CashFlowRE
Sign in Sign up
247 Avant Garde Cir Unit N/A
D+ Composite 47.91
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 +15.0/15.0
  • Cash flow +10.1/30.0
  • 1% rule +8.5/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • DSCR +2.9/10.0
  • Schools +2.1/10.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$130,000

247 Avant Garde Cir Unit N/A · Kenner, LA 70065
2 bd · 1.5 ba · 1,125 sqft · Condo · 156 Days on market
Built 1982 Good condition $116/sqft · 22% below area Est $166k · 22% under $567/mo HOA · 32% of rent ↓ 13% since listing

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

Listing remarks MLS

<BR><BR> This is it! A rare opportunity to own a ground-floor gem boasting the best view in the entire association. Whether you're looking for a primary residence or a low-maintenance getaway, this 2-bedroom, 1.5-bathroom condo is a must-see. One assigned parking place.<BR><BR> Interior Highlights: <BR><BR> Step inside to a light filled space. The interior has been freshly painted throughout and features updated vinyl flooring. Comfort and peace of mind are built-in, as the AC and heating systems have just been replaced. Plus, enjoy the ultimate convenience of an in-unit washer and dryer.<BR><BR> Outdoor Living & Amenities:<BR><BR> The location of this unit is unmatched. Walk out of your patio door to lovely views of the resort-style pool and hot tub. The community is professionally managed and well maintained, offering a vacation-like lifestyle every day.

Key facts

  • Ground-floor gem
  • Relaxing hot tub
  • $567 HOA

Tags

GROUND-FLOOR GEMUPDATED VINYL FLOORINGIN-UNIT WASHER AND DRYERVIEWS OF THE RESORT-STYLE POOLTWO SPARKLING SWIMMING POOLSRELAXING HOT TUB

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.5-bath condo listed at $130k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-76 ($-914/yr) — negative.
  • To cash-flow at today's rent, offer at most $119k (8.5% below list).
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.

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); 334 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 40d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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 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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
Recommended offer $114,400 (12.0% 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 156 days. Have you received any prior offers? Is the seller open to a 12% 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.35%
Cap rate
5.59%
Cash-on-cash
-2.51%
DSCR
0.89
GRM
6.2

CMA / ARV

ARV (median comp)
$166,259
List price
$130,000
Delta
-21.81%
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
77 Avant Garde Cir #77 0.01mi 2/2.0 1,100 (-2%) 1mo $137,000 $125 93
100 Avant Garde Cir #100 0.04mi 2/2.0 1,105 (-2%) 0mo $127,500 $115 93
36 Avant Garde Cir #36 0.03mi 2/2.0 1,150 (+2%) 1mo $118,000 $103 92
129 Avant Garde Cir #129 0.03mi 2/2.0 1,000 (-11%) 0mo $125,000 $125 78
734 Village Rd Unit D 0.34mi 2/2.0 1,150 (+2%) 1mo $140,000 $122 78
629 Sessions Ln 0.51mi 3/1.0 (+1) 1,189 (+6%) 1mo $184,000 $155 59
730 Village Rd Unit C 0.32mi 1/1.0 (-1) 850 (-24%) 0mo $79,100 $93 53
3809 Ole Miss Dr 0.73mi 3/2.0 (+1) 1,176 (+4%) 0mo $210,000 $179 51
4152 W Loyola Dr 1.42mi 3/1.5 (+1) 1,053 (-6%) 1mo $175,000 $166 48
137 Georgetown Dr 0.95mi 3/1.5 (+1) 1,035 (-8%) 1mo $197,500 $191 46
4137 Loire Dr Unit A 0.97mi 2/2.0 1,250 (+11%) 2mo $169,500 $136 43
4041 E Louisiana State Dr 0.99mi 3/2.0 (+1) 1,350 (+20%) 2mo $250,000 $185 32

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
-26.0%
Equity multiple
0.16×
Total profit
$-30,695
Equity at exit
$19,383
10-year hold
IRR
-55.3%
Equity multiple
-0.41×
Total profit
$-51,368
Equity at exit
$11,240

Cash invested: $36,400 (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.

Active competition Active MLS

For sale now
1 active · 1 under contract
Median asking
$140,000 ($114/sqft)
Median days on market
222 d
This list price
lowest-priced of the active set
ARV vs active asking
+29.5% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70065

Rents YoY
-4.2%
Active inventory
334
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,759 high interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$567
Vacancy / Maint / Mgmt
$369
Net cashflow
$-76

Break-even live

Break-even rent $1,855
Max offer price $118,979
Occupancy floor 99%

Sensitivity live

Price -10% $14 -5% $-31 +0% $-76 +5% $-121 +10% $-166
Rent -10% $-215 -5% $-146 +0% $-76 +5% $-7 +10% $63
Rate -1.0pp $-11 -0.5pp $-43 base $-76 +0.5pp $-110 +1.0pp $-144

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
$32,500
Closing costs
$3,900
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 63d 1 0.03mi
215 Avant Garde Cir Kenner, LA 2.0 2.0 1200 $1,450 $1.21 39d 1 0.03mi
200 Avant Garde Cir Kenner, LA 2.0 2.0 1217 $1,600 $1.31 47d 1 0.06mi
730 Village Rd Unit D Kenner, LA 1.0 1.0 743 $1,500 $2.02 93d 1 0.31mi
832 Dolphin Ct Kenner, LA 3.0 2.0 1121 $1,900 $1.69 27d 1 0.44mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 93d 1 0.50mi
3600 Loyola Dr Unit 230 Kenner, LA 1.0 1.0 899 $1,325 $1.47 70d 1 0.56mi
3600 Loyola Dr Unit 177 Kenner, LA 2.0 2.0 1052 $1,545 $1.47 11d 1 0.56mi
3600 Loyola Dr Unit 125 Kenner, LA 1.0 1.0 1178 $1,420 $1.21 17d 1 0.56mi
3600 Loyola Dr Unit 378 Kenner, LA 1.0 1.0 899 $1,250 $1.39 28d 1 0.56mi
3600 Loyola Dr Unit 278 Kenner, LA 1.0 1.0 899 $1,285 $1.43 35d 1 0.56mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 93d 1 0.56mi
414 Johns Hopkins Dr Kenner, LA 3.0 2.0 1200 $1,675 $1.40 21d 1 0.60mi
3700 Loyola Dr Unit 361 Kenner, LA 1.0 1.0 936 $1,435 $1.53 11d 1 0.63mi
3700 Loyola Dr Unit 393 Kenner, LA 1.0 1.0 908 $1,215 $1.34 28d 1 0.63mi
3700 Loyola Dr Unit 138 Kenner, LA 1.0 1.0 880 $1,365 $1.55 11d 1 0.63mi
3700 Loyola Dr Unit 377 Kenner, LA 2.0 2.0 1110 $1,495 $1.35 93d 1 0.63mi
3655 Loyola Dr Unit E247 Kenner, LA 1.0 1.0 1007 $1,885 $1.87 73d 1 0.64mi
3655 Loyola Dr Unit D434 Kenner, LA 1.0 1.0 990 $1,905 $1.92 93d 1 0.64mi
3655 Loyola Dr Unit E446 Kenner, LA 1.0 1.0 1008 $2,020 $2.00 11d 1 0.64mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 73d 1 0.64mi
3655 Loyola Dr Unit F455 Kenner, LA 1.0 1.0 950 $1,895 $1.99 93d 1 0.64mi
3655 Loyola Dr Unit F357 Kenner, LA 2.0 2.0 1330 $2,320 $1.74 11d 1 0.64mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 93d 1 0.64mi
3655 Loyola Dr Unit E143 Kenner, LA 1.0 1.0 990 $1,980 $2.00 28d 1 0.64mi
3655 Loyola Dr Unit F454 Kenner, LA 1.0 1.0 950 $1,995 $2.10 11d 1 0.64mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 63d 1 0.64mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 93d 1 0.64mi
3655 Loyola Dr Apt E452 Kenner, LA 1.0 1.0 990 $1,915 $1.93 52d 1 0.64mi
3655 Loyola Dr Unit E245 Kenner, LA 1.0 1.0 1007 $1,935 $1.92 93d 1 0.64mi
3655 Loyola Dr Unit E250 Kenner, LA 1.0 1.0 1007 $2,035 $2.02 11d 1 0.64mi
3655 Loyola Dr Unit F158 Kenner, LA 2.0 2.0 1367 $2,445 $1.79 63d 1 0.64mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,335 $1.71 25d 1 0.64mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,345 $1.72 11d 1 0.64mi
3655 Loyola Dr Unit F254 Kenner, LA 1.0 1.0 950 $1,860 $1.96 73d 1 0.64mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,335 $1.76 11d 1 0.64mi
3655 Loyola Dr Unit E148 Kenner, LA 1.0 1.0 1008 $2,045 $2.03 11d 1 0.64mi
3655 Loyola Dr Unit F365 Kenner, LA 1.0 1.0 950 $1,880 $1.98 33d 1 0.69mi
3655 Loyola Dr Unit F460 Kenner, LA 2.0 2.0 1330 $2,280 $1.71 51d 1 0.69mi
3655 Loyola Dr Unit F462 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 17d 1 0.69mi

HOA detail $567/mo · $6,804/yr condo

Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-08
    days on market $130,000 Active 156 DOM
  2. 2026-08-07
    days on market $130,000 Active 155 DOM
  3. 2026-08-06
    days on market $130,000 Active 154 DOM
  4. 2026-08-05
    days on market $130,000 Active 153 DOM
  5. 2026-08-04
    days on market $130,000 Active 152 DOM
  6. 2026-08-03
    days on market $130,000 Active 151 DOM
  7. 2026-07-31
    days on market $130,000 Active 148 DOM
  8. 2026-07-30
    days on market $130,000 Active 146 DOM
  9. 2026-07-28
    days on market $130,000 Active 145 DOM
  10. 2026-07-24
    days on market $130,000 Active 141 DOM
  11. 2026-07-23
    days on market $130,000 Active 140 DOM
  12. 2026-07-22
    days on market $130,000 Active 139 DOM
  13. 2026-07-21
    days on market $130,000 Active 138 DOM
  14. 2026-07-20
    days on market $130,000 Active 137 DOM
  15. 2026-07-18
    days on market $130,000 Active 135 DOM
  16. 2026-07-18
    days on market $130,000 Active 134 DOM
  17. 2026-07-16
    days on market $130,000 Active 133 DOM
  18. 2026-07-15
    days on market $130,000 Active 132 DOM
  19. 2026-07-14
    days on market $130,000 Active 131 DOM
  20. 2026-07-13
    days on market $130,000 Active 130 DOM
  21. 2026-07-13
    days on market $130,000 Active 129 DOM
  22. 2026-07-11
    days on market $130,000 Active 128 DOM
  23. 2026-07-09
    days on market $130,000 Active 126 DOM
  24. 2026-07-07
    days on market $130,000 Active 124 DOM
  25. 2026-07-06
    days on market $130,000 Active 123 DOM
  26. 2026-07-05
    days on market $130,000 Active 122 DOM
  27. 2026-07-03
    days on market $130,000 Active 120 DOM
  28. 2026-07-02
    days on market $130,000 Active 119 DOM
  29. 2026-07-01
    days on market $130,000 Active 118 DOM
  30. 2026-06-30
    days on market $130,000 Active 117 DOM
  31. 2026-06-29
    days on market $130,000 Active 116 DOM
  32. 2026-06-28
    days on market $130,000 Active 115 DOM
  33. 2026-06-27
    days on market $130,000 Active 114 DOM
  34. 2026-06-27
    days on market $130,000 Active 113 DOM
  35. 2026-06-25
    days on market $130,000 Active 111 DOM
  36. 2026-06-22
    days on market $130,000 Active 109 DOM
  37. 2026-06-21
    days on market $130,000 Active 108 DOM
  38. 2026-06-18
    days on market $130,000 Active 105 DOM
  39. 2026-06-17
    days on market $130,000 Active 104 DOM
  40. 2026-06-16
    days on market $130,000 Active 103 DOM
  41. 2026-06-15
    days on market $130,000 Active 102 DOM
  42. 2026-06-13
    days on market $130,000 Active 100 DOM
  43. 2026-06-10
    days on market $130,000 Active 97 DOM
  44. 2026-06-09
    days on market $130,000 Active 96 DOM
  45. 2026-06-08
    days on market $130,000 Active 95 DOM
  46. 2026-06-07
    days on market $130,000 Active 94 DOM
  47. 2026-06-03
    days on market $130,000 Active 90 DOM
  48. 2026-06-02
    days on market $130,000 Active 89 DOM
  49. 2026-06-01
    days on market $130,000 Active 88 DOM
  50. 2026-05-31
    days on market $130,000 Active 87 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,102
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,688
− Management
−$1,688
− HOA
−$6,804
− Depreciation
−$3,782
Taxable loss
−$2,742
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$658
After-tax cash flow
$-256/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $5,625–$16,875 screening

This ground-floor condo offers a great view and is in good condition with recent updates. It's ready for a new owner to move in and enjoy the community amenities.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal and property value
  • Rental Clean pool and surrounding area — Maintains a clean and inviting outdoor space

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 20/100

Zoned Schools

Elementary A.c. Alexander School F LA #300/646 Nat'l #24,773/41,679 Middle Tom Benson School F LA #546/646 Nat'l #37,629/41,679 High Bonnabel Magnet Academy High School F LA #214/265 Nat'l #15,176/17,239

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
B Composite livability gradescore 78/100

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 · 451,696 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
7% of renters

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

Price history

-13.3% since first listed
4 events — show timeline
  • 2026-04-13 Price Changed $130,000 AcadianaMLS
  • 2026-04-13 Price Changed $130,000 GSREIN
  • 2026-03-04 Listed $150,000 GSREIN
  • 2026-03-04 Listed $150,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…