CashFlowRE
Sign in Sign up
3705 Colorado St
C- Composite 53.23
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 +24.8/30.0
  • DSCR +8.0/10.0
  • 1% rule +5.5/10.0
  • ARV discount +4.5/15.0
  • 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

$168,500

3705 Colorado St · Kenner, LA 70065
3 bd · 2.0 ba · 1,296 sqft · SingleFamily · 1 Days on market
Built 1958 Est $158k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this charming Ranch Style home in a prime location near Williams Blvd. and West Esplanade! Featuring an open floor plan with 3 bedrooms and 2 bathrooms, this home also offers a spacious bonus room (12' x 22.5') that could be used for a home office, playroom, media room, or additional living space. The laundry room is conveniently located inside the home. Step outside to enjoy the nice backyard, complete with side-yard access for added convenience.

Key facts

  • Open floor plan
  • Laundry room
  • Side-yard access

Tags

RANCH STYLE HOMEOPEN FLOOR PLANSPACIOUS BONUS ROOMLAUNDRY ROOMNICE BACKYARDSIDE-YARD ACCESS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Shingle roof; Average condition
  • Construction: Slab foundation
  • Exterior features: Fence; Outside city limits; Rectangular lot; Lot dimensions approximately 60 x 100

Interior

  • Kitchen: Oven; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Has heating
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Washer hookup; Dryer hookup

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 $168k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Cap rate 8.8% 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 at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $39k; list at $168k implies a 337% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $168,500

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  6. 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.
  7. 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
1.05%
Cap rate
8.82%
Cash-on-cash
9.02%
DSCR
1.40
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$158,112
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3612 California Ave 0.09mi 3/1.0 1,281 (-1%) 3mo $125,000 $98 88
3711 Arkansas Ave 0.12mi 3/1.0 1,300 (+0%) 3mo $85,000 $65 87
3620 Arkansas Ave 0.10mi 3/1.0 1,269 (-2%) 4mo $119,900 $94 85
3620 Arizona Ave 0.15mi 3/2.0 1,400 (+8%) 3mo $189,900 $136 77
3911 Connecticut Ave 0.28mi 2/2.0 (-1) 1,265 (-2%) 1mo $180,000 $142 77
3520 Colorado Ave 0.16mi 3/1.0 1,231 (-5%) 4mo $150,000 $122 77
3811 Connecticut Ave 0.16mi 3/3.0 1,384 (+7%) 7mo $165,000 $119 72
3907 Connecticut Ave 0.26mi 3/1.5 1,150 (-11%) 1mo $122,000 $106 66
3512 California Ave 0.20mi 3/1.0 1,134 (-12%) 0mo $105,000 $93 65
3321 California Ave 0.44mi 4/2.0 (+1) 1,382 (+7%) 0mo $248,000 $179 63
3933 Delaware Ave 0.33mi 4/2.0 (+1) 1,448 (+12%) 6mo $235,000 $162 55
3217 Illinois Ave 0.75mi 3/2.0 1,475 (+14%) 6mo $245,000 $166 37

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
-8.4%
Equity multiple
0.70×
Total profit
$-14,152
Equity at exit
$25,124
10-year hold
IRR
-3.2%
Equity multiple
0.81×
Total profit
$-8,810
Equity at exit
$14,569

Cash invested: $47,180 (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
7.9×

Monthly cashflow live

Estimated rent
$1,776 high interval (Pro) →
Mortgage (P&I)
$884
Tax from tax record
$94 /mo · $1,132/yr
Insurance
$70
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$288

Break-even live

Break-even rent $1,411
Max offer price $168,500
Occupancy floor 79%

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
$42,125
Closing costs
$5,055
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
3611 Arizona Ave Kenner, LA 4.0 2.0 1287 $1,900 $1.48 4d 1 0.20mi
1500 W Esplanade Ave Kenner, LA 3.0 2.0 1725 $1,750 $1.01 2d 2 0.35mi
1500 W Esplanade Ave Unit 29D Kenner, LA 3.0 2.0 1725 $1,900 $1.10 1d 1 0.35mi
1500 W Esplanade Ave Kenner, LA 2.0–3.0 2.0 1587 $2,000 $1.26 43d 1 0.35mi
3423 Delaware Ave Kenner, LA 4.0 2.0 1215 $1,800 $1.48 4d 1 0.36mi
1400 W Esplanade Ave Kenner, LA 2.0 1.0–2.5 801 $1,370 $1.71 43d 1 0.39mi
49 Antigua Dr Unit C Kenner, LA 2.0 1.5 1150 $1,450 $1.26 43d 1 0.43mi
53 Antigua Dr Unit D Kenner, LA 2.0 1.5 1325 $1,500 $1.13 23d 1 0.43mi
4018 Arkansas Ave Kenner, LA 3.0 2.0 1200 $1,800 $1.50 3d 1 0.46mi
1740 Vintage Dr Unit A Kenner, LA 2.0 1.5 1019 $1,250 $1.23 43d 1 0.52mi
1740 Vintage Dr Unit C Kenner, LA 2.0 1.5 1019 $1,150 $1.13 43d 1 0.52mi
3308 Delaware Ave Unit C Kenner, LA 2.0 1.5 1125 $1,400 $1.24 43d 1 0.52mi
4101 Delaware Ave #6 Kenner, LA 2.0 1.5 1050 $1,350 $1.29 23d 1 0.53mi
4101 Delaware Ave Kenner, LA 2.0 1.5 1100 $1,499 $1.36 43d 1 0.53mi
3304 Delaware Ave Unit B Kenner, LA 2.0 1.5 1100 $1,295 $1.18 4d 1 0.53mi
1617 Newport Pl #23 Kenner, LA 2.0 1.5 1125 $1,395 $1.24 4d 1 0.57mi
1617 Newport Pl #23 Kenner, LA 2.0 1.5 1125 $1,400 $1.24 43d 1 0.57mi
1600 Newport Pl #4 Kenner, LA 3.0 2.0 1400 $1,550 $1.11 3d 1 0.57mi
61 Emile Ave Kenner, LA 3.0 2.0 1450 $1,900 $1.31 44d 1 0.58mi
1620 Newport Pl Kenner, LA 3.0 2.0 1450 $1,550 $1.07 4d 1 0.59mi
1616 Newport Pl Unit A Kenner, LA 3.0 2.0 1100 $1,500 $1.36 43d 1 0.60mi
1717 42nd St Unit D Kenner, LA 3.0 2.0 1380 $1,550 $1.12 43d 1 0.60mi
1625 42nd St Kenner, LA 3.0 2.0 1550 $1,550 $1.00 43d 1 0.62mi
1621 42nd St Kenner, LA 3.0 2.0 1550 $1,550 $1.00 43d 1 0.62mi
1201 W Esplanade Ave Kenner, LA 1.0–2.0 1.0–2.0 746 $1,110 $1.49 43d 1 0.64mi
4144 Georgia Ave Unit D Kenner, LA 2.0 2.0 1050 $1,450 $1.38 23d 1 0.68mi
4145 Idaho Ave Unit D Kenner, LA 2.0 2.5 1200 $1,550 $1.29 43d 1 0.69mi
2150 42nd St Unit D226 Kenner, LA 2.0 2.0 1612 $1,820 $1.13 23d 1 0.74mi
2150 42nd St Unit A301 Kenner, LA 2.0 2.0 1100 $1,395 $1.27 4d 1 0.74mi
2150 42nd St Unit B316 Kenner, LA 2.0 2.0 1100 $1,410 $1.28 4d 1 0.74mi
2150 42nd St Unit B310 Kenner, LA 2.0 2.0 1100 $1,495 $1.36 14d 1 0.74mi
3245 Iowa Ave Kenner, LA 4.0 2.0 1800 $2,300 $1.28 21d 1 0.75mi
4245 Illinois Ave Kenner, LA 3.0 2.0 1720 $2,300 $1.34 43d 1 0.83mi
3318 Cannes Pl Kenner, LA 3.0 2.0 1700 $2,100 $1.24 43d 1 0.83mi
4329 Idaho Ave Unit B Kenner, LA 2.0 1.5 1120 $1,425 $1.27 21d 1 0.89mi
4129 Chateau Blvd Unit C Kenner, LA 2.0 1.5 1400 $1,425 $1.02 4d 1 0.92mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 44d 1 0.92mi
1516 Mayfield St Kenner, LA 3.0 2.0 1407 $1,900 $1.35 43d 1 0.92mi
4520 Williams Blvd Kenner, LA 2.0 1.0 738 $1,310 $1.78 1d 15 0.93mi
3136 Lexington Ave Kenner, LA 4.0 3.0 1722 $2,300 $1.34 23d 1 0.94mi

Listing history 2 events

  1. 2026-06-18
    remarks 462-char remark
  2. 2026-06-18
    listed $168,500 Active 1 DOM

ⓘ 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
$1,132 · $94/mo
Projected year-2 tax
$1,132 · $94/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 · 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 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
$21,309
− Mortgage interest
−$9,439
− Property taxes
−$1,132
− Insurance
−$1,640
− Repairs & maintenance
−$1,705
− Management
−$1,705
− Depreciation
−$4,902
Taxable income
$788
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$189
After-tax cash flow
$3,270/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

+337.1% since first listed
5 events — show timeline
  • 2026-06-16 Listed $168,500 AcadianaMLS
  • 2026-06-16 Listed $168,500 GSREIN
  • 2023-10-28 Rental Removed $1,675 GSREIN
  • 2023-08-18 Listed for Rent $1,675 GSREIN
  • 1985-12-01 Sold (Public Records) $38,550 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,132 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…