$17,292

Cash invested: $56,000 (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 70094

Rents YoY
-0.8%
Active inventory
188
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,685 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$123 /mo · $1,476/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$76

Break-even live

Break-even rent $1,589
Max offer price $200,000
Occupancy floor 90%

Sensitivity live

Price -10% $189 -5% $133 +0% $76 +5% $20 +10% $-37
Rent -10% $-57 -5% $10 +0% $76 +5% $143 +10% $209
Rate -1.0pp $177 -0.5pp $127 base $76 +0.5pp $24 +1.0pp $-28

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
$50,000
Closing costs
$6,000
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
145 S Dexter Dr Westwego, LA 3.0 1.5 1200 $1,400 $1.17 25d 1 0.36mi
351 Glendella Dr Westwego, LA 3.0 1.5 1350 $1,450 $1.07 6d 1 0.36mi
351 Glendella Dr Westwego, LA 3.0 1.5 1200 $1,600 $1.33 45d 1 0.36mi
384 Layman St Westwego, LA 3.0 2.0 1258 $1,560 $1.24 45d 1 0.45mi
304 Butler Dr Westwego, LA 4.0 2.0 1200 $2,300 $1.92 45d 1 0.52mi
441 Butler Dr Westwego, LA 3.0 2.0 1200 $1,450 $1.21 25d 1 0.61mi
441 Butler Dr Westwego, LA 3.0 1.5 1200 $1,450 $1.21 45d 1 0.61mi
116 Felicia Dr Westwego, LA 2.0 2.0 1575 $1,900 $1.21 25d 1 1.25mi
101 Ursula Dr Westwego, LA 3.0 1.5 1400 $1,600 $1.14 16d 1 1.30mi
89 Marie Dr Westwego, LA 4.0 1.5 1100 $1,600 $1.45 45d 1 1.44mi

Listing history 13 events

  1. 2026-04-19
    price $200,000 388-char remark
    Show marketing remark (388 chars)

    Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

  2. 2026-04-18
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

  3. 2026-04-18
    status Pending
    Show marketing remark (388 chars)

    Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

  4. 2026-04-17
    price $200,000
  5. 2026-03-20
    price $194,999 388-char remark
    Show marketing remark (388 chars)

    Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

  6. 2026-03-20
    price $194,999
    Show marketing remark (388 chars)

    Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

  7. 2026-02-15
    listed $200,000 Active
  8. 2026-02-14
    listed $200,000 Active 388-char remark
    Show marketing remark (388 chars)

    Newly renovated and move-in ready! This 3-bedroom, 2-bathroom home is a must see in person. Features plenty of space, stainless steel appliances, and modern fixtures. Conveniently located near shopping and schools. Perfect for a first-time homeowner. Schedule your showing today! Closing cost assistance available with the use of the seller's preferred lender. Terms and conditions apply.

  9. 2025-08-08
    soldstatus Closed
  10. 2025-07-15
    status Pending
  11. 2025-07-11
    listed $50,000 Active
  12. 2025-07-11
    listed $50,000 Active
  13. 1992-05-01
    soldstatus $18,000

ⓘ 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
$1,476 · $123/mo
Projected year-2 tax
$1,476 · $123/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
$20,222
− Mortgage interest
−$11,203
− Property taxes
−$1,476
− Insurance
−$1,000
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$5,818
Taxable loss
−$2,510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$603
After-tax cash flow
$1,516/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 — Waggaman

Score
61/100
State rank
#226
US rank
#17364

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Waggaman, LA
County
Jefferson Parish · 426,999 people
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

+1011.1% since first listed
13 events — show timeline
  • 2026-04-19 Price Changed $200,000 AcadianaMLS
  • 2026-04-18 Pending AcadianaMLS
  • 2026-04-18 Pending GBRMLS
  • 2026-04-17 Price Changed $200,000 GBRMLS
  • 2026-03-20 Price Changed $194,999 AcadianaMLS
  • 2026-03-20 Price Changed $194,999 GBRMLS
  • 2026-02-15 Listed $200,000 GBRMLS
  • 2026-02-14 Listed $200,000 AcadianaMLS
  • 2025-08-08 Sold (MLS) GSREIN
  • 2025-07-15 Pending GSREIN
  • 2025-07-11 Listed $50,000 GSREIN
  • 2025-07-11 Listed $50,000 AcadianaMLS
  • 1992-05-01 Sold (Public Records) $18,000 Public Records

Property tax history

+9.4%/yr

Latest (2025): $1,476 · +169.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…