CashFlowRE
Sign in Sign up
2636 38 Flood St Duplex
C- Composite 50.61
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 +19.4/30.0
  • ARV discount +8.4/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$350,000

2636 38 Flood St · New Orleans, LA 70117
6 bd · 4.0 ba · 3,054 sqft · MultiFamily · 99 Days on market
Built 2022 4,029 sqft lot Est $357k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Welcome to your dream investment opportunity! This stunning multi-family property, located at 2636-38 Flood Street, New Orleans, LA 70117, is a must-see for first-time home buyers or investors looking to possess a lucrative income stream. With 6 bedrooms, 4 bathrooms, and an expansive floor size of 3054 sqft, this property offers ample space for comfortable living. Situated on a generously sized lot of 4030 sqft, this property provides wonderful potential for outdoor entertaining or expansion. Located in a neighborhood of New Orleans, you'll be just a short distance away from the vibrant soul of the city, with restaurants, parks, and schools right at your doorstep. Don't miss out on this opportunity to own a piece of the Big Easy - call now to schedule a viewing and make this your dream investment a reality! TITLE COMPANY OF BUYER'S CHOICE TO HOLD DEPOSIT.

Key facts

  • Outdoor entertaining
  • Generously sized lot
  • 4,029 sq ft lot

Tags

MULTI-FAMILY PROPERTYGENEROUSLY SIZED LOTOUTDOOR ENTERTAINING

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 2 × 3-bed/2.0-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-33 ($-392/yr) — negative. Per door: $-16/mo.
  • To cash-flow at today's rent, offer at most $344k (1.6% below list).
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Recommended offer: $318k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.4% in New Orleans — 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 81/100 on livability (#3 in LA, #1,383 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime C-, employment D.
  • Orleans Parish (urban): math 11% / reading 27% proficiency, ranked #69 of 98 in LA (top 70%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 587 active listings in the ZIP; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,620/mo this rent would consume 95% of the median local household income ($46k/yr) (locally 1988% 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 $10k of value loss. Plan a longer hold.
  • Orleans County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $16k; list at $350k implies a 2088% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $318,500 (9.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.03%
Cap rate
7.64%
Cash-on-cash
4.82%
DSCR
1.21
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$357,318
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2308 10 Fats Domino Ave 0.33mi 6/4.0 2,944 (-4%) 8mo $345,000 $117 71

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 · 2.49% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.38×
Total profit
$-60,297
Equity at exit
$52,186
10-year hold
IRR
-10.5%
Equity multiple
0.37×
Total profit
$-61,286
Equity at exit
$30,262

Cash invested: $98,000 (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 70117

Rents YoY
2.5%
Active inventory
587
Price-to-rent
16.1×

Monthly cashflow live

Estimated rent
$3,620 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$485 /mo · $5,816/yr
Insurance
$146
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$760
Net cashflow
$-33

Break-even live

Break-even rent $3,661
Max offer price $344,231
Occupancy floor 96%

Sensitivity live

Price -10% $165 -5% $66 +0% $-33 +5% $-132 +10% $-231
Rent -10% $-319 -5% $-176 +0% $-33 +5% $110 +10% $253
Rate -1.0pp $144 -0.5pp $56 base $-33 +0.5pp $-123 +1.0pp $-216

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,620

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
$87,500
Closing costs
$10,500
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.

Listing history 8 events

  1. 2026-04-16
    status Pending 868-char remark
    Show marketing remark (868 chars)

    Welcome to your dream investment opportunity! This stunning multi-family property, located at 2636-38 Flood Street, New Orleans, LA 70117, is a must-see for first-time home buyers or investors looking to possess a lucrative income stream. With 6 bedrooms, 4 bathrooms, and an expansive floor size of 3054 sqft, this property offers ample space for comfortable living. Situated on a generously sized lot of 4030 sqft, this property provides wonderful potential for outdoor entertaining or expansion. Located in a neighborhood of New Orleans, you'll be just a short distance away from the vibrant soul of the city, with restaurants, parks, and schools right at your doorstep. Don't miss out on this opportunity to own a piece of the Big Easy - call now to schedule a viewing and make this your dream investment a reality! TITLE COMPANY OF BUYER'S CHOICE TO HOLD DEPOSIT.

  2. 2026-04-16
    status Pending
    Show marketing remark (868 chars)

    Welcome to your dream investment opportunity! This stunning multi-family property, located at 2636-38 Flood Street, New Orleans, LA 70117, is a must-see for first-time home buyers or investors looking to possess a lucrative income stream. With 6 bedrooms, 4 bathrooms, and an expansive floor size of 3054 sqft, this property offers ample space for comfortable living. Situated on a generously sized lot of 4030 sqft, this property provides wonderful potential for outdoor entertaining or expansion. Located in a neighborhood of New Orleans, you'll be just a short distance away from the vibrant soul of the city, with restaurants, parks, and schools right at your doorstep. Don't miss out on this opportunity to own a piece of the Big Easy - call now to schedule a viewing and make this your dream investment a reality! TITLE COMPANY OF BUYER'S CHOICE TO HOLD DEPOSIT.

  3. 2026-01-06
    listed $350,000 Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to your dream investment opportunity! This stunning multi-family property, located at 2636-38 Flood Street, New Orleans, LA 70117, is a must-see for first-time home buyers or investors looking to possess a lucrative income stream. With 6 bedrooms, 4 bathrooms, and an expansive floor size of 3054 sqft, this property offers ample space for comfortable living. Situated on a generously sized lot of 4030 sqft, this property provides wonderful potential for outdoor entertaining or expansion. Located in a neighborhood of New Orleans, you'll be just a short distance away from the vibrant soul of the city, with restaurants, parks, and schools right at your doorstep. Don't miss out on this opportunity to own a piece of the Big Easy - call now to schedule a viewing and make this your dream investment a reality! TITLE COMPANY OF BUYER'S CHOICE TO HOLD DEPOSIT.

  4. 2026-01-06
    listed $350,000 Active
    Show marketing remark (868 chars)

    Welcome to your dream investment opportunity! This stunning multi-family property, located at 2636-38 Flood Street, New Orleans, LA 70117, is a must-see for first-time home buyers or investors looking to possess a lucrative income stream. With 6 bedrooms, 4 bathrooms, and an expansive floor size of 3054 sqft, this property offers ample space for comfortable living. Situated on a generously sized lot of 4030 sqft, this property provides wonderful potential for outdoor entertaining or expansion. Located in a neighborhood of New Orleans, you'll be just a short distance away from the vibrant soul of the city, with restaurants, parks, and schools right at your doorstep. Don't miss out on this opportunity to own a piece of the Big Easy - call now to schedule a viewing and make this your dream investment a reality! TITLE COMPANY OF BUYER'S CHOICE TO HOLD DEPOSIT.

  5. 2025-05-20
    listed $350,000 Active
  6. 2024-08-15
    price $360,000
  7. 2024-05-18
    listed $360,000 Active
  8. 1981-09-08
    soldstatus $16,000

ⓘ 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
$5,816 · $485/mo
Projected year-2 tax
$5,816 · $485/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 AE · 78% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 20 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 · 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
$43,440
− Mortgage interest
−$19,605
− Property taxes
−$5,816
− Insurance
−$6,868
− Repairs & maintenance
−$3,475
− Management
−$3,475
− Depreciation
−$10,182
Taxable loss
−$5,982
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,436
After-tax cash flow
$1,044/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
Orleans Parish
NCES district ID
2201170
Math proficiency
11% ▼ -52.00%
Reading proficiency
27% ▼ -46.00%
Median HH income
$37,011
Composite
15.78/100
National rank
#9271
State rank
#69 of 98 in LA

Livability — New Orleans

Score
81/100
State rank
#3
US rank
#1383

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Orleans, LA
County
Orleans Parish · 338,817 people
City population
338,817
Metro
New Orleans-Metairie, LA
Population (ZIP)
25,652
Household income
$45,764
Rent vs Own
47.8% rent · 52.2% own
Severe rent burden
1988.0

Population outlook (Orleans County) Hauer SSP2

Today (2025)
513,025 people
By 2030
575,781 · +12.2%
By 2040
700,174 · +36.5%
By 2050
826,541 · +61.1%
By 2075
1,123,374 · +119.0%
By 2100
1,355,609 · +164.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (60%)
Race & ethnicity
Black 60% White 30% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 5% Italian 1% Romanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Orleans

2024 margin
Solid D (+67.0) · D 82.2% · R 15.2% · Other 2.7%
2008→2024 swing
+6.7pp toward D · 2008: 60.3pp · 2024: 67.0pp
All cycles
2024: D+67.0 2020: D+68.2 2016: D+66.2 2012: D+62.5 2008: D+60.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -177.22%
Current HPI
184.6061
Rent YoY
▲ 2.49%
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

+2087.5% since first listed
8 events — show timeline
  • 2026-04-16 Pending AcadianaMLS
  • 2026-04-16 Pending GSREIN
  • 2026-01-06 Listed $350,000 GSREIN
  • 2026-01-06 Listed $350,000 AcadianaMLS
  • 2025-05-20 Listed $350,000 AcadianaMLS
  • 2024-08-15 Price Changed $360,000 GSREIN
  • 2024-05-18 Listed $360,000 AcadianaMLS
  • 1981-09-08 Sold (Public Records) $16,000 Public Records

Property tax history

+188.1%/yr

Latest (2026): $5,816 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…