CashFlowRE
Sign in Sign up
3740 Rue Nichole
C- Composite 52.12
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Rent growth +0.2/5.0
  • Appreciation +0.0/10.0

$234,000

3740 Rue Nichole · New Orleans, LA 70131
4 bd · 2.0 ba · 2,376 sqft · SingleFamily public records · 119 Days on market
Built 1977 7,810 sqft lot $98/sqft · 25% below area Est $312k · 25% under

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

Listing remarks MLS

NEW PRICE!!! Classic home nestled in the Bocage neighborhood offering 4 bedrooms and 2 bathrooms. This gem offers a spacious family room with a timeless brick fireplace. The galley kitchen with eat in breakfast room has light filled double doors that lead out to a quaint courtyard with access to large, fenced private yard. Located in a X Flood Zone on a corner lot with a two- car garage. Price reflects some updated plumbing. Opportunity to make this rare gem into a diamond in this desired neighborhood.

Key facts

  • Brick fireplace
  • Galley kitchen
  • Large fenced yard

Tags

SPACIOUS FAMILY ROOMBRICK FIREPLACEGALLEY KITCHENQUAINT COURTYARDLARGE FENCED YARDUPDATED PLUMBING

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 $234k.

Deal economics

  • At list price, monthly cash flow is $151 ($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 $226k (3.6% below list).
  • Recommended offer: $213k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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 falling (-9.2%/yr); 274 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($62k/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 $2k of loan paydown is wiped out by about $7k 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 119 days — a 9% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 29y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • 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 $212,940 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
0.96%
Cap rate
7.41%
Cash-on-cash
3.99%
DSCR
1.18
GRM
8.6

CMA / ARV

ARV (median comp)
$311,611
List price
$234,000
Delta
-24.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5942 Warwick Ct 0.35mi 3/2.0 (-1) 2,420 (+2%) 4mo $219,000 $90 72
5401 Wimbledon Ct 0.48mi 4/2.5 2,290 (-4%) 1mo $259,000 $113 69
3631 Rue Andree Dr 0.18mi 4/3.0 2,562 (+8%) 7mo $160,000 $62 69
3030 Hudson Pl 0.58mi 3/2.0 (-1) 2,412 (+2%) 2mo $150,000 $62 64
5858 Rhodes Ave 0.59mi 4/3.0 2,388 (+0%) 6mo $241,000 $101 63
2844 Eton St 0.70mi 4/2.0 2,400 (+1%) 8mo $50,000 $21 59
6130 Shetland Dr 0.71mi 4/2.0 2,235 (-6%) 1mo $325,000 $145 56
4450 Lennox Blvd 0.68mi 4/2.5 2,516 (+6%) 2mo $385,000 $153 55
3858 S Inwood Ave 0.51mi 4/3.0 2,615 (+10%) 1mo $265,500 $102 54
3500 Pin Oak Ave 0.34mi 3/3.5 (-1) 2,656 (+12%) 1mo $318,000 $120 52
3576 Mimosa Ct 0.69mi 4/2.5 2,628 (+11%) 3mo $270,000 $103 45
3350 Hyman Pl 0.69mi 3/2.5 (-1) 2,072 (-13%) 6mo $236,500 $114 34

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
-15.4%
Equity multiple
0.47×
Total profit
$-34,841
Equity at exit
$34,890
10-year hold
IRR
-13.1%
Equity multiple
0.34×
Total profit
$-43,293
Equity at exit
$20,232

Cash invested: $65,520 (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 70131

Home prices YoY
-12.0%
Rents YoY
-9.2%
Active inventory
274
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,255 high interval (Pro) →
Mortgage (P&I)
$1,227
Tax from tax record
$239 /mo · $2,871/yr
Insurance
$98
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$474
Net cashflow
$151

Break-even live

Break-even rent $2,064
Max offer price $234,000
Occupancy floor 88%

Sensitivity live

Price -10% $284 -5% $218 +0% $151 +5% $85 +10% $19
Rent -10% $-27 -5% $62 +0% $151 +5% $241 +10% $330
Rate -1.0pp $269 -0.5pp $211 base $151 +0.5pp $91 +1.0pp $29

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
$58,500
Closing costs
$7,020
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3738 Somerset Dr New Orleans, LA 4.0 2.0 2247 $3,000 $1.34 15d 1 0.32mi
6015 Carlisle Ct New Orleans, LA 3.0 2.0 2300 $1,800 $0.78 17d 1 0.36mi
3751 Herald St New Orleans, LA 4.0 2.0 1624 $2,150 $1.32 25d 1 0.40mi
4254 Maple Leaf Dr New Orleans, LA 1.0–3.0 1.0–2.5 1354 $1,687 $1.25 3d 8 0.49mi
3511 Hyman Pl New Orleans, LA 3.0 2.0 1975 $2,700 $1.37 3d 1 0.69mi
6021 Brighton Pl New Orleans, LA 4.0 3.0 1840 $3,100 $1.68 17d 1 0.74mi
5823 Tullis Dr New Orleans, LA 3.0 1.5 1637 $1,600 $0.98 25d 1 0.76mi
2741 Chelsea Dr New Orleans, LA 4.0 2.5 2382 $2,500 $1.05 17d 1 0.80mi
5801 Albany Ct New Orleans, LA 4.0 2.5 2160 $2,000 $0.93 25d 1 0.88mi
3619 Pittari Pl New Orleans, LA 4.0 2.0 2000 $2,200 $1.10 25d 1 1.02mi
3653 Timber Bluff Ln New Orleans, LA 4.0 2.0 1800 $2,500 $1.39 45d 1 1.10mi
3200 Lancaster St New Orleans, LA 4.0 2.0 1678 $2,200 $1.31 25d 1 1.19mi
1410 Kabel Dr New Orleans, LA 3.0 2.0 2200 $2,200 $1.00 25d 1 1.27mi
502 Behrman Hwy Gretna, LA 4.0 2.0 1600 $1,750 $1.09 5d 1 1.43mi
500 Behrman Hwy Gretna, LA 3.0 1.5 1600 $1,750 $1.09 5d 1 1.46mi

Listing history 33 events

  1. 2026-06-21
    days on market $234,000 Active 119 DOM
  2. 2026-06-18
    days on market $234,000 Active 116 DOM
  3. 2026-06-17
    days on market $234,000 Active 115 DOM
  4. 2026-06-16
    days on market $234,000 Active 114 DOM
  5. 2026-06-15
    days on market $234,000 Active 113 DOM
  6. 2026-06-13
    days on market $234,000 Active 111 DOM
  7. 2026-06-10
    days on market $234,000 Active 108 DOM
  8. 2026-06-09
    days on market $234,000 Active 107 DOM
  9. 2026-06-08
    days on market $234,000 Active 106 DOM
  10. 2026-06-07
    days on market $234,000 Active 105 DOM
  11. 2026-06-05
    days on market $234,000 Active 102 DOM
  12. 2026-06-03
    days on market $234,000 Active 101 DOM
  13. 2026-06-02
    days on market $234,000 Active 100 DOM
  14. 2026-06-01
    days on market $234,000 Active 99 DOM
  15. 2026-05-31
    days on market $234,000 Active 98 DOM
  16. 2026-04-04
    price $234,000 507-char remark
    Show marketing remark (507 chars)

    NEW PRICE!!! Classic home nestled in the Bocage neighborhood offering 4 bedrooms and 2 bathrooms. This gem offers a spacious family room with a timeless brick fireplace. The galley kitchen with eat in breakfast room has light filled double doors that lead out to a quaint courtyard with access to large, fenced private yard. Located in a X Flood Zone on a corner lot with a two- car garage. Price reflects some updated plumbing. Opportunity to make this rare gem into a diamond in this desired neighborhood.

  17. 2026-04-04
    price $234,000 507-char remark
    Show marketing remark (507 chars)

    NEW PRICE!!! Classic home nestled in the Bocage neighborhood offering 4 bedrooms and 2 bathrooms. This gem offers a spacious family room with a timeless brick fireplace. The galley kitchen with eat in breakfast room has light filled double doors that lead out to a quaint courtyard with access to large, fenced private yard. Located in a X Flood Zone on a corner lot with a two- car garage. Price reflects some updated plumbing. Opportunity to make this rare gem into a diamond in this desired neighborhood.

  18. 2026-02-22
    listed $235,000 Active 507-char remark
    Show marketing remark (507 chars)

    NEW PRICE!!! Classic home nestled in the Bocage neighborhood offering 4 bedrooms and 2 bathrooms. This gem offers a spacious family room with a timeless brick fireplace. The galley kitchen with eat in breakfast room has light filled double doors that lead out to a quaint courtyard with access to large, fenced private yard. Located in a X Flood Zone on a corner lot with a two- car garage. Price reflects some updated plumbing. Opportunity to make this rare gem into a diamond in this desired neighborhood.

  19. 2026-02-22
    listed $235,000 Active 507-char remark
    Show marketing remark (507 chars)

    NEW PRICE!!! Classic home nestled in the Bocage neighborhood offering 4 bedrooms and 2 bathrooms. This gem offers a spacious family room with a timeless brick fireplace. The galley kitchen with eat in breakfast room has light filled double doors that lead out to a quaint courtyard with access to large, fenced private yard. Located in a X Flood Zone on a corner lot with a two- car garage. Price reflects some updated plumbing. Opportunity to make this rare gem into a diamond in this desired neighborhood.

  20. 2025-08-21
    listed $235,000 Active
  21. 2025-06-22
    price $244,000
  22. 2025-06-22
    price $244,000
  23. 2025-05-05
    price $248,000
  24. 2025-05-05
    price $248,000
  25. 2025-01-20
    listed $249,000 Active
  26. 2024-06-23
    listed $269,000 Active
  27. 2006-04-27
    soldstatus $224,000
  28. 2006-03-01
    listed $224,000
  29. 2006-03-01
    listed $224,000
  30. 1997-05-23
    soldstatus $143,800
  31. 1997-05-20
    soldstatus $143,800
  32. 1997-03-15
    listed $143,800
  33. 1997-03-15
    listed $143,800

ⓘ 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
$2,871 · $239/mo
Projected year-2 tax
$2,871 · $239/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 2/10 Low 2 unhealthy d/yr today · 2 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
$27,065
− Mortgage interest
−$13,108
− Property taxes
−$2,871
− Insurance
−$1,967
− Repairs & maintenance
−$2,165
− Management
−$2,165
− Depreciation
−$6,807
Taxable loss
−$2,019
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$485
After-tax cash flow
$2,302/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)
25,151
Household income
$62,389
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
707.0

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 0.57)
Race & ethnicity
Black 62% White 20% Hispanic / Latino 11% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
8% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 9% Vietnamese 2% 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
▼ -28.08%
Current HPI
206.7552
Rent YoY
▼ -9.23%
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

+62.7% since first listed
18 events — show timeline
  • 2026-04-04 Price Changed $234,000 AcadianaMLS
  • 2026-04-04 Price Changed $234,000 GSREIN
  • 2026-02-22 Listed $235,000 GSREIN
  • 2026-02-22 Listed $235,000 AcadianaMLS
  • 2025-08-21 Listed $235,000 AcadianaMLS
  • 2025-06-22 Price Changed $244,000 AcadianaMLS
  • 2025-06-22 Price Changed $244,000 GSREIN
  • 2025-05-05 Price Changed $248,000 AcadianaMLS
  • 2025-05-05 Price Changed $248,000 GSREIN
  • 2025-01-20 Listed $249,000 AcadianaMLS
  • 2024-06-23 Listed $269,000 AcadianaMLS
  • 2006-04-27 Sold (MLS) $224,000 GSREIN
  • 2006-03-01 Listed $224,000 AcadianaMLS
  • 2006-03-01 Listed $224,000 GSREIN
  • 1997-05-23 Sold (Public Records) $143,800 Public Records
  • 1997-05-20 Sold (MLS) $143,800 GSREIN
  • 1997-03-15 Listed $143,800 GSREIN
  • 1997-03-15 Listed $143,800 AcadianaMLS

Property tax history

+0.3%/yr

Latest (2026): $2,871 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…