CashFlowRE
Sign in Sign up
930 Cedre Dr
D- Composite 35.99
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 +16.6/30.0
  • DSCR +5.2/10.0
  • 1% rule +3.5/10.0
  • Livability +3.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$259,000

930 Cedre Dr · Westwego, LA 70094
4 bd · 2.0 ba · 1,856 sqft · SingleFamily · 10 Days on market
Built 1972 Est $193k · 34% over

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

Listing remarks MLS

For the first time in years, a fully renovated home is available in this highly sought-after Westwego subdivision! Situated on a desirable corner lot in a quiet, established neighborhood, this property has been completely transformed from top to bottom with virtually everything brand new. Enjoy peace of mind with a new roof, HVAC system, windows, plumbing, electrical wiring and panel, along with countless other upgrades throughout the home. Inside, you'll find a spacious open-concept layout that still maintains a defined formal dining room, creating the perfect balance of modern living and functional space. The stunning kitchen features quartz countertops, stainless steel appliances, and ample workspace for cooking and entertaining. Beautiful laminate flooring runs throughout the home, while the bathrooms showcase custom tile work and designer finishes. Outside, the detached garage offers additional storage space in the rear half, and the rear yard access provides plenty of room for boats, trailers, or additional parking. With quality renovations, thoughtful design, and a location that's hard to beat, this is a rare opportunity to own a truly move-in-ready home in one of the area's most desirable neighborhoods! Owner/Agent

Key facts

  • New plumbing
  • Fully renovated home
  • Corner lot

Tags

FULLY RENOVATED HOMECORNER LOTNEW ROOFNEW HVAC SYSTEMNEW WINDOWSNEW PLUMBING

Property features AI

Exterior

  • Parking: Garage; Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Excellent condition
  • Construction: Brick construction; Shingle roof; Slab foundation; Built with excellent maintenance/condition
  • Exterior features: Concrete patio/porch; Corner lot; City lot; Rectangular lot

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s); Carbon monoxide detector; Pantry; Stone counters; Stainless steel appliances
  • 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 4-bed/2.0-bath single-family listed at $259k.

Deal economics

  • At list price, monthly cash flow is $158 ($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 $219k (15.3% below list).
  • Recommended offer: $219k (15.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#97 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime D, amenities D-, 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: Isaac G Joseph Elementary School (math 12% / reading 16%, grade F, #534 of 646 statewide, top 83%, 531 students, 81% FRL); Stella Worley Middle School (math 7% / reading 19%, grade F, #189 of 218 statewide, top 87%, 470 students, 80% FRL); L.W. Higgins High School (math 14% / reading 25%, grade F, #186 of 265 statewide, top 73%, 996 students, 70% FRL).
  • Zoned-school proficiency averages 16% at this address vs 29% district-wide (-14 pts) — the specific schools serving this property underperform the Jefferson Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.8%/yr); 188 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 518 units permitted in Jefferson Parish in 2024 (43 in 5+ unit buildings).
  • At $2,194/mo this rent would consume 49% of the median local household income ($54k/yr) (locally 1457% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $85k; list at $259k implies a 205% gain — meaningful room to come down on a strong offer.
Recommended offer $219,364 (15.3% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.85%
Cap rate
7.03%
Cash-on-cash
2.61%
DSCR
1.12
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$193,024
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
927 Cedre Dr 0.02mi 3/2.0 (-1) 1,801 (-3%) 18mo $187,000 $104 74
718 West Dr 0.35mi 4/2.0 1,827 (-2%) 10mo $275,000 $151 73
440 Klein St 0.39mi 4/2.0 1,835 (-1%) 21mo $220,000 $120 63
725 Chipley St 0.52mi 5/2.0 (+1) 1,828 (-2%) 10mo $153,000 $84 60
855 1/2 Avenue D Ave 0.43mi 3/2.0 (-1) 1,947 (+5%) 18mo $145,000 $74 52
801 Central Ave 0.46mi 4/2.0 1,741 (-6%) 21mo $233,000 $134 51
714 West Dr 0.34mi 3/1.0 (-1) 1,600 (-14%) 3mo $55,000 $34 50
533 Chipley St 0.39mi 3/2.5 (-1) 2,020 (+9%) 15mo $240,000 $119 47
628 Keller Ave 0.38mi 3/2.0 (-1) 1,700 (-8%) 22mo $235,000 $138 45
802 Avenue B Ave 0.57mi 4/2.0 1,700 (-8%) 22mo $175,000 $103 41
875 Avenue D 0.58mi 4/2.0 2,099 (+13%) 13mo $170,000 $81 40

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
-15.3%
Equity multiple
0.47×
Total profit
$-38,432
Equity at exit
$38,618
10-year hold
IRR
-12.1%
Equity multiple
0.37×
Total profit
$-45,752
Equity at exit
$22,394

Cash invested: $72,520 (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 70094

Rents YoY
-0.8%
Active inventory
188
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,194 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$109 /mo · $1,306/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$158

Break-even live

Break-even rent $1,994
Max offer price $259,000
Occupancy floor 88%

Sensitivity live

Price -10% $305 -5% $231 +0% $158 +5% $85 +10% $11
Rent -10% $-15 -5% $71 +0% $158 +5% $245 +10% $331
Rate -1.0pp $288 -0.5pp $224 base $158 +0.5pp $91 +1.0pp $23

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
$64,750
Closing costs
$7,770
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
181 Louisiana St Westwego, LA 4.0 2.0 1500 $1,550 $1.03 45d 1 0.68mi
525 Emile Ave Westwego, LA 3.0 2.0 1329 $800 $0.60 25d 1 0.74mi
7804 Britt St Westwego, LA 5.0 2.0 1512 $1,800 $1.19 45d 1 0.84mi
1233 Central Ave Westwego, LA 3.0 1.5 1357 $1,500 $1.11 25d 1 0.97mi
653 Vic a Pitre Dr Westwego, LA 3.0 2.0 1491 $2,200 $1.48 6d 1 0.98mi
1226 Kenny Dr Westwego, LA 4.0 2.0 1300 $1,650 $1.27 25d 1 1.09mi
1029 Joyce St Marrero, LA 3.0 2.0 1300 $1,650 $1.27 16d 1 1.10mi
6035 Tchoupitoulas St New Orleans, LA 3.0 2.0 2592 $3,750 $1.45 25d 1 1.12mi
617 Henry Clay Ave New Orleans, LA 3.0 2.0 2000 $3,200 $1.60 5d 1 1.29mi
735 State St Unit D New Orleans, LA 3.0 2.0 1225 $2,800 $2.29 25d 1 1.43mi
22 Gladiola Ct Marrero, LA 3.0 2.0 1933 $2,200 $1.14 45d 1 1.45mi

Listing history 7 events

  1. 2026-06-21
    days on market $259,000 Active 10 DOM
  2. 2026-06-18
    days on market $259,000 Active 7 DOM
  3. 2026-06-17
    days on market $259,000 Active 6 DOM
  4. 2026-06-16
    days on market $259,000 Active 5 DOM
  5. 2026-06-15
    days on market $259,000 Active 4 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $259,000 Active 2 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
$1,306 · $109/mo
Projected year-2 tax
$1,424 · $119/mo
Expected delta
+$119/yr (+$10/mo · 9.1%)

ⓘ 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
$26,324
− Mortgage interest
−$14,508
− Property taxes
−$1,306
− Insurance
−$1,295
− Repairs & maintenance
−$2,106
− Management
−$2,106
− Depreciation
−$7,535
Taxable loss
−$2,531
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$608
After-tax cash flow
$2,504/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.

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 — Westwego

Score
68/100
State rank
#97
US rank
#9851

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westwego, LA
County
Jefferson Parish · 426,999 people
City population
32,130
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,130
Household income
$53,597
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1457.0

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 0.65)
Race & ethnicity
Black 46% White 36% Hispanic / Latino 13% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 9% Scottish 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
86% English-only · Spanish 11% Vietnamese 2% 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

Market trends

HPI YoY
▼ -111.56%
Current HPI
102.9992
Rent YoY
▼ -0.80%
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

+204.7% since first listed
3 events — show timeline
  • 2026-06-11 Listed $259,000 AcadianaMLS
  • 2026-06-11 Listed $259,000 GSREIN
  • 1996-05-01 Sold (Public Records) $85,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,306 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…