CashFlowRE
Sign in Sign up
2813 River Rd Unit A 🏷️ Likely Rental
C Composite 56.25
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 +17.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.9/10.0
  • DSCR +5.3/10.0
  • Rent growth +3.8/5.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,000

2813 River Rd Unit A · Jefferson, LA 70121
2 bd · 1.0 ba · 990 sqft · SingleFamily · 154 Days on market
Built 1980 Fair condition $151/sqft · 35% below area Est $231k · 35% under $150/mo HOA · 9% of rent ↓ 4% since listing

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

Listing remarks MLS

Don't miss this beautifully maintained 2 bedroom, 1 bathroom condo in the heart of Old Jefferson. This unit features a newer roof (just 4 years old), updated kitchen appliances including a refrigerator and dishwasher and an in-unit washer and dryer. Conveniently located just off Causeway Boulevard, you'll be minutes from Ochsner Hospital, I-10, the Causeway Bridge, shopping, restaurants, and everything Metairie has to offer. Enjoy easy access to Uptown New Orleans while still having the peaceful feel of riverfront living. Take a short walk to local coffee shops or enjoy the levee trail along the Mississippi River. The community also offers a beautiful courtyard and swimming pool for residents to enjoy. Super low condo dues at only $150/mo Whether you're looking for a primary residence, a second home, or an investment property, this condo is a great opportunity in a highly desirable location.

Key facts

  • Newer roof
  • Swimming pool
  • Beautiful courtyard

Tags

NEWER ROOFUPDATED KITCHEN APPLIANCESIN UNIT WASHER AND DRYERBEAUTIFUL COURTYARDSWIMMING POOL

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $149,000 price doesn't fit this home's estimated sale value (~$230,769) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $149k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $104 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 5.1% in Jefferson — 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 72/100 on livability (#42 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: employment D, amenities F, commute 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.
  • Zoned schools: Jefferson School (math 13% / reading 31%, grade F, #415 of 646 statewide, top 67%, 666 students, 61% FRL); Riverdale High School (math 36% / reading 52%, grade F, #62 of 265 statewide, top 23%, 1,019 students, 50% FRL).
  • Market conditions: Rents rising fast (+5.1%/yr); 170 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 ($60k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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.
Recommended offer $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.09% ✓
Cap rate
7.13%
Cash-on-cash
2.98%
DSCR
1.13
GRM
7.6

CMA / ARV

ARV (median comp)
$230,769
List price
$149,000
Delta
-35.43%
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
29 Sonia Pl 0.53mi 3/1.0 (+1) 988 (-0%) 2mo $229,000 $232 68
108 Rio Vista Ave 0.33mi 2/1.0 1,083 (+9%) 8mo $351,705 $325 62
548 Brown St 0.42mi 2/1.0 900 (-9%) 7mo $104,770 $116 60
416 Deckbar Ave 0.65mi 2/1.0 960 (-3%) 7mo $220,000 $229 59
2708 Sam Lenox St 0.56mi 3/2.0 (+1) 985 (-0%) 10mo $208,000 $211 55
39 Joyce Ave 0.45mi 2/1.0 877 (-11%) 10mo $218,000 $249 52
26 Sonia Pl 0.53mi 2/2.0 1,083 (+9%) 10mo $315,000 $291 47
520 Betz St 0.75mi 2/1.0 900 (-9%) 4mo $100,000 $111 46
28 San Carlos Ave 0.61mi 2/1.0 845 (-15%) 2mo $225,000 $266 46
424 Betz Ave 0.70mi 2/1.0 900 (-9%) 8mo $150,000 $167 46
1212 Claiborne Dr 0.54mi 2/2.0 1,107 (+12%) 8mo $85,000 $77 44
28 Davis Blvd 0.72mi 3/2.0 (+1) 1,056 (+7%) 6mo $210,000 $199 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 · 5.1% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.67×
Total profit
$-13,924
Equity at exit
$22,216
10-year hold
IRR
3.5%
Equity multiple
1.28×
Total profit
$11,858
Equity at exit
$12,883

Cash invested: $41,720 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
22 active · 24 under contract
Months of supply
7.8 mo (13%/mo absorbed)
Median asking
$249,000 ($244/sqft)
Median days on market
16 d
This list price
lowest-priced of the active set
ARV vs active asking
-4.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70121

Rents YoY
5.1%
Active inventory
170
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,624 high interval (Pro) →
Mortgage (P&I)
−$781
Tax est. 1.5%
−$186 /mo · $2,235/yr
Insurance
−$62
HOA
−$150
Vacancy / Maint / Mgmt
−$341
Net cashflow
$104

Break-even live

Break-even rent $1,493
Max offer price $149,000
Occupancy floor 89%

Sensitivity live

Price -10% $207 -5% $155 +0% $104 +5% $52 +10% $1
Rent -10% $-25 -5% $39 +0% $104 +5% $168 +10% $232
Rate -1.0pp $179 -0.5pp $142 base $104 +0.5pp $65 +1.0pp $26

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
$37,250
Closing costs
$4,470
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
108 Maine St Jefferson, LA 2.0 1.0 950 $1,550 $1.63 43d 1 0.05mi
115 Maine St New Orleans, LA 2.0 1.0 840 $1,440 $1.71 6d 1 0.07mi
300 Maine St Unit A Jefferson, LA 2.0 1.0 875 $1,600 $1.83 145d 1 0.09mi
503 Causeway Blvd Unit B Jefferson, LA 1.0 1.0 608 $1,650 $2.71 10d 1 0.09mi
503 Causeway Blvd Unit B Jefferson, LA 1.0 1.0 608 $1,650 $2.71 15d 1 0.09mi
212 Claiborne Ct Jefferson, LA 2.0 1.0 878 $1,500 $1.71 10d 1 0.23mi
212 Claiborne Ct Jefferson, LA 2.0 1.0 878 $1,500 $1.71 14d 1 0.23mi
150 Rencopas Ct Unit 1/2 Jefferson, LA 2.0 1.0 950 $1,250 $1.32 10d 1 0.36mi
2215 James St New Orleans, LA 1.0 1.0 820 $1,325 $1.62 14d 1 0.45mi
2215 James St New Orleans, LA 1.0 1.0 820 $1,325 $1.62 10d 1 0.45mi
1202 Claiborne Dr Jefferson, LA 2.0 1.0 900 $1,500 $1.67 55d 1 0.50mi
2013 James St Jefferson, LA 2.0 2.0 1000 $2,000 $2.00 127d 1 0.51mi
2013 James St Jefferson, LA 2.0 2.0 1000 $2,000 $2.00 144d 1 0.51mi
256 Lions St Jefferson, LA 2.0 1.0 1000 $1,875 $1.88 55d 1 0.51mi
2921 Burns St Apt D Jefferson, LA 3.0 1.0 800 $1,400 $1.75 10d 1 0.60mi
2921 Burns St Apt D Jefferson, LA 3.0 1.0 800 $1,500 $1.88 55d 1 0.60mi
2921 Burns St Unit A Jefferson, LA 3.0 1.0 800 $1,500 $1.88 184d 1 0.60mi
424 Deckbar Ave Unit D Jefferson, LA 2.0 2.5 1100 $1,550 $1.41 145d 1 0.67mi
23 Davis Blvd Jefferson, LA 2.0 1.0 850 $1,850 $2.18 14d 1 0.68mi
23 Davis Blvd Jefferson, LA 2.0 1.0 850 $1,850 $2.18 6d 1 0.68mi
39 Davis Blvd Jefferson, LA 2.0 1.0 901 $2,000 $2.22 55d 1 0.71mi
39 Davis Blvd New Orleans, LA 2.0 1.0 901 $2,100 $2.33 107d 1 0.71mi
419 Betz Ave New Orleans, LA 3.0 2.0 1100 $2,500 $2.27 162d 1 0.71mi
3812 Audubon Trce Jefferson, LA 2.0 1.0 1078 $2,000 $1.86 184d 1 0.76mi
150 Highway Dr Unit A Jefferson, LA 2.0 1.0 775 $1,500 $1.94 10d 1 0.80mi
103 Central Ave Unit 103 Jefferson, LA 2.0 1.0 1056 $1,550 $1.47 10d 1 0.82mi
110 Jules Ave New Orleans, LA 3.0 2.0 1100 $2,000 $1.82 10d 1 0.84mi
110 Jules Ave New Orleans, LA 3.0 2.0 1100 $2,000 $1.82 14d 1 0.84mi
142 Brooklyn Ave Apt C Jefferson, LA 1.0 1.0 800 $1,200 $1.50 10d 1 0.89mi
142 Brooklyn Ave Apt B Jefferson, LA 1.0 1.0 750 $1,100 $1.47 10d 1 0.89mi
600 Gelpi Ave New Orleans, LA 2.0 1.0 855 $1,500 $1.75 133d 1 0.92mi
425 Coolidge St New Orleans, LA 2.0 1.0 910 $1,250 $1.37 10d 1 0.92mi
237 Vinet Ave New Orleans, LA 1.0 1.0 775 $1,200 $1.55 112d 1 0.93mi
419 Central Ave Jefferson, LA 1.0 1.0 800 $2,250 $2.81 14d 1 0.93mi
419 Central Ave Jefferson, LA 1.0 1.0 800 $2,250 $2.81 20d 1 0.93mi
419 Central Ave Jefferson, LA 1.0 1.0 800 $2,250 $2.81 6d 1 0.93mi
557 Central Ave Unit 203 Jefferson, LA 1.0 1.0 567 $1,000 $1.76 2d 1 0.94mi
557 Central Ave Unit 308 Jefferson, LA 1.0 1.0 567 $1,015 $1.79 36d 1 0.94mi
261 Jules Ave Jefferson, LA 1.0–2.0 1.0–2.0 577 $1,850 $3.20 10d 7 0.94mi
129 Newman Ave New Orleans, LA 2.0 1.5 1058 $1,400 $1.32 10d 1 0.96mi

Property features AI

Finance

HOA & community
Community of four unitsAssociation fee of $150

Exterior

Parking
Assigned parking
Utilities
Public waterPublic sewerCable availableNatural gas unavailable
Home design
CondominiumTraditional styleTwo storiesOne level
Construction
Slab foundationShingle roof
Exterior features
In-ground poolGuest house

Interior

Kitchen
Stainless steel appliances
Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral air conditioning
Laundry & utility
Electric dryer hookupWasher hookup

HOA detail $150/mo · $1,800/yr

Likely covers
pool

Listing history 50 events

  1. 2026-11-06
    days on marketlisting id $149,000 Active 154 DOM
  2. 2026-11-05
    days on market $149,000 Active 13 DOM
  3. 2026-11-04
    days on market $149,000 Active 12 DOM
  4. 2026-11-02
    days on market $149,000 Active 10 DOM
  5. 2026-11-01
    days on market $149,000 Active 9 DOM
  6. 2026-10-31
    days on market $149,000 Active 8 DOM
  7. 2026-10-30
    days on market $149,000 Active 7 DOM
  8. 2026-10-30
    days on marketlisting id $149,000 Active 6 DOM
  9. 2026-10-29
    days on market $149,000 Active 146 DOM
  10. 2026-10-28
    days on market $149,000 Active 145 DOM
  11. 2026-10-27
    days on market $149,000 Active 144 DOM
  12. 2026-10-26
    days on market $149,000 Active 143 DOM
  13. 2026-10-26
    days on market $149,000 Active 142 DOM
  14. 2026-10-24
    days on market $149,000 Active 141 DOM
  15. 2026-10-23
    days on market $149,000 Active 140 DOM
  16. 2026-10-22
    days on market $149,000 Active 139 DOM
  17. 2026-10-21
    days on market $149,000 Active 138 DOM
  18. 2026-10-20
    days on market $149,000 Active 137 DOM
  19. 2026-10-19
    days on market $149,000 Active 136 DOM
  20. 2026-10-18
    days on market $149,000 Active 135 DOM
  21. 2026-10-17
    days on market $149,000 Active 134 DOM
  22. 2026-10-16
    days on market $149,000 Active 133 DOM
  23. 2026-10-15
    days on market $149,000 Active 132 DOM
  24. 2026-10-14
    days on market $149,000 Active 131 DOM
  25. 2026-10-13
    days on market $149,000 Active 130 DOM
  26. 2026-10-12
    days on market $149,000 Active 129 DOM
  27. 2026-10-11
    days on market $149,000 Active 128 DOM
  28. 2026-10-10
    days on market $149,000 Active 127 DOM
  29. 2026-10-09
    days on market $149,000 Active 126 DOM
  30. 2026-10-08
    days on market $149,000 Active 125 DOM
  31. 2026-10-07
    days on market $149,000 Active 124 DOM
  32. 2026-10-06
    days on market $149,000 Active 123 DOM
  33. 2026-10-05
    days on market $149,000 Active 122 DOM
  34. 2026-10-04
    days on market $149,000 Active 121 DOM
  35. 2026-10-03
    days on market $149,000 Active 120 DOM
  36. 2026-10-02
    days on market $149,000 Active 119 DOM
  37. 2026-10-01
    days on market $149,000 Active 118 DOM
  38. 2026-09-30
    days on market $149,000 Active 117 DOM
  39. 2026-09-29
    days on market $149,000 Active 116 DOM
  40. 2026-09-28
    days on market $149,000 Active 115 DOM
  41. 2026-09-27
    days on market $149,000 Active 114 DOM
  42. 2026-09-25
    days on market $149,000 Active 112 DOM
  43. 2026-09-24
    days on market $149,000 Active 111 DOM
  44. 2026-09-23
    days on market $149,000 Active 110 DOM
  45. 2026-09-22
    days on market $149,000 Active 109 DOM
  46. 2026-09-21
    days on market $149,000 Active 108 DOM
  47. 2026-09-20
    days on market $149,000 Active 107 DOM
  48. 2026-09-19
    days on market $149,000 Active 106 DOM
  49. 2026-09-17
    days on market $149,000 Active 104 DOM
  50. 2026-09-16
    days on market $149,000 Active 103 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,494
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,559
− Management
−$1,559
− HOA
−$1,800
− Depreciation
−$4,335
Taxable loss
−$1,086
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$261
After-tax cash flow
$1,504/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.

Condition & rehab AI · 6 photos

Fair 45/100 Moderate rehab Est. rehab $24,750–$44,550 screening

This 2-bedroom condo requires moderate repairs and maintenance, particularly in the kitchen and exterior. Painting and updating the kitchen cabinets, along with new flooring and landscaping, would significantly enhance its resale and rental value.

Repairs flagged

  • Moderate Kitchen cabinets — Worn appearance
  • Minor Bathtub — Visible wear
  • Moderate Exterior paint — Discoloration and wear

Value-add opportunities

  • Both Painting and updating kitchen cabinets — Enhances curb appeal and interior aesthetics ↑
  • Both New flooring in bathrooms — Improves functionality and appearance ↑
  • Both Landscaping and curb appeal improvements — Enhances overall property value and appeal ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 33/100

Zoned Schools

Elementary Jefferson School F LA #415/646 Nat'l #32,000/41,679 High Riverdale High School F LA #62/265 Nat'l #7,320/17,239

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
B Composite livability gradescore 72/100

Livability — Jefferson

Score
72/100
State rank
#42
US rank
#6166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jefferson, LA
County
Jefferson Parish · 451,696 people
City population
10,558
Metro
New Orleans-Metairie, LA
Population (ZIP)
10,558
Household income
$59,562
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
10% of renters

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
Majority White (63%)
Race & ethnicity
White 63% Black 19% Hispanic / Latino 13% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Languages at home
88% English-only · Spanish 9% Other Indo-European 1% French/Haitian/Cajun 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
—

Price history

-3.9% since first listed
9 events — show timeline
  • 2026-08-11 Price Changed $149,000 AcadianaMLS
  • 2026-08-11 Price Changed $149,000 GSREIN
  • 2026-06-05 Listed $149,000 ROAM MLS
  • 2026-06-05 Listed $155,000 GSREIN
  • 2026-06-05 Listed $155,000 AcadianaMLS
  • 2024-10-15 Sold (MLS) $145,000 GSREIN
  • 2024-09-06 Pending — GSREIN
  • 2024-07-30 Listed $155,000 AcadianaMLS
  • 2024-07-30 Listed $155,000 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…