CashFlowRE
Sign in Sign up
2501 Jeanne St
C Composite 57.08
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 +25.3/30.0
  • DSCR +8.3/10.0
  • ARV discount +6.8/15.0
  • 1% rule +5.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

2501 Jeanne St · Estelle, LA 70072
3 bd · 2.0 ba · 1,112 sqft · SingleFamily · 63 Days on market
Built 1986 5,828 sqft lot $170/sqft · at area comps Est $186k · at est.

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

Listing remarks MLS

If you're looking for a home that delivers real value without the usual trade-offs, this one stands out. Sitting proudly on a corner lot, this 3-bedroom, 2-bath home offers a functional layout and features that make everyday living easy. A new roof installed in early 2022 is a major plus, giving peace of mind from day one. Inside, tile flooring runs throughout--durable, low-maintenance, and great for a busy household. Step outside and you'll find one of the home's best features: a huge backyard with rear access and space for a driveway. Whether you need extra parking, room to entertain, or space to grow, this yard gives you options. A brand-new shed adds even more flexibility for storage or projects. A great family home with practical upgrades, usable space, and room to make it your own.

Key facts

  • Huge backyard
  • Brand-new shed
  • Tile flooring

Tags

CORNER LOTNEW ROOFTILE FLOORINGHUGE BACKYARDREAR ACCESSBRAND-NEW SHED

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 $189k.

Deal economics

  • At list price, monthly cash flow is $361 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $178k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 5.7% in Estelle — 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 64/100 on livability (#183 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; 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 rising (+1.1%/yr); 294 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($55k/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 ($178k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 17y 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 $115k; list at $189k implies a 64% 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 $177,660 (6.0% 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 6% 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
1.08%
Cap rate
9.01%
Cash-on-cash
9.69%
DSCR
1.43
GRM
7.7

CMA / ARV

ARV (median comp)
$185,941
List price
$189,000
Delta
1.65%
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
2812 Dolores Dr 0.49mi 3/2.0 1,072 (-4%) 1mo $199,000 $186 70
2521 Buccaneer Dr 0.19mi 2/1.0 (-1) 1,152 (+4%) 9mo $175,000 $152 69
4141 Ames Blvd 0.67mi 3/2.0 1,100 (-1%) 1mo $196,900 $179 66
2724 Bayou Teche Dr 0.62mi 3/2.0 1,089 (-2%) 2mo $180,000 $165 66
2784 Isabelle Dr 0.53mi 3/1.0 1,120 (+1%) 5mo $152,000 $136 66
2717 Corinne Dr 0.36mi 3/2.0 1,200 (+8%) 7mo $225,000 $188 64
4149 Ames Blvd 0.63mi 3/2.0 1,134 (+2%) 6mo $188,000 $166 62
4150 E Ames Blvd 0.56mi 3/2.0 1,196 (+8%) 3mo $71,500 $60 59
4136 Ames Blvd 0.68mi 3/2.0 1,095 (-2%) 9mo $160,000 $146 58
2776 Russell Dr 0.56mi 3/1.0 1,033 (-7%) 8mo $218,400 $211 51
4016 Regina Coeli Ct 0.58mi 3/2.0 1,265 (+14%) 9mo $210,500 $166 42
2745 Bayou Lours Ct 0.70mi 3/2.0 1,235 (+11%) 9mo $225,000 $182 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 · 1.05% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.78×
Total profit
$-11,570
Equity at exit
$28,181
10-year hold
IRR
1.2%
Equity multiple
1.08×
Total profit
$4,039
Equity at exit
$16,341

Cash invested: $52,920 (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 70072

Rents YoY
1.1%
Active inventory
294
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,034 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$110 /mo · $1,316/yr
Insurance
$79
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$361

Break-even live

Break-even rent $1,577
Max offer price $189,000
Occupancy floor 77%

Sensitivity live

Price -10% $468 -5% $414 +0% $361 +5% $307 +10% $254
Rent -10% $200 -5% $280 +0% $361 +5% $441 +10% $521
Rate -1.0pp $456 -0.5pp $409 base $361 +0.5pp $312 +1.0pp $262

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
$47,250
Closing costs
$5,670
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2544 Jeanne St Marrero, LA 4.0 2.0 1158 $2,300 $1.99 24d 1 0.11mi
2417 Highland Meadows Dr Marrero, LA 4.0 2.0 1400 $1,950 $1.39 44d 1 0.29mi
2748 Erin Dr Marrero, LA 3.0 2.0 1460 $1,850 $1.27 24d 1 0.42mi
2704 Sieglinde Ct Marrero, LA 3.0 2.0 1122 $1,850 $1.65 24d 1 0.55mi
2425 Ramsey Dr Marrero, LA 4.0 2.0 1500 $1,800 $1.20 2d 1 0.84mi
4613 Ames Blvd Marrero, LA 3.0 2.0 1461 $2,350 $1.61 44d 1 0.84mi
116 Sunrise Dr Marrero, LA 3.0 1.5 1225 $1,750 $1.43 44d 1 1.14mi
5160 Mount Matterhorn St Marrero, LA 2.0 1.0 1000 $1,050 $1.05 24d 1 1.37mi
5162 Mount Matterhorn Ave Marrero, LA 2.0 1.0 1000 $1,050 $1.05 4d 1 1.37mi

Listing history 28 events

  1. 2026-06-18
    days on market $189,000 Active 63 DOM
  2. 2026-06-17
    days on market $189,000 Active 62 DOM
  3. 2026-06-16
    days on market $189,000 Active 61 DOM
  4. 2026-06-15
    days on market $189,000 Active 60 DOM
  5. 2026-06-13
    days on market $189,000 Active 58 DOM
  6. 2026-06-10
    days on market $189,000 Active 55 DOM
  7. 2026-06-09
    days on market $189,000 Active 54 DOM
  8. 2026-06-08
    days on market $189,000 Active 53 DOM
  9. 2026-06-07
    days on market $189,000 Active 52 DOM
  10. 2026-06-03
    days on market $189,000 Active 48 DOM
  11. 2026-06-02
    days on market $189,000 Active 47 DOM
  12. 2026-06-01
    days on market $189,000 Active 46 DOM
  13. 2026-05-31
    days on market $189,000 Active 45 DOM
  14. 2026-04-16
    listed $189,000 Active 798-char remark
    Show marketing remark (821 chars)

    If you’re looking for a home that delivers real value without the usual trade-offs, this one stands out. Sitting proudly on a corner lot, this 3-bedroom, 2-bath home offers a functional layout and features that make everyday living easy. A new roof installed in early 2022 is a major plus, giving peace of mind from day one. Inside, tile flooring runs throughout—durable, low-maintenance, and great for a busy household. Step outside and you’ll find one of the home’s best features: a huge backyard with rear access and space for a driveway. Whether you need extra parking, room to entertain, or space to grow, this yard gives you options. A brand-new shed adds even more flexibility for storage or projects. A great family home with practical upgrades, usable space, and room to make it your own.

  15. 2026-04-16
    listed $189,000 Active 821-char remark
    Show marketing remark (821 chars)

    If you’re looking for a home that delivers real value without the usual trade-offs, this one stands out. Sitting proudly on a corner lot, this 3-bedroom, 2-bath home offers a functional layout and features that make everyday living easy. A new roof installed in early 2022 is a major plus, giving peace of mind from day one. Inside, tile flooring runs throughout—durable, low-maintenance, and great for a busy household. Step outside and you’ll find one of the home’s best features: a huge backyard with rear access and space for a driveway. Whether you need extra parking, room to entertain, or space to grow, this yard gives you options. A brand-new shed adds even more flexibility for storage or projects. A great family home with practical upgrades, usable space, and room to make it your own.

  16. 2016-08-17
    soldstatus $115,000
  17. 2016-08-16
    soldstatus $115,000 Sold
  18. 2016-06-29
    historical Pending Continue to Show
  19. 2016-06-08
    listed $115,000 Active
  20. 2016-06-08
    listed $115,000
  21. 2013-05-15
    soldstatus $100,000
  22. 2013-05-09
    soldstatus $100,000
  23. 2012-09-11
    listed $99,000
  24. 2012-09-11
    listed $99,000
  25. 2009-08-21
    soldstatus $70,000
  26. 2009-05-01
    listed $69,660
  27. 2009-05-01
    listed $69,660
  28. 1990-10-01
    soldstatus $42,502

ⓘ 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
$1,316 · $110/mo
Projected year-2 tax
$1,316 · $110/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 74% 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
$24,407
− Mortgage interest
−$10,587
− Property taxes
−$1,316
− Insurance
−$1,742
− Repairs & maintenance
−$1,953
− Management
−$1,953
− Depreciation
−$5,498
Taxable income
$1,358
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$4,003/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 — Estelle

Score
64/100
State rank
#183
US rank
#14840

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Estelle, LA
County
Jefferson Parish · 426,999 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
55,693
Household income
$54,885
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
1807.0

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 0.67)
Race & ethnicity
Black 40% White 39% Hispanic / Latino 12% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 12% Hispanic 1%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 8% Vietnamese 4% 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
▼ -89.87%
Current HPI
161.7477
Rent YoY
▲ 1.05%
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

+344.7% since first listed
15 events — show timeline
  • 2026-04-16 Listed $189,000 GSREIN
  • 2026-04-16 Listed $189,000 AcadianaMLS
  • 2016-08-17 Sold (Public Records) $115,000 Public Records
  • 2016-08-16 Sold (MLS) $115,000 GSREIN
  • 2016-06-29 Contingent GSREIN
  • 2016-06-08 Listed $115,000 GSREIN
  • 2016-06-08 Listed $115,000 AcadianaMLS
  • 2013-05-15 Sold (Public Records) $100,000 Public Records
  • 2013-05-09 Sold (MLS) $100,000 GSREIN
  • 2012-09-11 Listed $99,000 AcadianaMLS
  • 2012-09-11 Listed $99,000 GSREIN
  • 2009-08-21 Sold (MLS) $70,000 GSREIN
  • 2009-05-01 Listed $69,660 AcadianaMLS
  • 2009-05-01 Listed $69,660 GSREIN
  • 1990-10-01 Sold (Public Records) $42,502 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,316 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…