CashFlowRE
Sign in Sign up
656 Spartan Ln
D+ Composite 49.9
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 +18.8/30.0
  • ARV discount +10.6/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.2/10.0
  • Livability +3.9/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$199,000

656 Spartan Ln · Kenner, LA 70065
3 bd · 2.0 ba · 1,148 sqft · SingleFamily · 146 Days on market
Built 1979 $173/sqft · 7% below area Est $214k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great First time buyer home, two Driveways and Circular drive in front, separate office and laundry rooms, Wood burning fireplace with gas starter, ceiling fans, no carpet.

Key facts

  • Separate office
  • Circular drive
  • Ceiling fans

Tags

CIRCULAR DRIVESEPARATE OFFICELAUNDRY ROOMSWOOD BURNING FIREPLACECEILING FANS

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 $199k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/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 $182k (8.4% below list).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 5.3% in Kenner — 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 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.
  • Market conditions: Rents falling (-4.2%/yr); 292 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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 33% 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 32y 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 $132k; list at $199k implies a 51% gain — meaningful room to come down on a strong offer.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 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 1979 — 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. 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?
  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
0.92%
Cap rate
7.51%
Cash-on-cash
4.34%
DSCR
1.19
GRM
9.1

CMA / ARV

ARV (median comp)
$213,698
List price
$199,000
Delta
-6.88%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
669 Spartan Ln 0.05mi 4/2.0 (+1) 1,199 (+4%) 0mo $259,000 $216 85
601 Lancer Ln 0.15mi 3/2.0 1,182 (+3%) 7mo $187,750 $159 82
3289 Continental Dr 0.19mi 3/1.5 1,123 (-2%) 6mo $174,000 $155 81
504 E Notre Dame Pl 0.28mi 3/2.0 1,185 (+3%) 10mo $214,000 $181 73
717 Mayfair Ln 0.16mi 3/2.0 1,303 (+14%) 2mo $265,000 $203 69
701 Ronson Dr 0.35mi 4/2.0 (+1) 1,213 (+6%) 2mo $250,000 $206 67
933 Ronson Dr 0.43mi 3/2.0 1,200 (+4%) 8mo $223,000 $186 66
648 Mayfair Ln 0.14mi 4/2.0 (+1) 1,285 (+12%) 3mo $180,000 $140 66
3293 Chateau Blvd 0.14mi 3/2.0 1,300 (+13%) 11mo $220,000 $169 62
3028 Acron St 0.59mi 3/2.0 1,115 (-3%) 8mo $145,000 $130 61
3128 Huntsville St 0.44mi 3/1.5 1,047 (-9%) 2mo $127,000 $121 61
3633 E Loyola Dr 0.66mi 3/2.0 1,234 (+8%) 10mo $253,750 $206 48

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
-12.7%
Equity multiple
0.55×
Total profit
$-24,808
Equity at exit
$29,672
10-year hold
IRR
-8.5%
Equity multiple
0.53×
Total profit
$-25,952
Equity at exit
$17,206

Cash invested: $55,720 (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
9.1×

Monthly cashflow live

Estimated rent
$1,824 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$113 /mo · $1,350/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$202

Break-even live

Break-even rent $1,568
Max offer price $199,000
Occupancy floor 84%

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
$49,750
Closing costs
$5,970
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 2d 1 0.25mi
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 14d 1 0.25mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 43d 1 0.46mi
3120 Phoenix St Unit D Kenner, LA 2.0 1.5 1075 $1,100 $1.02 43d 1 0.47mi
309 Emerson Dr Unit C Kenner, LA 3.0 1.0 900 $1,200 $1.33 4d 1 0.70mi
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 43d 1 0.72mi
300 Duke Dr Unit 4 Kenner, LA 2.0 1.0 838 $1,200 $1.43 43d 1 0.74mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 43d 1 0.75mi
300 Clemson Dr Kenner, LA 2.0 1.5 1025 $1,500 $1.46 14d 1 0.77mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 43d 1 0.81mi
2752 Jasper St Unit A Kenner, LA 3.0 1.5 1400 $1,450 $1.04 43d 1 0.85mi
2759 Albany St Unit B Kenner, LA 3.0 2.0 1250 $1,500 $1.20 43d 1 0.86mi
2755 Huntsville St Apt C Kenner, LA 3.0 2.0 1216 $1,575 $1.30 4d 1 0.86mi
2755 Huntsville St Unit B Kenner, LA 3.0 1.5 1500 $1,650 $1.10 43d 1 0.86mi
2755 Albany St Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 43d 1 0.87mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 23d 1 0.87mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 14d 1 0.87mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 43d 1 0.87mi
3655 Loyola Dr Unit F158 Kenner, LA 2.0 2.0 1367 $2,445 $1.79 14d 1 0.87mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,305 $1.69 1d 1 0.87mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 43d 1 0.87mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 1d 1 0.87mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,320 $1.70 1d 1 0.87mi
3700 Loyola Dr Unit 377 Kenner, LA 2.0 2.0 1110 $1,495 $1.35 43d 1 0.89mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 0.89mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 43d 1 0.89mi
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 4d 1 0.90mi
3655 Loyola Dr Unit F460 Kenner, LA 2.0 2.0 1330 $2,280 $1.71 1d 1 0.93mi
3600 W Loyola Dr Unit 182 Kenner, LA 2.0 2.0 1052 $1,515 $1.44 43d 1 0.97mi
3600 W Loyola Dr Unit 159 Kenner, LA 2.0 2.0 1052 $1,520 $1.44 43d 1 0.97mi
2804 Salem St Kenner, LA 2.0 2.0 1450 $1,400 $0.97 43d 1 0.97mi
2723 Tifton Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 23d 1 0.97mi
2838 Kingston St Unit A Kenner, LA 3.0 1.5 1500 $1,600 $1.07 4d 1 0.98mi
2710 Helena St Kenner, LA 3.0 1.5 1400 $1,200 $0.86 14d 1 1.00mi
2714 Tifton St Kenner, LA 3.0 2.0 1275 $1,800 $1.41 43d 1 1.00mi
2700 Helena St Kenner, LA 3.0 1.5 1355 $1,700 $1.25 43d 1 1.01mi
511 27th St Kenner, LA 3.0 2.0 1200 $1,575 $1.31 4d 1 1.03mi
129 Auburn Pl Kenner, LA 3.0 2.0 1200 $1,800 $1.50 1d 1 1.04mi
3655 W Loyola Dr Kenner, LA 1.0–2.0 1.0–2.0 1169 $2,345 $2.01 1d 35 1.05mi
2726 Greenwood St Kenner, LA 2.0 1.5 980 $1,200 $1.22 43d 1 1.05mi

Listing history 31 events

  1. 2026-06-02
    status $199,000 Pending 146 DOM
  2. 2026-06-01
    days on market $199,000 Active 146 DOM
  3. 2026-05-31
    days on market $199,000 Active 145 DOM
  4. 2026-01-06
    listed $199,000 Active 173-char remark
    Show marketing remark (172 chars)

    Great First time buyer home, two Driveways and Circular drive in front, separate office and laundry rooms, Wood burning fireplace with gas starter, ceiling fans, no carpet.

  5. 2026-01-06
    listed $199,000 Active 172-char remark
    Show marketing remark (172 chars)

    Great First time buyer home, two Driveways and Circular drive in front, separate office and laundry rooms, Wood burning fireplace with gas starter, ceiling fans, no carpet.

  6. 2018-07-10
    soldstatus $132,000 Sold
  7. 2018-07-10
    soldstatus $132,000
  8. 2018-05-25
    historical Pending Continue to Show
  9. 2018-02-26
    status Active
  10. 2018-02-26
    historical
  11. 2018-02-25
    status Active
  12. 2018-02-19
    historical Pending Continue to Show
  13. 2018-01-14
    price $139,000
  14. 2017-10-08
    price $149,000
  15. 2017-08-24
    listed $155,000 Active
  16. 2017-08-23
    listed $139,000
  17. 2015-11-30
    soldstatus $60,000 Sold
  18. 2015-10-31
    historical Pending Continue to Show
  19. 2015-10-17
    listed $67,000 Active
  20. 2015-10-17
    listed $67,000
  21. 2006-04-19
    soldstatus $125,000
  22. 2006-04-14
    soldstatus $125,000
  23. 2006-01-22
    listed $122,500
  24. 2006-01-22
    listed $122,500
  25. 1997-12-05
    soldstatus $70,000
  26. 1997-12-01
    soldstatus $70,000
  27. 1997-10-04
    listed $70,000
  28. 1997-10-04
    listed $70,000
  29. 1994-07-29
    soldstatus $56,000
  30. 1994-05-03
    listed $58,000
  31. 1994-05-03
    listed $58,000

ⓘ 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
$1,350 · $113/mo
Projected year-2 tax
$1,350 · $113/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
$21,883
− Mortgage interest
−$11,147
− Property taxes
−$1,350
− Insurance
−$995
− Repairs & maintenance
−$1,751
− Management
−$1,751
− Depreciation
−$5,789
Taxable loss
−$900
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$216
After-tax cash flow
$2,635/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

+243.1% since first listed
28 events — show timeline
  • 2026-01-06 Listed $199,000 AcadianaMLS
  • 2026-01-06 Listed $199,000 GSREIN
  • 2018-07-10 Sold (Public Records) $132,000 Public Records
  • 2018-07-10 Sold (MLS) $132,000 GSREIN
  • 2018-05-25 Contingent GSREIN
  • 2018-02-26 Relisted GSREIN
  • 2018-02-26 Listing Removed GSREIN
  • 2018-02-25 Relisted GSREIN
  • 2018-02-19 Contingent GSREIN
  • 2018-01-14 Price Changed $139,000 GSREIN
  • 2017-10-08 Price Changed $149,000 GSREIN
  • 2017-08-24 Listed $155,000 GSREIN
  • 2017-08-23 Listed $139,000 AcadianaMLS
  • 2015-11-30 Sold (MLS) $60,000 GSREIN
  • 2015-10-31 Contingent GSREIN
  • 2015-10-17 Listed $67,000 GSREIN
  • 2015-10-17 Listed $67,000 AcadianaMLS
  • 2006-04-19 Sold (Public Records) $125,000 Public Records
  • 2006-04-14 Sold (MLS) $125,000 GSREIN
  • 2006-01-22 Listed $122,500 GSREIN
  • 2006-01-22 Listed $122,500 AcadianaMLS
  • 1997-12-05 Sold (MLS) $70,000 GSREIN
  • 1997-12-01 Sold (Public Records) $70,000 Public Records
  • 1997-10-04 Listed $70,000 AcadianaMLS
  • 1997-10-04 Listed $70,000 GSREIN
  • 1994-07-29 Sold (MLS) $56,000 GSREIN
  • 1994-05-03 Listed $58,000 GSREIN
  • 1994-05-03 Listed $58,000 AcadianaMLS

Property tax history

+2.4%/yr

Latest (2025): $1,350 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…