CashFlowRE
Sign in Sign up
116 S Norman C Francis Pkwy 🏷️ Likely Rental
C+ Composite 61.41
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 +22.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.5/10.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$449,000

116 S Norman C Francis Pkwy · New Orleans, LA 70119
6 bd · 2.5 ba · 4,390 sqft · MultiFamily public records · 12 Days on market
Built 1970 Good condition Est $628k · 28% under ↓ 47% since listing

🖨 Deal sheet 📄 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

Exceptional mixed-use opportunity in the heart of New Orleans! This expansive 4300 sq. ft. property features two fully renovated units (2017), offering the perfect combination of modern living and strong income potential. The owner's unit showcases a beautifully updated 4-bedroom, 2.5-bath layout with high end finishes and thoughtful design throughout. The second unit spans approximately 1600 sq. ft. and offers 3 bedrooms and 2 bathrooms, providing consistent income-producing capability. Historically generating $4200/month ($50,400 annually), this property delivers an estimated ~7.9% cap rate at the current list price, making it an exceptional opportunity for both investors and owner-occupants. Zoned for both residential and commercial use, the flexibilty allows for a wide range of possibilities, including live/work, long term rental, or business use. Rare chance to own a high performing, fully renovated asset in one of New Orleans' most desirable areas.

Key facts

  • Built 1970
  • Listed 12 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $449,000 price doesn't fit this home's estimated sale value (~$627,770) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1×4bd/2.2ba + 1×3bd/2ba units multifamily listed at $449k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $719 ($9k/yr) — positive. Per door: $359/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $449k).
  • Cap rate 8.2% 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 soft (-0.2%/yr); 381 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $4,707/mo this rent would consume 106% of the median local household income ($53k/yr) (locally 3381% 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 $13k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 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.
Recommended offer $449,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.05%
Cap rate
8.21%
Cash-on-cash
6.86%
DSCR
1.31
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$627,770
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 S Norman C Francis Pkwy 0.00mi 7/4.5 (+1) 4,390 (0%) 0mo $449,000 $102 87
301 03 S Pierce St 0.48mi 6/5.0 4,484 (+2%) 13mo $845,000 $188 54
3100 02 Palmyra St 0.20mi 6/5.0 4,009 (-9%) 16mo $575,000 $143 53
633-35 N Carrollton Ave 0.68mi 7/4.5 (+1) 3,943 (-10%) 14mo $720,000 $183 27
124 N Solomon St 0.65mi 5/5.0 (-1) 3,796 (-14%) 12mo $494,000 $130 22

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
-9.1%
Equity multiple
0.68×
Total profit
$-40,762
Equity at exit
$66,947
10-year hold
IRR
-4.1%
Equity multiple
0.76×
Total profit
$-29,821
Equity at exit
$38,821

Cash invested: $125,720 (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.

ZIP-level market 70119

Home prices YoY
-34.8%
Rents YoY
-0.2%
Active inventory
381
Price-to-rent
14.7×

Monthly cashflow live

Estimated rent
$4,707 high interval (Pro) →
Mortgage (P&I)
$2,355
Tax from tax record
$458 /mo · $5,496/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$988
Net cashflow
$719

Break-even live

Break-even rent $3,797
Max offer price $449,000
Occupancy floor 80%

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

UnitsBedsBathsEst. rent
1× unit 4 2.2 $2,537
1× unit 3 2 $2,171
Total (2 units) $4,707

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
$112,250
Closing costs
$13,470
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1608 Governor Nicholls St Unit D New Orleans, LA 5.0 3.5 5245 $4,000 $0.76 43d 1 1.49mi
1608 Governor Nicholls St Unit D New Orleans, LA 5.0 3.5 5245 $4,000 $0.76 23d 1 1.49mi

Listing history 31 events

  1. 2026-04-14
    status Pending 968-char remark
    Show marketing remark (968 chars)

    Exceptional mixed-use opportunity in the heart of New Orleans! This expansive 4300 sq. ft. property features two fully renovated units (2017), offering the perfect combination of modern living and strong income potential. The owner's unit showcases a beautifully updated 4-bedroom, 2.5-bath layout with high end finishes and thoughtful design throughout. The second unit spans approximately 1600 sq. ft. and offers 3 bedrooms and 2 bathrooms, providing consistent income-producing capability. Historically generating $4200/month ($50,400 annually), this property delivers an estimated ~7.9% cap rate at the current list price, making it an exceptional opportunity for both investors and owner-occupants. Zoned for both residential and commercial use, the flexibilty allows for a wide range of possibilities, including live/work, long term rental, or business use. Rare chance to own a high performing, fully renovated asset in one of New Orleans' most desirable areas.

  2. 2026-04-14
    status Pending
    Show marketing remark (968 chars)

    Exceptional mixed-use opportunity in the heart of New Orleans! This expansive 4300 sq. ft. property features two fully renovated units (2017), offering the perfect combination of modern living and strong income potential. The owner's unit showcases a beautifully updated 4-bedroom, 2.5-bath layout with high end finishes and thoughtful design throughout. The second unit spans approximately 1600 sq. ft. and offers 3 bedrooms and 2 bathrooms, providing consistent income-producing capability. Historically generating $4200/month ($50,400 annually), this property delivers an estimated ~7.9% cap rate at the current list price, making it an exceptional opportunity for both investors and owner-occupants. Zoned for both residential and commercial use, the flexibilty allows for a wide range of possibilities, including live/work, long term rental, or business use. Rare chance to own a high performing, fully renovated asset in one of New Orleans' most desirable areas.

  3. 2026-03-28
    listed $449,000 Active 968-char remark
    Show marketing remark (968 chars)

    Exceptional mixed-use opportunity in the heart of New Orleans! This expansive 4300 sq. ft. property features two fully renovated units (2017), offering the perfect combination of modern living and strong income potential. The owner's unit showcases a beautifully updated 4-bedroom, 2.5-bath layout with high end finishes and thoughtful design throughout. The second unit spans approximately 1600 sq. ft. and offers 3 bedrooms and 2 bathrooms, providing consistent income-producing capability. Historically generating $4200/month ($50,400 annually), this property delivers an estimated ~7.9% cap rate at the current list price, making it an exceptional opportunity for both investors and owner-occupants. Zoned for both residential and commercial use, the flexibilty allows for a wide range of possibilities, including live/work, long term rental, or business use. Rare chance to own a high performing, fully renovated asset in one of New Orleans' most desirable areas.

  4. 2026-03-28
    listed $449,000 Active
    Show marketing remark (968 chars)

    Exceptional mixed-use opportunity in the heart of New Orleans! This expansive 4300 sq. ft. property features two fully renovated units (2017), offering the perfect combination of modern living and strong income potential. The owner's unit showcases a beautifully updated 4-bedroom, 2.5-bath layout with high end finishes and thoughtful design throughout. The second unit spans approximately 1600 sq. ft. and offers 3 bedrooms and 2 bathrooms, providing consistent income-producing capability. Historically generating $4200/month ($50,400 annually), this property delivers an estimated ~7.9% cap rate at the current list price, making it an exceptional opportunity for both investors and owner-occupants. Zoned for both residential and commercial use, the flexibilty allows for a wide range of possibilities, including live/work, long term rental, or business use. Rare chance to own a high performing, fully renovated asset in one of New Orleans' most desirable areas.

  5. 2026-01-10
    historical $1,995
  6. 2025-12-09
    price $1,995
  7. 2025-11-21
    price $2,025
  8. 2025-10-16
    listed $545,000 Active
  9. 2025-10-09
    listed $2,095
  10. 2025-09-04
    historical $2,200
  11. 2025-07-11
    price $2,200
  12. 2025-06-27
    price $2,250
  13. 2025-06-23
    price $545,000
  14. 2025-06-23
    price $545,000
  15. 2025-06-23
    price $545,000
  16. 2025-06-23
    price $545,000
  17. 2025-06-21
    price $2,349
  18. 2025-06-06
    price $2,450
  19. 2025-05-20
    listed $2,550
  20. 2025-03-25
    listed $599,900 Active
  21. 2025-03-25
    listed $599,900 Active
  22. 2024-06-07
    listed $639,000
  23. 2024-06-06
    listed $639,000
  24. 2024-05-13
    price $695,000
  25. 2024-05-13
    price $695,000
  26. 2024-04-16
    price $745,000
  27. 2024-04-16
    price $745,000
  28. 2024-01-11
    listed $695,000
  29. 2024-01-11
    listed $695,000
  30. 2023-10-13
    price $844,000
  31. 2023-07-13
    listed $844,000

ⓘ 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
$5,496 · $458/mo
Projected year-2 tax
$5,496 · $458/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$56,484
− Mortgage interest
−$25,151
− Property taxes
−$5,496
− Insurance
−$2,245
− Repairs & maintenance
−$4,519
− Management
−$4,519
− Depreciation
−$13,062
Taxable income
$1,493
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$358
After-tax cash flow
$8,268/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 · 13 photos

Good 75/100 Cosmetic rehab

This multi-family property is in good condition with well-maintained interiors and exteriors. Painting and updating the flooring can further enhance its appeal and value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, potentially increasing both resale and rental value.
  • Both Updating the flooring in the living areas — Replacing worn-out flooring with a more modern and durable option can improve the overall look and feel of the home, benefiting both resale and rental.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, potentially increasing both resale and rental value.
  • Both Updating the flooring in the living areas — Replacing worn-out flooring with a more modern and durable option can improve the overall look and feel of the home, benefiting both resale and rental.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
37,253
Household income
$53,143
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
3381.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 44% White 40% Two or more races 10% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 0%

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
▼ -135.38%
Current HPI
253.1929
Rent YoY
▼ -0.20%
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

-46.8% since first listed
31 events — show timeline
  • 2026-04-14 Pending AcadianaMLS
  • 2026-04-14 Pending GSREIN
  • 2026-03-28 Listed $449,000 GSREIN
  • 2026-03-28 Listed $449,000 AcadianaMLS
  • 2026-01-10 Rental Removed $1,995 GSREIN
  • 2025-12-09 Price Changed $1,995 GSREIN
  • 2025-11-21 Price Changed $2,025 GSREIN
  • 2025-10-16 Listed $545,000 AcadianaMLS
  • 2025-10-09 Listed for Rent $2,095 GSREIN
  • 2025-09-04 Rental Removed $2,200 GSREIN
  • 2025-07-11 Price Changed $2,200 GSREIN
  • 2025-06-27 Price Changed $2,250 GSREIN
  • 2025-06-23 Price Changed $545,000 AcadianaMLS
  • 2025-06-23 Price Changed $545,000 AcadianaMLS
  • 2025-06-23 Price Changed $545,000 GSREIN
  • 2025-06-23 Price Changed $545,000 GSREIN
  • 2025-06-21 Price Changed $2,349 GSREIN
  • 2025-06-06 Price Changed $2,450 GSREIN
  • 2025-05-20 Listed for Rent $2,550 GSREIN
  • 2025-03-25 Listed $599,900 AcadianaMLS
  • 2025-03-25 Listed $599,900 AcadianaMLS
  • 2024-06-07 Listed $639,000 AcadianaMLS
  • 2024-06-06 Listed $639,000 AcadianaMLS
  • 2024-05-13 Price Changed $695,000 GSREIN
  • 2024-05-13 Price Changed $695,000 GSREIN
  • 2024-04-16 Price Changed $745,000 GSREIN
  • 2024-04-16 Price Changed $745,000 GSREIN
  • 2024-01-11 Listed $695,000 AcadianaMLS
  • 2024-01-11 Listed $695,000 AcadianaMLS
  • 2023-10-13 Price Changed $844,000 GSREIN
  • 2023-07-13 Listed $844,000 AcadianaMLS

Property tax history

-21.1%/yr

Latest (2026): $5,496 · -21.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…