CashFlowRE
Sign in Sign up
4323 Dreux Ave
B Composite 73.12
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
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$160,000

4323 Dreux Ave · New Orleans, LA 70126
4 bd · 2.0 ba · 1,647 sqft · SingleFamily public records · 3 Days on market
Built 1966 Est $245k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SPACIOUS 2-STORY HOME WITH 4 BEDROOMS AND 2 FULL BATHS IN CONVENIENT LOCATION. NICE SIZED LOT AND OFF-STREET PARKING WITH GARAGE. HOMES NEEDS A LITTLE TLC TO BE GREAT AGAIN.

Key facts

  • Large bonus room
  • Desirable location
  • Oversized backyard

Tags

SPACIOUS LAYOUTLARGE BONUS ROOMOVERSIZED BACKYARDCONVENIENTLY LOCATEDDESIRABLE LOCATION

Property features AI

Exterior

  • Parking: Garage
  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Construction: Construction materials: Other
  • Exterior features: Composition roof

Interior

  • Kitchen: Kitchen
  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3; Bedroom 4
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Window unit cooling; Has heating (type: Other)
  • Interior features: Living room; Dining room; Den

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 $160k.

Deal economics

  • At list price, monthly cash flow is $550 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 10.9% 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); 224 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,008/mo this rent would consume 58% of the median local household income ($42k/yr) (locally 1767% 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 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 $103k; list at $160k implies a 55% gain — meaningful room to come down on a strong offer.

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 $160,000

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.25%
Cap rate
10.92%
Cash-on-cash
16.51%
DSCR
1.73
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$245,403
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5134 Gallier Dr 0.34mi 3/2.0 (-1) 1,659 (+1%) 2mo $275,000 $166 76
4647 Dreux Ave 0.22mi 3/2.5 (-1) 1,724 (+5%) 5mo $307,500 $178 71
4318 Mendez St 0.17mi 3/2.0 (-1) 1,508 (-8%) 3mo $60,000 $40 71
5145 Lafaye St 0.49mi 4/3.0 1,616 (-2%) 2mo $321,000 $199 68
4571 Feliciana Dr 0.43mi 3/2.0 (-1) 1,571 (-5%) 1mo $195,000 $124 66
4978 Kendall Dr 0.17mi 3/2.0 (-1) 1,450 (-12%) 1mo $205,000 $141 66
5917 Campus . Blvd 0.49mi 3/2.0 (-1) 1,518 (-8%) 1mo $170,000 $112 58
4462 Eastern St 0.69mi 4/2.5 1,582 (-4%) 2mo $235,000 $149 58
6128 Campus Blvd 0.63mi 3/2.0 (-1) 1,760 (+7%) 3mo $314,000 $178 52
5757 Campus Blvd 0.42mi 3/2.5 (-1) 1,853 (+12%) 5mo $265,000 $143 49
4759 Pauline Dr 0.63mi 4/2.0 1,867 (+13%) 2mo $255,000 $137 47
5919 Pauline St 0.68mi 3/2.5 (-1) 1,887 (+15%) 4mo $350,000 $185 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
1.9%
Equity multiple
1.07×
Total profit
$3,196
Equity at exit
$23,857
10-year hold
IRR
8.5%
Equity multiple
1.56×
Total profit
$25,086
Equity at exit
$13,834

Cash invested: $44,800 (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 70126

Home prices YoY
-17.0%
Rents YoY
-0.2%
Active inventory
224
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,008 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$64 /mo · $771/yr
Insurance
$67
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$422
Net cashflow
$550

Break-even live

Break-even rent $1,312
Max offer price $160,000
Occupancy floor 68%

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
$40,000
Closing costs
$4,800
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
5550 Press Dr New Orleans, LA 3.0 2.0 1640 $2,000 $1.22 16d 1 0.22mi
4722 Mithra St New Orleans, LA 3.0 1.5 1295 $1,600 $1.24 23d 1 0.30mi
4936 Baccich St New Orleans, LA 3.0 1.0 1053 $1,700 $1.61 23d 1 0.52mi
4767 Lafaye St New Orleans, LA 3.0 2.0 1469 $2,000 $1.36 23d 1 0.59mi
5747 Pauline Dr New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 11d 1 0.60mi
5925 Pauline Dr New Orleans, LA 3.0 2.0 1566 $2,325 $1.48 16d 1 0.67mi
5172 Venus St Unit 5172 New Orleans, LA 3.0 2.5 1864 $2,450 $1.31 23d 1 0.69mi
2458 Athis St New Orleans, LA 4.0 2.0 1530 $2,200 $1.44 23d 1 0.84mi
6416 Baccich St New Orleans, LA 3.0 2.0 1908 $2,500 $1.31 43d 1 0.91mi
6530 Peoples Ave New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 23d 1 0.97mi
5519 Mandeville St New Orleans, LA 3.0 1.0 1125 $1,650 $1.47 3d 1 1.02mi
2701 03 Frankfort St New Orleans, LA 3.0 1.0 1100 $1,850 $1.68 23d 1 1.13mi
4618 Marigny St New Orleans, LA 3.0 1.0 1320 $1,900 $1.44 23d 1 1.20mi
6329 Spain St New Orleans, LA 3.0 2.0 1545 $2,100 $1.36 16d 1 1.20mi
5920 Boeing St New Orleans, LA 3.0 1.5 1340 $1,400 $1.04 23d 1 1.25mi
4441 Cessna Ct New Orleans, LA 3.0 1.5 1400 $1,600 $1.14 23d 1 1.30mi
5718 Vermillion Blvd Unit A New Orleans, LA 3.0 1.0 1300 $2,000 $1.54 23d 1 1.30mi
5723 Pasteur Blvd New Orleans, LA 3.0 2.0 1150 $1,700 $1.48 17d 1 1.33mi
4409 Skyview Dr New Orleans, LA 4.0 2.5 1560 $1,700 $1.09 16d 1 1.34mi
5704 Count Ln New Orleans, LA 3.0 1.5 1572 $1,700 $1.08 23d 1 1.34mi
2647 Myrtle St Unit 2647 New Orleans, LA 4.0 2.0 1445 $2,550 $1.76 43d 1 1.34mi
5546 Pasteur Blvd Unit A New Orleans, LA 3.0 1.0 1200 $1,400 $1.17 23d 1 1.35mi
7702 Belcrest Pl New Orleans, LA 3.0 1.5 1150 $1,650 $1.43 23d 1 1.36mi
6009 Pasteur Blvd New Orleans, LA 3.0 2.0 1250 $1,785 $1.43 23d 1 1.37mi
4722 Shalimar Dr New Orleans, LA 3.0 2.0 1157 $1,400 $1.21 23d 1 1.40mi
4522 Shalimar Dr New Orleans, LA 3.0 2.0 1350 $1,850 $1.37 23d 1 1.40mi
2646 Elder St New Orleans, LA 3.0 3.0 1284 $2,200 $1.71 17d 1 1.41mi
6010 Pasteur Blvd New Orleans, LA 4.0 3.0 2010 $2,600 $1.29 17d 1 1.41mi
2644 Elder St New Orleans, LA 3.0 3.0 1284 $2,200 $1.71 17d 1 1.41mi
6202 Vermillion Blvd New Orleans, LA 3.0 2.0 1200 $1,700 $1.42 16d 1 1.41mi
4527 Shalimar Dr New Orleans, LA 3.0 1.5 1174 $1,550 $1.32 23d 1 1.42mi
5151 Saint Anthony Ave New Orleans, LA 3.0 2.0 1200 $1,795 $1.50 16d 1 1.43mi
2739 Bay St Unit B New Orleans, LA 4.0 2.0 1400 $1,800 $1.29 20d 1 1.46mi
5322 Saint Anthony Ave New Orleans, LA 3.0 2.0 1192 $2,000 $1.68 16d 1 1.47mi
6217 Curie St New Orleans, LA 3.0 2.0 1700 $1,500 $0.88 23d 1 1.49mi

Listing history 6 events

  1. 2026-06-18
    days on market $160,000 Active 3 DOM
  2. 2026-06-17
    days on market $160,000 Active 2 DOM
  3. 2026-06-16
    days on marketlisting id $160,000 Active 1 DOM
  4. 2026-06-15
    days on market $160,000 Active 2 DOM
  5. 2026-06-13
    remarks 397-char remark
  6. 2026-06-13
    listed $160,000 Active 1 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
$771 · $64/mo
Projected year-2 tax
$880 · $73/mo
Expected delta
+$109/yr (+$9/mo · 14.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 21 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
$24,096
− Mortgage interest
−$8,962
− Property taxes
−$771
− Insurance
−$1,598
− Repairs & maintenance
−$1,928
− Management
−$1,928
− Depreciation
−$4,655
Taxable income
$4,255
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,021
After-tax cash flow
$5,577/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)
27,047
Household income
$41,709
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1767.0

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
Predominantly Black (85%)
Race & ethnicity
Black 85% Hispanic / Latino 6% Two or more races 5% White 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 5% Other Indo-European 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
▼ -36.35%
Current HPI
177.355
Rent YoY
▼ -0.24%
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

+171.2% since first listed
22 events — show timeline
  • 2026-06-12 Listed $160,000 AcadianaMLS
  • 2016-04-22 Sold (MLS) $103,000 GSREIN
  • 2016-03-10 Pending GSREIN
  • 2016-03-03 Contingent GSREIN
  • 2016-03-02 Listed $103,000 GSREIN
  • 2016-03-02 Listed $103,000 AcadianaMLS
  • 2016-03-02 Listing Removed GSREIN
  • 2016-03-01 Relisted GSREIN
  • 2016-02-23 Contingent GSREIN
  • 2016-02-01 Listed $103,000 GSREIN
  • 2016-02-01 Listed $103,000 AcadianaMLS
  • 2015-11-20 Listing Removed GSREIN
  • 2015-07-24 Price Changed $132,900 GSREIN
  • 2015-06-29 Listed $140,000 GSREIN
  • 2015-06-29 Listed $132,900 AcadianaMLS
  • 2008-07-29 Sold (MLS) $132,000 GSREIN
  • 2008-04-09 Listed $139,900 AcadianaMLS
  • 2008-04-09 Listed $139,900 GSREIN
  • 2008-04-08 Sold (Public Records) $38,000 Public Records
  • 2008-04-04 Sold (MLS) $38,000 GSREIN
  • 2007-08-02 Listed $59,000 GSREIN
  • 2007-08-02 Listed $59,000 AcadianaMLS

Property tax history

-1.0%/yr

Latest (2026): $771 · -7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…