CashFlowRE
Sign in Sign up
1726-28 Lesseps St Duplex
B+ Composite 76.25
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$182,000

1726-28 Lesseps St · New Orleans, LA 70117
4 bd · 2.0 ba · 1,776 sqft · MultiFamily public records · 64 Days on market
Built 1875 $102/sqft · 29% below area Est $258k · 29% under

🖨 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

New HVAC! Prime Investment Opportunity This duplex offers a fantastic opportunity for investors looking for immediate cash flow. Each side features two bedrooms and two bathrooms, with off-street parking available for both units. Each unit is currently occupied; Great for expanding your portfolio or starting your investment journey. Also leaves opportunity for an owner occupancy for a person who is looking for duplex to live in one side while renting the other side.

Key facts

  • 3 parking spots
  • Built 1875
  • Listed 64 days

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 × 2-bed/2.0-bath units multifamily listed at $182k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $512/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $182k).
  • Recommended offer: $171k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% 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; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,868/mo this rent would consume 75% 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 $1k of loan paydown is wiped out by about $5k 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.
  • At projected returns (-3.0% appreciation + 2.5% rent growth), your $51k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($171k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 19y 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 $25k; list at $182k implies a 628% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1875 — 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.
Recommended offer $171,080 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1875 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.58%
Cap rate
13.49%
Cash-on-cash
25.69%
DSCR
2.14
GRM
5.3

CMA / ARV

ARV (median comp)
$257,987
List price
$182,000
Delta
-29.45%
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
1730-32 Lesseps St 0.01mi 4/4.0 1,776 (0%) 11mo $188,000 $106 82
4323 25 N Derbigny St 0.05mi 4/2.0 1,925 (+8%) 5mo $195,000 $101 80
1304-06 Independence St 0.48mi 4/2.0 1,768 (-0%) 11mo $61,000 $35 68
1537-1539 Louisa St 0.61mi 4/2.0 1,778 (+0%) 6mo $329,000 $185 66
3129 31 N Claiborne Ave 0.68mi 4/2.0 1,806 (+2%) 3mo $267,150 $148 63
1408 10 Bartholomew St 0.31mi 4/2.0 1,925 (+8%) 12mo $265,000 $138 62
1736 38 Louisa St 0.62mi 4/2.0 1,784 (+0%) 14mo $340,000 $191 58
4205 07 Burgundy St 0.62mi 3/2.0 (-1) 1,812 (+2%) 7mo $475,000 $262 57
3313 15 St Claude Ave 0.70mi 4/3.0 1,850 (+4%) 1mo $320,000 $173 56
816-18 Alvar St 0.72mi 3/2.5 (-1) 1,814 (+2%) 5mo $435,000 $240 52
3601 N Claiborne St 0.39mi 4/3.0 1,547 (-13%) 11mo $212,000 $137 47
832 34 France St 0.66mi 3/3.0 (-1) 1,677 (-6%) 10mo $485,000 $289 42

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
16.8%
Equity multiple
1.67×
Total profit
$34,321
Equity at exit
$27,137
10-year hold
IRR
25.0%
Equity multiple
3.12×
Total profit
$108,087
Equity at exit
$15,736

Cash invested: $50,960 (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
581
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,868 high interval (Pro) →
Mortgage (P&I)
$954
Tax from tax record
$145 /mo · $1,735/yr
Insurance
$76
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$602
Net cashflow
$1,024

Break-even live

Break-even rent $1,571
Max offer price $182,000
Occupancy floor 59%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,868

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
$45,500
Closing costs
$5,460
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4230 N Claiborne Ave New Orleans, LA 3.0 2.5 1296 $1,750 $1.35 23d 1 0.14mi
4318 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 0.23mi
4318 1/2 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 0.23mi
1411 France St New Orleans, LA 3.0 2.0 1525 $2,000 $1.31 23d 1 0.26mi
1403 Lesseps St New Orleans, LA 3.0 3.0 1700 $1,800 $1.06 11d 1 0.27mi
4317 Urquhart St New Orleans, LA 3.0 2.0 1300 $1,650 $1.27 23d 1 0.34mi
1323 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 0.40mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 0.40mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 0.40mi
2019 Gallier St New Orleans, LA 4.0 2.0 1400 $2,200 $1.57 23d 1 0.44mi
1437 Gallier St New Orleans, LA 3.0 2.0 1451 $1,875 $1.29 21d 1 0.45mi
5624-5626 Saint Claude ST New Orleans, LA 4.0 3.0 1521 $2,300 $1.51 23d 1 0.52mi
2028 Desire St New Orleans, LA 3.0 1.0 1300 $1,300 $1.00 23d 1 0.52mi
1835 Louisa St New Orleans, LA 3.0 2.5 1800 $2,350 $1.31 3d 1 0.57mi
1839 Louisa St New Orleans, LA 3.0 2.0 1500 $2,095 $1.40 16d 1 0.58mi
3221 Saint Claude Ave New Orleans, LA 3.0 1.0 1900 $1,650 $0.87 23d 1 0.72mi
1231 Feliciana St New Orleans, LA 3.0 2.5 1869 $2,750 $1.47 43d 1 0.82mi
2331 Feliciana St New Orleans, LA 3.0 2.0 1250 $1,850 $1.48 23d 1 0.85mi
3134 Burgundy St New Orleans, LA 3.0 2.0 1887 $2,900 $1.54 23d 1 0.92mi
1038 Montegut St New Orleans, LA 3.0 2.5 2250 $4,200 $1.87 43d 1 0.96mi
1038 Montegut St New Orleans, LA 3.0 2.5 2250 $4,200 $1.87 23d 1 0.96mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 16d 1 1.06mi
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 23d 1 1.09mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 23d 1 1.09mi
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 3d 1 1.10mi
1314 Lamanche St New Orleans, LA 4.0 1.0 1300 $2,100 $1.62 16d 1 1.17mi
2228 Arts St New Orleans, LA 3.0 2.0 2270 $1,675 $0.74 3d 1 1.35mi
3302 Metropolitan St New Orleans, LA 4.0 2.5 1700 $2,200 $1.29 17d 1 1.37mi
1201 Gordon St New Orleans, LA 3.0 2.5 1367 $1,900 $1.39 17d 1 1.38mi
1901 Tupelo St New Orleans, LA 3.0 2.5 1568 $2,300 $1.47 3d 1 1.46mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $4,154 $2.63 3d 2 1.46mi
2320 N Rampart St New Orleans, LA 3.0 3.0 2317 $3,700 $1.60 43d 1 1.46mi
2322 Burgundy St Unit C New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 23d 1 1.48mi
632 Mandeville St Unit 2B New Orleans, LA 4.0 4.5 1337 $4,500 $3.37 17d 1 1.49mi
1824 Saint Maurice Ave New Orleans, LA 4.0 2.0 1500 $1,500 $1.00 23d 1 1.49mi

Listing history 28 events

  1. 2026-06-18
    days on market $182,000 Active 64 DOM
  2. 2026-06-17
    days on market $182,000 Active 63 DOM
  3. 2026-06-16
    days on market $182,000 Active 62 DOM
  4. 2026-06-15
    days on market $182,000 Active 61 DOM
  5. 2026-06-13
    days on market $182,000 Active 59 DOM
  6. 2026-06-10
    days on market $182,000 Active 56 DOM
  7. 2026-06-09
    days on market $182,000 Active 55 DOM
  8. 2026-06-08
    days on market $182,000 Active 54 DOM
  9. 2026-06-07
    days on market $182,000 Active 53 DOM
  10. 2026-06-05
    days on market $182,000 Active 50 DOM
  11. 2026-06-03
    days on market $182,000 Active 49 DOM
  12. 2026-06-02
    days on market $182,000 Active 48 DOM
  13. 2026-06-01
    days on market $182,000 Active 47 DOM
  14. 2026-05-31
    days on market $182,000 Active 46 DOM
  15. 2026-05-19
    price $182,000 470-char remark
    Show marketing remark (470 chars)

    New HVAC! Prime Investment Opportunity This duplex offers a fantastic opportunity for investors looking for immediate cash flow. Each side features two bedrooms and two bathrooms, with off-street parking available for both units. Each unit is currently occupied; Great for expanding your portfolio or starting your investment journey. Also leaves opportunity for an owner occupancy for a person who is looking for duplex to live in one side while renting the other side.

  16. 2026-04-15
    listed $184,500 Active 470-char remark
    Show marketing remark (469 chars)

    New HVAC! Prime Investment Opportunity This duplex offers a fantastic opportunity for investors looking for immediate cash flow. Each side features two bedrooms and two bathrooms, with off-street parking available for both units. Each unit is currently occupied;Great for expanding your portfolio or starting your investment journey. Also leaves opportunity for an owner occupancy for a person who is looking for duplex to live in one side while renting the other side.

  17. 2026-04-15
    listed $184,500 Active 469-char remark
    Show marketing remark (469 chars)

    New HVAC! Prime Investment Opportunity This duplex offers a fantastic opportunity for investors looking for immediate cash flow. Each side features two bedrooms and two bathrooms, with off-street parking available for both units. Each unit is currently occupied;Great for expanding your portfolio or starting your investment journey. Also leaves opportunity for an owner occupancy for a person who is looking for duplex to live in one side while renting the other side.

  18. 2026-03-02
    listed $1,200
  19. 2025-10-06
    listed $184,500 Active
  20. 2025-03-04
    historical $1,200
  21. 2025-02-25
    price $1,200
  22. 2025-02-10
    price $1,250
  23. 2025-01-25
    listed $1,300
  24. 2023-06-25
    listed $285,000
  25. 2021-05-28
    listed $315,000
  26. 2020-01-23
    listed $95,900
  27. 2007-07-10
    listed $177,000
  28. 1984-04-03
    soldstatus $25,000

ⓘ 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
$1,735 · $145/mo
Projected year-2 tax
$1,735 · $145/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 X (shaded) · 99% 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
$34,416
− Mortgage interest
−$10,195
− Property taxes
−$1,735
− Insurance
−$1,708
− Repairs & maintenance
−$2,753
− Management
−$2,753
− Depreciation
−$5,295
Taxable income
$9,977
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,395
After-tax cash flow
$9,898/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

+628.0% since first listed
14 events — show timeline
  • 2026-05-19 Price Changed $182,000 GSREIN
  • 2026-04-15 Listed $184,500 AcadianaMLS
  • 2026-04-15 Listed $184,500 GSREIN
  • 2026-03-02 Listed for Rent $1,200 RAAMLS
  • 2025-10-06 Listed $184,500 AcadianaMLS
  • 2025-03-04 Rental Removed $1,200 GSREIN
  • 2025-02-25 Price Changed $1,200 GSREIN
  • 2025-02-10 Price Changed $1,250 GSREIN
  • 2025-01-25 Listed for Rent $1,300 GSREIN
  • 2023-06-25 Listed $285,000 AcadianaMLS
  • 2021-05-28 Listed $315,000 AcadianaMLS
  • 2020-01-23 Listed $95,900 AcadianaMLS
  • 2007-07-10 Listed $177,000 AcadianaMLS
  • 1984-04-03 Sold (Public Records) $25,000 Public Records

Property tax history

-1.3%/yr

Latest (2026): $1,735 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…