Multi-family
4030-32 N Miro St · New Orleans, LA
Flood risk 8/10 · Major
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.6%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +20.9/30.0
- ARV discount +7.5/15.0
- DSCR +6.6/10.0
- 1% rule +4.2/10.0
- 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
$389,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks
Welcome to this beautifully renovated 8-bedroom, 3-bath home in the heart of New Orleans. This building is greatly suited for a co-living/ group or sober living house It is zoned HUB1A-Historic Urban Neighborhood Business District. The property has been updated from top to bottom -- move in and enjoy modern finishes without the wait. The open kitchens feature brand-new white shaker cabinets, marble-look countertops, and stainless steel appliances including Samsung refrigerators and electric ranges. Luxury vinyl plank flooring flows throughout the entire home, offering a clean, contemporary look that's easy to maintain. Each bedroom is generously sized with high ceilings, ceiling fans, and i
Key facts
- Open kitchens
- Zoned hub1a
- 3,483 sq ft lot
Tags
Property features AI
Finance
- Other: Located near N Galvez and Mazant (bounding streets); 18 photos available
Exterior
- Home design: Duplex; 2 total units
- Construction: Other construction materials
- Exterior features: Composition roof
Interior
- Heating & cooling: Has cooling; Has heating
- Interior features: Window air conditioning units; Other type of heating (unspecified)
Neighborhood map
What this means for you Summary
Snapshot
- This is a multifamily listed at $389k.
Deal economics
- At list price, monthly cash flow is $471 ($6k/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 $359k (7.7% below list).
- Recommended offer: $359k (7.7% below list) — sets the bar for 1% rule.
- Cap rate 8.0% 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.
- Market conditions: Rents rising (+2.5%/yr); 581 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
- At $3,589/mo this rent would consume 94% 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 $3k of loan paydown is wiped out by about $12k 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
- Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
- 8 sale attempts since 12y 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 $205k; list at $389k implies a 90% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo; built in 1940 — 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 0.92% ✗
- Cap rate
- 7.95%
- Cash-on-cash
- 5.93%
- DSCR
- 1.26
- GRM
- 9.0
CMA / ARV
- ARV (on-the-fly)
- $187,224
- Comps found
- 11
Show comp detail 11 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1837 39 France St | 0.24mi | 6/5.0 | 2,814 (-13%) | 10mo | $351,000 | $125 | 59 |
| 4217-19 N Johnson St | 0.15mi | 12/8.0 | 3,613 (+12%) | 17mo | $230,000 | $64 | 59 |
| 2647 49 Louisa St | 0.60mi | 6/4.0 | 3,032 (-6%) | 7mo | $77,000 | $25 | 56 |
| 1937 39 Desire St | 0.38mi | —/— | 3,565 (+10%) | 13mo | $150,000 | $42 | 54 |
| 2009-11 Desire St | 0.37mi | 12/6.0 | 3,648 (+13%) | 10mo | $210,000 | $58 | 53 |
| 1428-30 Pauline St | 0.56mi | 8/3.0 | 2,976 (-8%) | 15mo | $80,000 | $27 | 48 |
| 1928-30 Desire St | 0.42mi | 8/2.0 | 3,528 (+9%) | 20mo | $143,350 | $41 | 48 |
| 1323 25 Pauline St | 0.64mi | 6/4.0 | 3,587 (+11%) | 9mo | $182,500 | $51 | 44 |
| 1736-38 Louisa St | 0.58mi | 8/4.0 | 3,568 (+10%) | 14mo | $340,000 | $95 | 43 |
| 5624-26 Saint Claude St | 0.63mi | 7/— | 2,971 (-8%) | 22mo | $324,000 | $109 | 39 |
| 1405-07 Bartholomew St | 0.57mi | 8/4.0 | 2,800 (-13%) | 19mo | $225,000 | $80 | 35 |
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
- IRR
- -8.8%
- Equity multiple
- 0.68×
- Total profit
- $-34,983
- Equity at exit
- $58,001
- IRR
- 0.0%
- Equity multiple
- 1.00×
- Total profit
- $172
- Equity at exit
- $33,634
Cash invested: $108,920 (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
ZIP-level market 70117
- Rents YoY
- 2.5%
- Active inventory
- 581
- Price-to-rent
- 18.1×
Monthly cashflow live
- Estimated rent
- $3,589 high interval (Pro) →
- Mortgage (P&I)
- −$2,040
- Tax from tax record
- −$95 /mo · $1,144/yr
- Insurance
- −$162
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$754
- Net cashflow
- $471
Break-even live
Sensitivity live
| Price | -10% $692 | -5% $582 | +0% $471 | +5% $361 | +10% $251 |
|---|---|---|---|---|---|
| Rent | -10% $188 | -5% $330 | +0% $471 | +5% $613 | +10% $755 |
| Rate | -1.0pp $667 | -0.5pp $570 | base $471 | +0.5pp $371 | +1.0pp $268 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | 1.5 | $3,590 |
| #1 | 3 | 1.5 | $1,795 |
| #2 | 3 | 1.5 | $1,795 |
| Total (2 units) | $3,589 | ||
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
- $97,250
- Closing costs
- $11,670
- 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 5 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1928 Franklin Ave New Orleans, LA | 2.0 | 2.5 | 2840 | $2,500 | $0.88 | 11d | 1 | 1.06mi |
| 1038 Montegut St New Orleans, LA | 3.0 | 2.5 | 2250 | $4,200 | $1.87 | 44d | 1 | 1.12mi |
| 1038 Montegut St New Orleans, LA | 3.0 | 2.5 | 2250 | $4,200 | $1.87 | 24d | 1 | 1.12mi |
| 639 Desire St New Orleans, LA | 3.0 | 2.5 | 2687 | $5,500 | $2.05 | 20d | 1 | 1.20mi |
| 2228 Arts St New Orleans, LA | 3.0 | 2.0 | 2270 | $1,675 | $0.74 | 3d | 1 | 1.23mi |
Listing history 6 events
-
2026-06-18days on market $389,000 Active 8 DOM
-
2026-06-17days on market $389,000 Active 7 DOM
-
2026-06-16days on market $389,000 Active 6 DOM
-
2026-06-15days on market $389,000 Active 5 DOM
-
2026-06-13remarks 699-char remark
-
2026-06-13$389,000 Active 3 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
- $1,144 · $95/mo
- Projected year-2 tax
- $2,140 · $178/mo
- Expected delta
- +$996/yr (+$83/mo · 87.0%)
ⓘ 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 (shaded) · 60% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 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
- $43,068
- − Mortgage interest
- −$21,790
- − Property taxes
- −$1,144
- − Insurance
- −$2,742
- − Repairs & maintenance
- −$3,445
- − Management
- −$3,445
- − Depreciation
- −$11,316
- Taxable loss
- −$816
- Est. tax savings @ 24.0%
- +$196
- After-tax cash flow
- $5,854/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
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
- 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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
+332.2% since first listed26 events — show timeline
- 2026-06-09 Listed $389,000 AcadianaMLS
- 2024-12-12 Price Changed $149,900 GSREIN
- 2024-09-28 Price Changed $165,000 GSREIN
- 2024-09-27 Price Changed $167,000 GSREIN
- 2024-09-03 Price Changed $170,000 GSREIN
- 2020-07-01 Sold (Public Records) $205,000 Public Records
- 2017-05-25 Sold (MLS) $35,000 GSREIN
- 2017-05-05 Contingent — GSREIN
- 2017-04-20 Price Changed $42,000 GSREIN
- 2017-03-03 Price Changed $45,000 GSREIN
- 2017-01-26 Price Changed $60,000 GSREIN
- 2016-12-30 Listed $65,000 GSREIN
- 2016-07-20 Sold (MLS) $25,000 GSREIN
- 2016-07-13 Contingent — GSREIN
- 2016-07-09 Price Changed $25,000 GSREIN
- 2016-05-19 Listed $50,000 GSREIN
- 2016-05-09 Listed $25,000 AcadianaMLS
- 2015-10-01 Listing Removed — GSREIN
- 2015-09-23 Price Changed $50,000 GSREIN
- 2015-06-17 Price Changed $60,000 GSREIN
- 2015-05-13 Listed $50,000 GSREIN
- 2015-01-30 Listed $50,000 GSREIN
- 2014-11-08 Listed $50,000 GSREIN
- 2014-11-08 Listed $50,000 AcadianaMLS
- 2000-04-18 Sold (Public Records) $90,000 Public Records
- 1993-04-16 Sold (Public Records) $90,000 Public Records
Property tax history
+7.0%/yrLatest (2026): $1,144 · +1.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…