CashFlowRE
Sign in Sign up
2016 Barracks St Multi-family
D+ Composite 46.84
Why this score? — see what drove the D+ 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 +22.2/30.0
  • DSCR +7.1/10.0
  • 1% rule +5.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$295,000

2016 Barracks St · New Orleans, LA 70116
4 bd · 2.0 ba · 1,500 sqft · MultiFamily public records · 14 Days on market
Built 1920 3,000 sqft lot Est $260k · 14% over

🖨 Deal sheet 📄 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

Investor or owner-occupant opportunity in the desirable Esplanade Ridge area. This classic New Orleans shotgun double offers strong income potential with both units ready for occupancy. Each side features 2 bedrooms, 1 bathroom with clawfoot tub, a living area, full kitchen with stove and refrigerator, and a utility room with washer and dryer. Both units also include screened-in porches, making this a functional and appealing setup for tenants or an owner living in one side while renting the other. The property sits on a 3,000 sq ft lot with approximately 2,400 sq ft under roof. Each unit has its own backyard space with secure fencing. The 2016 side includes 12 ft ceilings, original mantels

Key facts

  • Original mantels
  • 12 ft ceilings
  • Clawfoot tub

Tags

CLAWFOOT TUBSCREENED-IN PORCHESBACKYARD SPACESECURE FENCING12 FT CEILINGSORIGINAL MANTELS

Property features AI

Exterior

  • Home design: Multi-family property
  • Exterior features: Lot of approximately 3,000 sq ft

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 multifamily listed at $295k.

Deal economics

  • At list price, monthly cash flow is $417 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $295k).
  • Cap rate 8.3% 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 flat; 350 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,085/mo this rent would consume 71% of the median local household income ($52k/yr) (locally 1001% 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 $2k of loan paydown is wiped out by about $9k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 28y 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 $30k; list at $295k implies a 900% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $295,000

Questions for the listing agent

  1. Built in 1920 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
8.26%
Cash-on-cash
7.02%
DSCR
1.31
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$259,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2118 20 Onzaga St 0.44mi 4/2.0 1,526 (+2%) 1mo $182,000 $119 76
2612-2614 St. Philip St 0.46mi 4/2.0 1,517 (+1%) 3mo $299,000 $197 74
2643 45 Dumaine St 0.52mi 4/2.0 1,479 (-1%) 3mo $298,000 $201 71
917 N Prieur St 0.24mi 4/2.0 1,700 (+13%) 4mo $315,000 $185 64
1552 54 N Derbigny St 0.35mi 4/3.0 1,681 (+12%) 5mo $330,000 $196 56
2013-15 Conti St 0.60mi 4/2.0 1,610 (+7%) 5mo $65,000 $40 56
1627 - 1629 Urquhart St 0.54mi 4/2.0 1,366 (-9%) 7mo $192,500 $141 54
2828 30 St Ann St 0.74mi 4/3.5 1,534 (+2%) 5mo $265,000 $173 52
2216-18 Saint Louis St 0.58mi 4/2.0 1,689 (+13%) 1mo $335,000 $198 52
2520 22 D'abadie St 0.70mi 4/2.0 1,632 (+9%) 3mo $278,600 $171 50
1353 - 55 Annette St 0.58mi 4/2.0 1,300 (-13%) 1mo $151,000 $116 50
2025 Conti St 0.61mi 4/2.0 1,680 (+12%) 7mo $285,000 $170 46

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 · 0.18% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.64×
Total profit
$-29,750
Equity at exit
$43,985
10-year hold
IRR
-5.2%
Equity multiple
0.70×
Total profit
$-24,617
Equity at exit
$25,506

Cash invested: $82,600 (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 70116

Home prices YoY
-34.5%
Rents YoY
0.2%
Active inventory
350
Price-to-rent
15.9×

Monthly cashflow live

Estimated rent
$3,085 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$284 /mo · $3,410/yr
Insurance
$123
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$648
Net cashflow
$417

Break-even live

Break-even rent $2,558
Max offer price $295,000
Occupancy floor 82%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,085

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
$73,750
Closing costs
$8,850
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1035 N Derbigny St New Orleans, LA 3.0 1.0 1075 $1,399 $1.30 23d 1 0.22mi
1929 Dumaine St New Orleans, LA 3.0 1.0 1293 $1,500 $1.16 3d 1 0.28mi
2129 Dumaine St New Orleans, LA 3.0 2.0 1226 $1,850 $1.51 3d 1 0.30mi
1472 N Claiborne Ave New Orleans, LA 3.0 1.0 1312 $1,900 $1.45 16d 1 0.30mi
2331 Columbus St New Orleans, LA 3.0 1.0 1976 $1,850 $0.94 23d 1 0.35mi
2517 Ursulines Ave New Orleans, LA 3.0 2.0 1136 $1,950 $1.72 23d 1 0.36mi
2329 Laharpe St New Orleans, LA 3.0 1.0 1250 $1,000 $0.80 19d 1 0.39mi
1247 Kerlerec St New Orleans, LA 3.0 2.0 1500 $2,500 $1.67 43d 1 0.49mi
1245 Kerlerec St New Orleans, LA 3.0 2.0 1500 $2,500 $1.67 43d 1 0.49mi
1217 Kerlerec St Unit B New Orleans, LA 3.0 1.0 1300 $2,100 $1.62 3d 1 0.53mi
1021 Henriette Delille St New Orleans, LA 3.0 2.0 2012 $2,250 $1.12 17d 1 0.56mi
1525 N Broad St New Orleans, LA 3.0 1.0 1100 $1,600 $1.45 23d 1 0.58mi
1735 N Tonti St New Orleans, LA 3.0 1.0 1197 $1,650 $1.38 23d 1 0.58mi
1908 Saint Louis St New Orleans, LA 3.0 3.0 1234 $2,300 $1.86 23d 1 0.60mi
2731 Saint Philip St Unit 2733 New Orleans, LA 4.0 2.0 2000 $2,600 $1.30 23d 1 0.60mi
2664 Lepage St New Orleans, LA 3.0 2.0 1750 $2,725 $1.56 43d 1 0.62mi
2033 Conti St New Orleans, LA 3.0 3.0 1249 $2,250 $1.80 14d 1 0.64mi
1831 N Miro St New Orleans, LA 3.0 2.0 1882 $2,500 $1.33 43d 1 0.67mi
324 N Roman St New Orleans, LA 3.0 3.0 2100 $2,500 $1.19 43d 1 0.68mi
2320 Conti St New Orleans, LA 3.0 2.0 1125 $2,500 $2.22 23d 1 0.69mi
2105 Bienville St New Orleans, LA 3.0 3.0 1231 $2,350 $1.91 17d 1 0.69mi
315 N Miro St New Orleans, LA 3.0 3.0 1276 $2,300 $1.80 20d 1 0.71mi
315 N Miro St New Orleans, LA 3.0 3.0 1276 $2,500 $1.96 23d 1 0.71mi
1936 N Johnson St Unit 36 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 23d 1 0.71mi
1938 N Johnson St Unit 38 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 23d 1 0.72mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 3d 1 0.72mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 3d 1 0.72mi
1923 N Robertson St New Orleans, LA 3.0 2.0 1051 $1,950 $1.86 3d 1 0.72mi
2024 Bienville St New Orleans, LA 3.0 2.0 1314 $2,100 $1.60 23d 1 0.72mi
1466 N White St New Orleans, LA 3.0 1.5 1500 $2,250 $1.50 3d 1 0.73mi
824 N Dupre St New Orleans, LA 3.0 2.0 1315 $2,250 $1.71 17d 1 0.74mi
811 Burgundy St New Orleans, LA 4.0 2.5 2059 $5,000 $2.43 43d 1 0.76mi
618 N Rampart St #204 New Orleans, LA 3.0 2.5 1904 $4,500 $2.36 43d 1 0.79mi
1837 Touro St New Orleans, LA 3.0 1.0 1994 $2,000 $1.00 23d 1 0.83mi
734 Ursulines Ave New Orleans, LA 3.0 2.0 1340 $2,800 $2.09 43d 1 0.85mi
2338 Annette St Unit 1 New Orleans, LA 3.0 1.0 1150 $1,400 $1.22 19d 1 0.85mi
1818 Paul Morphy St Unit B New Orleans, LA 3.0 2.0 1065 $1,800 $1.69 23d 1 0.86mi
2920 Pauger St New Orleans, LA 4.0 2.0 1882 $1,995 $1.06 23d 1 0.88mi
1418 Royal St Unit 1418 New Orleans, LA 4.0 2.0 1300 $2,450 $1.88 23d 1 0.91mi
2738 Bienville St New Orleans, LA 4.0 3.0 1671 $2,200 $1.32 23d 1 0.92mi

Listing history 11 events

  1. 2026-06-18
    days on market $295,000 Active 14 DOM
  2. 2026-06-17
    days on market $295,000 Active 13 DOM
  3. 2026-06-16
    days on market $295,000 Active 12 DOM
  4. 2026-06-15
    days on market $295,000 Active 11 DOM
  5. 2026-06-13
    days on market $295,000 Active 9 DOM
  6. 2026-06-10
    days on market $295,000 Active 6 DOM
  7. 2026-06-09
    days on market $295,000 Active 5 DOM
  8. 2026-06-08
    days on market $295,000 Active 4 DOM
  9. 2026-06-07
    pricedays on market $295,000 Active 3 DOM
  10. 2026-06-05
    remarks 699-char remark
  11. 2026-06-05
    listed $309,500 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
$3,410 · $284/mo
Projected year-2 tax
$3,410 · $284/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 7/10 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 4/10 Moderate 4 unhealthy d/yr today · 4 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
$37,020
− Mortgage interest
−$16,525
− Property taxes
−$3,410
− Insurance
−$2,272
− Repairs & maintenance
−$2,962
− Management
−$2,962
− Depreciation
−$8,582
Taxable income
$307
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$74
After-tax cash flow
$4,925/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)
10,404
Household income
$52,306
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
1001.0

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 0.63)
Race & ethnicity
White 45% Black 40% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 1% Cuban 3%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 2%

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
▼ -144.83%
Current HPI
275.5453
Rent YoY
▲ 0.18%
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

+867.2% since first listed
4 events — show timeline
  • 2026-06-04 Listed $309,500 ForSaleByOwner.com
  • 1998-05-01 Sold (MLS) $29,500 GSREIN
  • 1998-03-02 Listed $32,000 AcadianaMLS
  • 1998-03-02 Listed $32,000 GSREIN

Property tax history

+11.8%/yr

Latest (2026): $3,410 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…