CashFlowRE
Sign in Sign up
3278 Glen Eagle Ln
D Composite 41.48
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 +17.3/30.0
  • DSCR +5.4/10.0
  • ARV discount +4.8/15.0
  • Livability +3.9/5.0
  • 1% rule +3.6/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$209,000

3278 Glen Eagle Ln · Kenner, LA 70065
3 bd · 2.0 ba · 1,240 sqft · SingleFamily · 40 Days on market
Built 1976 Est $197k · 6% over

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

Listing remarks

Beautiful updated 3 bed / 2 bath home located in a desirable Kenner neighborhood. Features a spacious backyard, updated interior, open living space, and great potential for homeowners or investors. Convenient location near shopping, restaurants, schools Roof may need some attention and price reflects condition. Sold AS-IS.

Key facts

  • Spacious backyard
  • Updated interior
  • Open living space

Tags

SPACIOUS BACKYARDUPDATED INTERIOROPEN LIVING SPACECONVENIENT LOCATION

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 $209k.

Deal economics

  • At list price, monthly cash flow is $154 ($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 $179k (14.3% below list).
  • Recommended offer: $179k (14.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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.
  • 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); 292 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d 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 32% 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 40 days — a 3% lower offer ($203k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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 $92k; list at $209k implies a 127% gain — meaningful room to come down on a strong offer.
Recommended offer $179,083 (14.3% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.86%
Cap rate
7.18%
Cash-on-cash
3.16%
DSCR
1.14
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$197,160
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
669 Spartan Ln 0.14mi 4/2.0 (+1) 1,199 (-3%) 0mo $259,000 $216 82
701 Ronson Dr 0.19mi 4/2.0 (+1) 1,213 (-2%) 2mo $250,000 $206 81
601 Lancer Ln 0.17mi 3/2.0 1,182 (-5%) 8mo $187,750 $159 78
717 Mayfair Ln 0.30mi 3/2.0 1,303 (+5%) 2mo $265,000 $203 76
648 Mayfair Ln 0.31mi 4/2.0 (+1) 1,285 (+4%) 3mo $180,000 $140 72
3289 Continental Dr 0.17mi 3/1.5 1,123 (-9%) 6mo $174,000 $155 69
822 Veterans Blvd 0.67mi 3/1.5 1,275 (+3%) 2mo $125,000 $98 61
2 Bradley Pl 0.49mi 3/2.0 1,378 (+11%) 4mo $275,900 $200 55
361 W Louisiana State St 0.61mi 3/1.5 1,350 (+9%) 1mo $196,000 $145 54
437 Pellerin Dr 0.52mi 3/2.0 1,397 (+13%) 7mo $260,000 $186 49
2803 Panama St 0.63mi 4/1.0 (+1) 1,151 (-7%) 7mo $159,000 $138 44
1215 31 Street St 0.60mi 4/2.0 (+1) 1,415 (+14%) 2mo $120,000 $85 42

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
-14.4%
Equity multiple
0.50×
Total profit
$-29,376
Equity at exit
$31,163
10-year hold
IRR
-10.8%
Equity multiple
0.43×
Total profit
$-33,560
Equity at exit
$18,071

Cash invested: $58,520 (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
9.7×

Monthly cashflow live

Estimated rent
$1,791 high interval (Pro) →
Mortgage (P&I)
$1,096
Tax from tax record
$77 /mo · $929/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$154

Break-even live

Break-even rent $1,596
Max offer price $209,000
Occupancy floor 86%

Sensitivity live

Price -10% $273 -5% $213 +0% $154 +5% $95 +10% $36
Rent -10% $13 -5% $84 +0% $154 +5% $225 +10% $296
Rate -1.0pp $260 -0.5pp $207 base $154 +0.5pp $100 +1.0pp $45

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
$52,250
Closing costs
$6,270
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
3120 Phoenix St Unit D Kenner, LA 2.0 1.5 1075 $1,100 $1.02 45d 1 0.34mi
215 Avant Garde Cir Kenner, LA 2.0 2.0 1200 $1,500 $1.25 4d 1 0.38mi
187 Avant Garde Cir #187 Kenner, LA 2.0 1.5 1050 $1,500 $1.43 16d 1 0.39mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 45d 1 0.52mi
309 Emerson Dr Unit C Kenner, LA 3.0 1.0 900 $1,200 $1.33 5d 1 0.62mi
300 Duke Dr Unit 4 Kenner, LA 2.0 1.0 838 $1,200 $1.43 45d 1 0.66mi
300 Clemson Dr Kenner, LA 2.0 1.5 1025 $1,500 $1.46 16d 1 0.68mi
2752 Jasper St Unit A Kenner, LA 3.0 1.5 1400 $1,450 $1.04 45d 1 0.71mi
2759 Albany St Unit B Kenner, LA 3.0 2.0 1250 $1,500 $1.20 45d 1 0.72mi
2755 Huntsville St Apt C Kenner, LA 3.0 2.0 1216 $1,575 $1.30 5d 1 0.72mi
2755 Huntsville St Unit B Kenner, LA 3.0 1.5 1500 $1,650 $1.10 45d 1 0.72mi
2755 Albany St Unit D Kenner, LA 3.0 2.0 1250 $1,500 $1.20 45d 1 0.73mi
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 45d 1 0.78mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 45d 1 0.81mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 45d 1 0.83mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 46d 1 0.83mi
2723 Tifton Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 25d 1 0.85mi
2804 Salem St Kenner, LA 2.0 2.0 1450 $1,400 $0.97 45d 1 0.86mi
2710 Helena St Kenner, LA 3.0 1.5 1400 $1,200 $0.86 16d 1 0.87mi
2838 Kingston St Unit A Kenner, LA 3.0 1.5 1500 $1,600 $1.07 5d 1 0.87mi
2714 Tifton St Kenner, LA 3.0 2.0 1275 $1,800 $1.41 45d 1 0.88mi
2700 Helena St Kenner, LA 3.0 1.5 1355 $1,700 $1.25 45d 1 0.89mi
511 27th St Kenner, LA 3.0 2.0 1200 $1,575 $1.31 5d 1 0.90mi
2625 Panama St Kenner, LA 2.0 1.0 930 $1,300 $1.40 3d 1 0.91mi
2726 Greenwood St Kenner, LA 2.0 1.5 980 $1,200 $1.22 45d 1 0.92mi
2617 Phoenix St Kenner, LA 3.0 2.0 1350 $1,800 $1.33 45d 1 0.93mi
3600 Loyola Dr Unit 353 Kenner, LA 2.0 2.0 1100 $1,445 $1.31 45d 1 0.93mi
2603 Panama St Kenner, LA 3.0 1.5 1400 $1,400 $1.00 25d 1 0.95mi
129 Auburn Pl Kenner, LA 3.0 2.0 1200 $1,800 $1.50 3d 1 0.96mi
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 5d 1 0.96mi
2800 Richland St Unit B Kenner, LA 2.0 2.5 1000 $1,600 $1.60 22d 1 0.96mi
3655 Loyola Dr Unit F361 Kenner, LA 2.0 2.0 1330 $2,395 $1.80 25d 1 0.97mi
2609 Dawson Ave Kenner, LA 3.0 2.0 1300 $1,600 $1.23 45d 1 0.98mi
2611 Augusta St Kenner, LA 3.0 2.0 1300 $1,900 $1.46 45d 1 0.98mi
3655 Loyola Dr Unit D236 Kenner, LA 2.0 2.0 1367 $2,320 $1.70 3d 1 0.98mi
3655 Loyola Dr Unit C223 Kenner, LA 2.0 2.0 1330 $2,295 $1.73 3d 1 0.98mi
3655 Loyola Dr Unit C229 Kenner, LA 2.0 2.0 1349 $2,335 $1.73 45d 1 0.98mi
3655 Loyola Dr Unit C224 Kenner, LA 2.0 2.0 1367 $2,305 $1.69 3d 1 0.98mi
3655 Loyola Dr Apt F261 Kenner, LA 2.0 2.0 1330 $2,425 $1.82 16d 1 0.98mi
3655 Loyola Dr Unit C329 Kenner, LA 2.0 2.0 1349 $2,320 $1.72 45d 1 0.98mi

Listing history 33 events

  1. 2026-06-21
    days on market $209,000 Active 40 DOM
  2. 2026-06-18
    days on market $209,000 Active 37 DOM
  3. 2026-06-17
    days on market $209,000 Active 36 DOM
  4. 2026-06-16
    days on market $209,000 Active 35 DOM
  5. 2026-06-15
    days on market $209,000 Active 34 DOM
  6. 2026-06-13
    days on market $209,000 Active 32 DOM
  7. 2026-06-10
    days on market $209,000 Active 29 DOM
  8. 2026-06-09
    days on market $209,000 Active 28 DOM
  9. 2026-06-08
    days on market $209,000 Active 27 DOM
  10. 2026-06-07
    days on market $209,000 Active 26 DOM
  11. 2026-06-03
    days on market $209,000 Active 22 DOM
  12. 2026-06-02
    days on market $209,000 Active 21 DOM
  13. 2026-06-01
    days on market $209,000 Active 20 DOM
  14. 2026-05-31
    days on market $209,000 Active 19 DOM
  15. 2026-05-12
    listed $209,000 Active 324-char remark
  16. 2025-12-04
    price $209,000
  17. 2025-12-04
    price $209,000
  18. 2025-08-31
    price $219,000
  19. 2025-08-31
    price $219,000
  20. 2025-06-07
    price $229,000
  21. 2025-06-07
    price $229,000
  22. 2025-05-11
    listed $235,000 Active
  23. 2022-05-12
    soldstatus $92,000
  24. 2018-10-25
    soldstatus $92,000
  25. 2018-05-04
    soldstatus $74,000
  26. 2016-06-14
    soldstatus $74,000
  27. 2016-06-13
    soldstatus $74,000 Sold
  28. 2016-05-26
    historical Pending Continue to Show
  29. 2016-05-20
    status Active
  30. 2016-05-07
    historical Pending Continue to Show
  31. 2016-04-29
    listed $75,000 Active
  32. 2016-04-28
    listed $75,000
  33. 1989-04-01
    soldstatus $55,000

ⓘ 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
$929 · $77/mo
Projected year-2 tax
$1,150 · $96/mo
Expected delta
+$221/yr (+$18/mo · 23.8%)

ⓘ 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
$21,490
− Mortgage interest
−$11,707
− Property taxes
−$929
− Insurance
−$1,045
− Repairs & maintenance
−$1,719
− Management
−$1,719
− Depreciation
−$6,080
Taxable loss
−$1,709
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$410
After-tax cash flow
$2,261/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

+280.0% since first listed
19 events — show timeline
  • 2026-05-12 Listed $209,000 FSBO.com
  • 2025-12-04 Price Changed $209,000 AcadianaMLS
  • 2025-12-04 Price Changed $209,000 GSREIN
  • 2025-08-31 Price Changed $219,000 AcadianaMLS
  • 2025-08-31 Price Changed $219,000 GSREIN
  • 2025-06-07 Price Changed $229,000 AcadianaMLS
  • 2025-06-07 Price Changed $229,000 GSREIN
  • 2025-05-11 Listed $235,000 AcadianaMLS
  • 2022-05-12 Sold (Public Records) $92,000 Public Records
  • 2018-10-25 Sold (Public Records) $92,000 Public Records
  • 2018-05-04 Sold (Public Records) $74,000 Public Records
  • 2016-06-14 Sold (Public Records) $74,000 Public Records
  • 2016-06-13 Sold (MLS) $74,000 GSREIN
  • 2016-05-26 Contingent GSREIN
  • 2016-05-20 Relisted GSREIN
  • 2016-05-07 Contingent GSREIN
  • 2016-04-29 Listed $75,000 GSREIN
  • 2016-04-28 Listed $75,000 AcadianaMLS
  • 1989-04-01 Sold (Public Records) $55,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $929 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…