CashFlowRE
Sign in Sign up
2224 Snowbird Dr
C- Composite 54.42
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 +21.0/30.0
  • ARV discount +12.2/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$234,900

2224 Snowbird Dr · Harvey, LA 70058
4 bd · 2.0 ba · 1,997 sqft · SingleFamily · 191 Days on market
Built 1983 6,969 sqft lot $118/sqft · 11% below area Est $263k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WELCOME TO BEAUTIFUL TIMBERLANE VILLAGE! THIS INVITING HOME OFFERS A RARE OPPORTUNITY TO OWN IN THIS GREAT NEIGHBORHOOD. IT FEATURES 4 SPACIOUS BEDROOMS AND 2 FULL BATHROOMS, OFFERING COMFORT, FUNCTIONALITY, AND ROOM TO GROW. THE EXPANSIVE DEN IS GREAT FOR ENTERTAINING. OR CREATING YOUR VERY OWN HOME THEATER EXPERIENCE. ENJOY A COMBINATION OF CERAMIC AND WOOD LAMINATE FLOORING THROUGHOUT, ALONG W/ STAINLESS STEEL APPLIANCES AND A 1 YEAR OLD HVAC SYSTEM. FOR ADDED PEACE OF MIND ARE CEILING FANS THROUGHOUT THE HOME TO PROMOTE ENERGY EFFICIENCY. THE COZY FIREPLACE PROVIDES THE PERFECT TOUCH FOR COOL WINTER EVENINGS. COME SEE THIS BEAUTIFUL PROPERTY FOR YOURSELF AND DISCOVER WHY IT COULD BE A GREAT PLACE TO CALL HOME. MEASUREMENTS ARE APPROXIMATE. PROPERTY IS BEING SOLD AS IS W/ WAIVER OF WARRANTY AT ACT OF SALE.

Key facts

  • Ceiling fans
  • Cozy fireplace
  • Expansive den

Tags

EXPANSIVE DENSTAINLESS STEEL APPLIANCESONE YEAR OLD HVAC SYSTEMCEILING FANSCOZY FIREPLACE

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 4-bed/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/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 $229k (2.6% below list).
  • Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 4.8% in Harvey — 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 (#166 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, 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; 7 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 ($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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $82k; list at $235k implies a 188% 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 $206,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 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 D-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
0.97%
Cap rate
7.98%
Cash-on-cash
6.03%
DSCR
1.27
GRM
8.6

CMA / ARV

ARV (median comp)
$262,599
List price
$234,900
Delta
-10.55%
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
2007 S Village Green Dr 0.26mi 3/2.0 (-1) 1,938 (-3%) 6mo $259,000 $134 73
1921 Bradford Pl 0.45mi 3/2.0 (-1) 1,996 (-0%) 2mo $285,000 $143 72
2241 Brighton Pl 0.33mi 4/2.5 2,059 (+3%) 7mo $189,000 $92 72
2332 S Parc Green St 0.31mi 3/2.0 (-1) 1,755 (-12%) 8mo $262,500 $150 54
2236 Hampton Dr 0.47mi 4/2.5 2,262 (+13%) 1mo $300,000 $133 54
3929 E Bamboo Dr 0.68mi 3/2.5 (-1) 1,970 (-1%) 9mo $260,000 $132 51
2316 Stall Dr 0.45mi 3/2.0 (-1) 1,800 (-10%) 8mo $205,000 $114 51
2241 Hampton Dr 0.44mi 3/2.0 (-1) 1,700 (-15%) 4mo $150,000 $88 46
3939 Bayou Oaks Dr 0.67mi 3/2.0 (-1) 1,796 (-10%) 4mo $233,975 $130 44
2020 Alejo Del Sur Dr 0.60mi 4/2.5 2,287 (+14%) 7mo $359,900 $157 40
1909 Stall Dr 0.55mi 3/2.0 (-1) 1,750 (-12%) 10mo $182,000 $104 40
3932 E Bamboo Dr 0.68mi 3/2.0 (-1) 1,710 (-14%) 10mo $206,000 $120 31

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
-12.1%
Equity multiple
0.57×
Total profit
$-27,959
Equity at exit
$35,024
10-year hold
IRR
-8.0%
Equity multiple
0.56×
Total profit
$-28,660
Equity at exit
$20,310

Cash invested: $65,772 (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
8.6×

Monthly cashflow live

Estimated rent
$2,289 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$148 /mo · $1,775/yr
Insurance
$98
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$264

Break-even live

Break-even rent $1,955
Max offer price $234,900
Occupancy floor 83%

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
$58,725
Closing costs
$7,047
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2323 N Harper Dr Harvey, LA 3.0 2.0 1678 $3,000 $1.79 43d 1 0.33mi
2713 W Friendship Dr Harvey, LA 3.0 2.0 1750 $1,850 $1.06 23d 1 0.54mi
2278 Telestar St Harvey, LA 4.0 2.0 2121 $2,450 $1.16 23d 1 0.63mi
81 Lake Lynn Dr Harvey, LA 3.0 2.5 1686 $1,900 $1.13 23d 1 0.97mi
829 Bellemeade Blvd Gretna, LA 4.0 2.0 1805 $2,400 $1.33 43d 1 1.36mi
1401 Drake Ln Gretna, LA 3.0 2.0 1296 $2,150 $1.66 23d 1 1.39mi
3251 Wall Blvd Gretna, LA 1.0–3.0 1.0–2.0 1174 $2,500 $2.13 1d 1 1.43mi

Listing history 20 events

  1. 2026-06-18
    days on market $234,900 Active 191 DOM
  2. 2026-06-17
    days on market $234,900 Active 190 DOM
  3. 2026-06-16
    days on market $234,900 Active 189 DOM
  4. 2026-06-15
    days on market $234,900 Active 188 DOM
  5. 2026-06-13
    days on market $234,900 Active 186 DOM
  6. 2026-06-10
    days on market $234,900 Active 183 DOM
  7. 2026-06-09
    days on market $234,900 Active 182 DOM
  8. 2026-06-08
    days on market $234,900 Active 181 DOM
  9. 2026-06-07
    days on market $234,900 Active 180 DOM
  10. 2026-06-03
    days on market $234,900 Active 176 DOM
  11. 2026-06-02
    days on market $234,900 Active 175 DOM
  12. 2026-06-01
    days on market $234,900 Active 174 DOM
  13. 2026-05-31
    days on market $234,900 Active 173 DOM
  14. 2025-12-09
    listed $234,900 Active 820-char remark
    Show marketing remark (820 chars)

    WELCOME TO BEAUTIFUL TIMBERLANE VILLAGE! THIS INVITING HOME OFFERS A RARE OPPORTUNITY TO OWN IN THIS GREAT NEIGHBORHOOD. IT FEATURES 4 SPACIOUS BEDROOMS AND 2 FULL BATHROOMS, OFFERING COMFORT, FUNCTIONALITY, AND ROOM TO GROW. THE EXPANSIVE DEN IS GREAT FOR ENTERTAINING. OR CREATING YOUR VERY OWN HOME THEATER EXPERIENCE. ENJOY A COMBINATION OF CERAMIC AND WOOD LAMINATE FLOORING THROUGHOUT, ALONG W/ STAINLESS STEEL APPLIANCES AND A 1 YEAR OLD HVAC SYSTEM. FOR ADDED PEACE OF MIND ARE CEILING FANS THROUGHOUT THE HOME TO PROMOTE ENERGY EFFICIENCY. THE COZY FIREPLACE PROVIDES THE PERFECT TOUCH FOR COOL WINTER EVENINGS. COME SEE THIS BEAUTIFUL PROPERTY FOR YOURSELF AND DISCOVER WHY IT COULD BE A GREAT PLACE TO CALL HOME. MEASUREMENTS ARE APPROXIMATE. PROPERTY IS BEING SOLD AS IS W/ WAIVER OF WARRANTY AT ACT OF SALE.

  15. 2025-12-09
    listed $234,900 Active 820-char remark
    Show marketing remark (820 chars)

    WELCOME TO BEAUTIFUL TIMBERLANE VILLAGE! THIS INVITING HOME OFFERS A RARE OPPORTUNITY TO OWN IN THIS GREAT NEIGHBORHOOD. IT FEATURES 4 SPACIOUS BEDROOMS AND 2 FULL BATHROOMS, OFFERING COMFORT, FUNCTIONALITY, AND ROOM TO GROW. THE EXPANSIVE DEN IS GREAT FOR ENTERTAINING. OR CREATING YOUR VERY OWN HOME THEATER EXPERIENCE. ENJOY A COMBINATION OF CERAMIC AND WOOD LAMINATE FLOORING THROUGHOUT, ALONG W/ STAINLESS STEEL APPLIANCES AND A 1 YEAR OLD HVAC SYSTEM. FOR ADDED PEACE OF MIND ARE CEILING FANS THROUGHOUT THE HOME TO PROMOTE ENERGY EFFICIENCY. THE COZY FIREPLACE PROVIDES THE PERFECT TOUCH FOR COOL WINTER EVENINGS. COME SEE THIS BEAUTIFUL PROPERTY FOR YOURSELF AND DISCOVER WHY IT COULD BE A GREAT PLACE TO CALL HOME. MEASUREMENTS ARE APPROXIMATE. PROPERTY IS BEING SOLD AS IS W/ WAIVER OF WARRANTY AT ACT OF SALE.

  16. 2023-10-30
    price $240,000
  17. 2023-10-18
    price $262,000
  18. 2023-10-04
    price $264,900
  19. 2023-09-25
    listed $240,000
  20. 1991-08-01
    soldstatus $81,561

ⓘ 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
$1,775 · $148/mo
Projected year-2 tax
$1,775 · $148/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 9/10 Extreme 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 3 unhealthy d/yr today · 4 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
$27,468
− Mortgage interest
−$13,158
− Property taxes
−$1,775
− Insurance
−$1,972
− Repairs & maintenance
−$2,197
− Management
−$2,197
− Depreciation
−$6,833
Taxable loss
−$666
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$160
After-tax cash flow
$3,330/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 — Harvey

Score
64/100
State rank
#166
US rank
#13980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson Parish · 426,999 people
City population
39,578
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

+188.0% since first listed
7 events — show timeline
  • 2025-12-09 Listed $234,900 AcadianaMLS
  • 2025-12-09 Listed $234,900 GSREIN
  • 2023-10-30 Price Changed $240,000 GSREIN
  • 2023-10-18 Price Changed $262,000 GSREIN
  • 2023-10-04 Price Changed $264,900 GSREIN
  • 2023-09-25 Listed $240,000 AcadianaMLS
  • 1991-08-01 Sold (Public Records) $81,561 Public Records

Property tax history

+2.3%/yr

Latest (2025): $1,775 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…