CashFlowRE
Sign in Sign up
509 Avenue J Dr
C- Composite 52.94
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 +27.0/30.0
  • DSCR +9.4/10.0
  • 1% rule +6.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$100,000

509 Avenue J Dr · Kentwood, LA 70444
3 bd · 2.0 ba · 1,596 sqft · SingleFamily public records · 160 Days on market
Built 1911 0.71 ac lot $63/sqft · 8% above area Est $81k · 24% over

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

Listing remarks MLS

Step back in time with this 1911 Victorian beauty located in the heart of Kentwood. Rich in character and architectural detail this home features original wood floors, tall ceilings, and timeless charm that can't simply be replicated today. While this home is in need of updating and TLC, it offers a rare opportunity to restore and customize a true piece of history. Whether you're a restoration enthusiast or an investor, this property is a canvas waiting to be brought back to life. Being sold as is!

Key facts

  • Architectural detail
  • Tall ceilings
  • Original wood floors

Tags

1911 VICTORIANORIGINAL WOOD FLOORSTALL CEILINGSARCHITECTURAL DETAIL

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 $100k.

Deal economics

  • At list price, monthly cash flow is $281 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#93 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Tangipahoa Parish (rural): math 18% / reading 29% proficiency, ranked #63 of 98 in LA (top 64%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Woodland Park Magnet (math 12% / reading 8%, grade F, #597 of 646 statewide, top 95%, 519 students, 88% FRL); Kentwood High Magnet School (math 8% / reading 12%, grade F, #241 of 265 statewide, top 93%, 328 students, 89% FRL) — zoned schools average 89% FRL vs 73% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 10% at this address vs 24% district-wide (-14 pts) — the specific schools serving this property underperform the Tangipahoa Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 61 active listings in the ZIP; 1,085 units permitted in Tangipahoa Parish in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Tangipahoa County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 20y 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 $10k; list at $100k implies a 900% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $88,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 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 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.12%
Cap rate
9.67%
Cash-on-cash
12.05%
DSCR
1.54
GRM
7.5

CMA / ARV

ARV (median comp)
$80,952
List price
$100,000
Delta
23.53%
Verdict
OVERPRICED
Comps
13 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
725 Ave Rd E 0.59mi 3/2.0 1,785 (+12%) 14mo $180,000 $101 41

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
1.5%
Equity multiple
1.06×
Total profit
$1,658
Equity at exit
$14,910
10-year hold
IRR
11.1%
Equity multiple
1.87×
Total profit
$24,335
Equity at exit
$8,646

Cash invested: $28,000 (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 70444

Home prices YoY
-32.0%
Active inventory
61
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,115 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$34 /mo · $406/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$281

Break-even live

Break-even rent $759
Max offer price $100,000
Occupancy floor 70%

Sensitivity live

Price -10% $338 -5% $309 +0% $281 +5% $253 +10% $224
Rent -10% $193 -5% $237 +0% $281 +5% $325 +10% $369
Rate -1.0pp $331 -0.5pp $306 base $281 +0.5pp $255 +1.0pp $229

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
$25,000
Closing costs
$3,000
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.

Listing history 34 events

  1. 2026-06-21
    days on market $100,000 Active 160 DOM
  2. 2026-06-19
    days on market $100,000 Active 158 DOM
  3. 2026-06-18
    days on market $100,000 Active 157 DOM
  4. 2026-06-17
    days on market $100,000 Active 156 DOM
  5. 2026-06-16
    days on market $100,000 Active 155 DOM
  6. 2026-06-15
    days on market $100,000 Active 154 DOM
  7. 2026-06-14
    days on market $100,000 Active 152 DOM
  8. 2026-06-13
    days on market $100,000 Active 151 DOM
  9. 2026-06-10
    days on market $100,000 Active 149 DOM
  10. 2026-06-09
    days on market $100,000 Active 148 DOM
  11. 2026-06-08
    days on market $100,000 Active 147 DOM
  12. 2026-06-07
    days on market $100,000 Active 146 DOM
  13. 2026-06-05
    days on market $100,000 Active 143 DOM
  14. 2026-06-03
    days on market $100,000 Active 142 DOM
  15. 2026-06-02
    days on market $100,000 Active 141 DOM
  16. 2026-06-01
    days on market $100,000 Active 140 DOM
  17. 2026-05-31
    days on market $100,000 Active 139 DOM
  18. 2026-05-30
    days on market $100,000 Active 138 DOM
  19. 2026-04-02
    price $100,000 503-char remark
    Show marketing remark (503 chars)

    Step back in time with this 1911 Victorian beauty located in the heart of Kentwood. Rich in character and architectural detail this home features original wood floors, tall ceilings, and timeless charm that can't simply be replicated today. While this home is in need of updating and TLC, it offers a rare opportunity to restore and customize a true piece of history. Whether you're a restoration enthusiast or an investor, this property is a canvas waiting to be brought back to life. Being sold as is!

  20. 2026-04-02
    price $100,000 503-char remark
    Show marketing remark (503 chars)

    Step back in time with this 1911 Victorian beauty located in the heart of Kentwood. Rich in character and architectural detail this home features original wood floors, tall ceilings, and timeless charm that can't simply be replicated today. While this home is in need of updating and TLC, it offers a rare opportunity to restore and customize a true piece of history. Whether you're a restoration enthusiast or an investor, this property is a canvas waiting to be brought back to life. Being sold as is!

  21. 2026-01-12
    listed $105,000 Active 503-char remark
    Show marketing remark (503 chars)

    Step back in time with this 1911 Victorian beauty located in the heart of Kentwood. Rich in character and architectural detail this home features original wood floors, tall ceilings, and timeless charm that can't simply be replicated today. While this home is in need of updating and TLC, it offers a rare opportunity to restore and customize a true piece of history. Whether you're a restoration enthusiast or an investor, this property is a canvas waiting to be brought back to life. Being sold as is!

  22. 2026-01-12
    listed $105,000 Active 503-char remark
    Show marketing remark (503 chars)

    Step back in time with this 1911 Victorian beauty located in the heart of Kentwood. Rich in character and architectural detail this home features original wood floors, tall ceilings, and timeless charm that can't simply be replicated today. While this home is in need of updating and TLC, it offers a rare opportunity to restore and customize a true piece of history. Whether you're a restoration enthusiast or an investor, this property is a canvas waiting to be brought back to life. Being sold as is!

  23. 2023-08-26
    price $79,000
  24. 2023-05-20
    listed $79,000
  25. 2015-01-02
    soldstatus $10,000
  26. 2014-11-12
    listed $18,000
  27. 2014-11-12
    listed $18,000
  28. 2013-08-26
    listed $87,000
  29. 2013-08-26
    listed $87,000
  30. 2006-07-20
    soldstatus $72,500
  31. 2006-07-19
    soldstatus $72,500
  32. 2006-06-07
    listed $72,000
  33. 2006-06-07
    listed $72,000
  34. 1993-10-18
    soldstatus $13,000

ⓘ 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
$406 · $34/mo
Projected year-2 tax
$550 · $46/mo
Expected delta
+$144/yr (+$12/mo · 35.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,381
− Mortgage interest
−$5,602
− Property taxes
−$406
− Insurance
−$500
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$2,909
Taxable income
$1,824
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$438
After-tax cash flow
$2,935/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
Tangipahoa Parish
NCES district ID
2201680
Math proficiency
18% ▼ -32.00%
Reading proficiency
29% ▼ -31.00%
Median HH income
$41,283
Composite
19.94/100
National rank
#8676
State rank
#63 of 98 in LA

Livability — Kentwood

Score
68/100
State rank
#93
US rank
#9776

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kentwood, LA
Population (ZIP)
9,307

Population outlook (Tangipahoa County) Hauer SSP2

Today (2025)
144,204 people
By 2030
151,413 · +5.0%
By 2040
164,374 · +14.0%
By 2050
175,427 · +21.7%
By 2075
195,165 · +35.3%
By 2100
201,641 · +39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (59%)
Race & ethnicity
White 59% Black 35% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Lithuanian 3% Serbian 3% Slovak 2%
Foreign-born
1% · Canada, Jamaica
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Tangipahoa

2024 margin
Solid R (+37.4) · D 30.6% · R 68.0% · Other 1.3%
2008→2024 swing
-6.5pp toward R · 2008: -30.9pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+32.8 2016: R+32.6 2012: R+27.7 2008: R+30.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.44%
Current HPI
104.843
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

+669.2% since first listed
16 events — show timeline
  • 2026-04-02 Price Changed $100,000 AcadianaMLS
  • 2026-04-02 Price Changed $100,000 GSREIN
  • 2026-01-12 Listed $105,000 GSREIN
  • 2026-01-12 Listed $105,000 AcadianaMLS
  • 2023-08-26 Price Changed $79,000 GSREIN
  • 2023-05-20 Listed $79,000 AcadianaMLS
  • 2015-01-02 Sold (MLS) $10,000 GSREIN
  • 2014-11-12 Listed $18,000 AcadianaMLS
  • 2014-11-12 Listed $18,000 GSREIN
  • 2013-08-26 Listed $87,000 GSREIN
  • 2013-08-26 Listed $87,000 AcadianaMLS
  • 2006-07-20 Sold (Public Records) $72,500 Public Records
  • 2006-07-19 Sold (MLS) $72,500 GSREIN
  • 2006-06-07 Listed $72,000 GSREIN
  • 2006-06-07 Listed $72,000 AcadianaMLS
  • 1993-10-18 Sold (Public Records) $13,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $406 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…