CashFlowRE
Sign in Sign up
3101 Primwood Dr
C- Composite 52.97
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 +18.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +3.9/10.0
  • 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

$195,500

3101 Primwood Dr · Woodmere, LA 70058
3 bd · 2.0 ba · 1,658 sqft · SingleFamily · 215 Days on market
Built 1986 6,969 sqft lot $118/sqft · 22% below area Est $250k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

Key facts

  • Tile floors
  • Fenced yard
  • Covered patio

Tags

LANDSCAPED CORNER LOTFORMAL LIVING DINING ROOMHARDWOOD FLOORSTILE FLOORSCOVERED PATIOFENCED YARD

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 $196k.

Deal economics

  • At list price, monthly cash flow is $121 ($1k/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 $175k (10.6% below list).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.

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; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 34% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 215 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 31y ago; this cycle's ask has dropped $16k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $196k implies a 198% gain — meaningful room to come down on a strong offer.

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 $172,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 215 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  6. 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?
  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
0.89%
Cap rate
7.45%
Cash-on-cash
4.12%
DSCR
1.18
GRM
9.3

CMA / ARV

ARV (median comp)
$249,964
List price
$195,500
Delta
-21.79%
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
3112 Primwood Dr 0.05mi 4/2.0 (+1) 1,770 (+7%) 8mo $235,000 $133 75
3836 Agateway Dr 0.27mi 4/2.0 (+1) 1,728 (+4%) 9mo $247,000 $143 68
3137 Touchwood Dr 0.13mi 4/2.0 (+1) 1,805 (+9%) 11mo $240,000 $133 65
3832 Sue Ker Dr 0.22mi 3/2.0 1,500 (-10%) 11mo $210,000 $140 65
3861 Nathan Kornman Dr 0.74mi 3/2.0 1,633 (-2%) 1mo $219,900 $135 62
3712 Melissa Dr 0.66mi 3/2.0 1,721 (+4%) 2mo $237,000 $138 61
3821 Liro Ln 0.44mi 3/2.0 1,778 (+7%) 14mo $239,900 $135 56
3720 Agateway Dr 0.33mi 4/2.0 (+1) 1,840 (+11%) 11mo $236,000 $128 52
3833 Morriswood Dr 0.33mi 3/2.0 1,900 (+15%) 12mo $250,000 $132 50
3828 Chadwood 0.70mi 4/2.0 (+1) 1,800 (+9%) 6mo $110,000 $61 44
3828 Glenoak Dr 0.51mi 3/2.0 1,500 (-10%) 21mo $240,000 $160 43
3749 Glenoak Dr 0.50mi 3/2.0 1,432 (-14%) 17mo $193,000 $135 40

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
-15.3%
Equity multiple
0.47×
Total profit
$-29,093
Equity at exit
$29,150
10-year hold
IRR
-12.5%
Equity multiple
0.36×
Total profit
$-35,284
Equity at exit
$16,903

Cash invested: $54,740 (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
9.3×

Monthly cashflow live

Estimated rent
$1,747 high interval (Pro) →
Mortgage (P&I)
$1,025
Tax from tax record
$86 /mo · $1,029/yr
Insurance
$81
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$121

Break-even live

Break-even rent $1,594
Max offer price $195,500
Occupancy floor 88%

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
$48,875
Closing costs
$5,865
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3014 Destrehan Ave Harvey, LA 2.0 2.0 1150 $1,600 $1.39 44d 1 1.21mi
2323 N Harper Dr Harvey, LA 3.0 2.0 1678 $3,000 $1.79 44d 1 1.36mi
4112 Lac Bienville Dr Unit A Harvey, LA 2.0 1.5 1100 $1,400 $1.27 14d 1 1.40mi
4120 Lac Bienville Dr Unit A Harvey, LA 2.0 1.5 1100 $1,100 $1.00 44d 1 1.41mi
4120 Lac Bienville Dr Harvey, LA 2.0 1.0 1100 $1,100 $1.00 44d 1 1.41mi
2713 W Friendship Dr Harvey, LA 3.0 2.0 1750 $1,850 $1.06 24d 1 1.45mi

Listing history 25 events

  1. 2026-06-18
    days on market $195,500 Active 215 DOM
  2. 2026-06-17
    days on market $195,500 Active 214 DOM
  3. 2026-06-16
    days on market $195,500 Active 213 DOM
  4. 2026-06-15
    days on market $195,500 Active 212 DOM
  5. 2026-06-13
    days on market $195,500 Active 210 DOM
  6. 2026-06-10
    days on market $195,500 Active 207 DOM
  7. 2026-06-09
    days on market $195,500 Active 206 DOM
  8. 2026-06-08
    days on market $195,500 Active 205 DOM
  9. 2026-06-07
    days on market $195,500 Active 204 DOM
  10. 2026-06-03
    days on market $195,500 Active 200 DOM
  11. 2026-06-02
    days on market $195,500 Active 199 DOM
  12. 2026-06-01
    days on market $195,500 Active 198 DOM
  13. 2026-05-31
    days on market $195,500 Active 197 DOM
  14. 2026-03-31
    price $195,500 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  15. 2026-03-31
    price $195,500 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  16. 2026-03-31
    price $192,500 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  17. 2026-03-31
    price $192,500 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  18. 2025-11-29
    status Active 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  19. 2025-11-15
    status Pending 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  20. 2025-11-01
    listed $212,000 Active 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  21. 2025-11-01
    listed $212,000 Active 565-char remark
    Show marketing remark (565 chars)

    Situated on a Beautifully Landscaped Large Corner Lot, this well maintained 3-bedroom, 2-bathroom residence features a double car garage and showcases a formal living/dining room combination, a spacious primary suite with lots of closet space, and is conveniently located in an X flood zone for added peace of mind. The home features beautiful hardwood floors in the foyer and den, as well as unique tile floors in the kitchen; the exterior has a covered patio and fenced in yard. This home also features a newer Roof and AC unit. This property is truly a must-see.

  22. 1996-04-01
    soldstatus $65,500
  23. 1996-03-30
    soldstatus $65,500
  24. 1995-12-05
    listed $66,900
  25. 1995-12-05
    listed $66,900

ⓘ 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
$1,029 · $86/mo
Projected year-2 tax
$1,075 · $90/mo
Expected delta
+$46/yr (+$4/mo · 4.5%)

ⓘ 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 2 unhealthy d/yr today · 3 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
$20,968
− Mortgage interest
−$10,951
− Property taxes
−$1,029
− Insurance
−$1,775
− Repairs & maintenance
−$1,677
− Management
−$1,677
− Depreciation
−$5,687
Taxable loss
−$1,829
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$439
After-tax cash flow
$1,897/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

+192.2% since first listed
12 events — show timeline
  • 2026-03-31 Price Changed $195,500 AcadianaMLS
  • 2026-03-31 Price Changed $195,500 GSREIN
  • 2026-03-31 Price Changed $192,500 AcadianaMLS
  • 2026-03-31 Price Changed $192,500 GSREIN
  • 2025-11-29 Relisted GSREIN
  • 2025-11-15 Pending GSREIN
  • 2025-11-01 Listed $212,000 GSREIN
  • 2025-11-01 Listed $212,000 AcadianaMLS
  • 1996-04-01 Sold (Public Records) $65,500 Public Records
  • 1996-03-30 Sold (MLS) $65,500 GSREIN
  • 1995-12-05 Listed $66,900 GSREIN
  • 1995-12-05 Listed $66,900 AcadianaMLS

Property tax history

+1.1%/yr

Latest (2025): $1,029 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…