CashFlowRE
Sign in Sign up
1917 19 Jena St Multi-family
B- Composite 67.05
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$349,000

1917 19 Jena St · New Orleans, LA 70115
4 bd · 2.0 ba · 3,796 sqft · MultiFamily public records · 11 Days on market
Built 1925

🖨 Deal sheet (PDF) 📄 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

Renovation opportunity in the Freret Neighborhood. Prime Uptown location three blocks to St Charles and one block to Napoleon. The property features wood floors, original details, 10.5ft ceilings and a large fenced backyard. Remodel the current double or convert to a single. Eligible for state and federal historic tax credits.

Key facts

  • Wood floors
  • 10.5ft ceilings
  • Original details

Tags

FRERET NEIGHBORHOODUPTOWN LOCATIONWOOD FLOORSORIGINAL DETAILS10.5FT CEILINGSLARGE FENCED BACKYARD

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 $349k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $349k).
  • Cap rate 10.7% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-1.4%/yr); 280 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $5,033/mo this rent would consume 67% of the median local household income ($90k/yr) (locally 1756% 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 $10k 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 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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 $215k; list at $349k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1925 — 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 $349,000

Questions for the listing agent

  1. Built in 1925 — 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 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
1.44%
Cap rate
10.72%
Cash-on-cash
15.81%
DSCR
1.70
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$1,013,532
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5112 14 Pitt St 0.52mi 4/3.0 3,503 (-8%) 8mo $639,000 $182 52
1300 04 General Pershing St 0.40mi 5/4.0 (+1) 3,513 (-8%) 7mo $985,000 $280 50
2416 18 Soniat St 0.58mi 5/5.5 (+1) 3,384 (-11%) 2mo $905,000 $267 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
$6,764
Equity at exit
$52,037
10-year hold
IRR
7.9%
Equity multiple
1.51×
Total profit
$50,207
Equity at exit
$30,175

Cash invested: $97,720 (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 70115

Rents YoY
-1.4%
Active inventory
280
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$5,033 high interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$713 /mo · $8,553/yr
Insurance
$145
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,057
Net cashflow
$1,221

Break-even live

Break-even rent $3,487
Max offer price $349,000
Occupancy floor 71%

Sensitivity live

Price -10% $1,419 -5% $1,320 +0% $1,221 +5% $1,122 +10% $1,024
Rent -10% $824 -5% $1,022 +0% $1,221 +5% $1,420 +10% $1,619
Rate -1.0pp $1,397 -0.5pp $1,310 base $1,221 +0.5pp $1,131 +1.0pp $1,039

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

UnitsBedsBathsEst. rent
Total (2 units) $5,033

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
$87,250
Closing costs
$10,470
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1927 Napoleon Ave New Orleans, LA 5.0 2.0 3350 $3,600 $1.07 45d 1 0.05mi
5516 S Robertson St Unit A New Orleans, LA 3.0 2.5 3614 $2,800 $0.77 45d 1 0.72mi
3314 Carondelet St Unit A New Orleans, LA 3.0 2.0 3500 $3,000 $0.86 25d 1 0.72mi
4027 S Derbigny St New Orleans, LA 3.0 2.0 2950 $1,950 $0.66 25d 1 0.85mi
3112 Upperline St New Orleans, LA 5.0 3.5 2800 $3,650 $1.30 25d 1 0.86mi
4442 S Johnson St Unit 4442 New Orleans, LA 4.0 4.5 3000 $4,500 $1.50 13d 1 0.95mi
2107 Calhoun St New Orleans, LA 3.0 2.0 3300 $2,790 $0.85 45d 1 1.04mi
5918 Chestnut St New Orleans, LA 3.0 3.0 3089 $7,000 $2.27 45d 1 1.11mi
5918 Chestnut St New Orleans, LA 3.0 3.0 3089 $7,000 $2.27 18d 1 1.11mi
2432 Calhoun St New Orleans, LA 4.0 2.0 3300 $4,400 $1.33 18d 1 1.12mi
2616 Calhoun St New Orleans, LA 4.0 2.5 2850 $2,500 $0.88 45d 1 1.16mi
5533 S Tonti St New Orleans, LA 4.0 4.0 3000 $3,000 $1.00 16d 1 1.22mi
536 Nashville Ave New Orleans, LA 5.0 4.5 3860 $10,000 $2.59 18d 1 1.23mi
5956 Annunciation St New Orleans, LA 4.0 3.5 2772 $6,500 $2.34 45d 1 1.43mi
6075 Laurel St New Orleans, LA 3.0 2.5 3000 $7,500 $2.50 17d 1 1.45mi

Listing history 8 events

  1. 2026-06-21
    days on market $349,000 Active 11 DOM
  2. 2026-06-18
    days on market $349,000 Active 8 DOM
  3. 2026-06-17
    days on market $349,000 Active 7 DOM
  4. 2026-06-16
    days on market $349,000 Active 6 DOM
  5. 2026-06-15
    days on market $349,000 Active 5 DOM
  6. 2026-06-13
    days on marketlisting id $349,000 Active 3 DOM
  7. 2026-06-10
    remarks 328-char remark
  8. 2026-06-10
    listed $349,000 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
$8,553 · $713/mo
Projected year-2 tax
$8,553 · $713/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 ≥109°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 · 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
$60,396
− Mortgage interest
−$19,549
− Property taxes
−$8,553
− Insurance
−$2,542
− Repairs & maintenance
−$4,832
− Management
−$4,832
− Depreciation
−$10,153
Taxable income
$9,935
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,384
After-tax cash flow
$12,270/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)
31,183
Household income
$90,182
Rent vs Own
45.7% rent · 54.3% own
Severe rent burden
1756.0

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 0.58)
Race & ethnicity
White 59% Black 26% Two or more races 8% Hispanic / Latino 7% Asian 3%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 8% Italian 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 2% 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
▼ -272.08%
Current HPI
287.2138
Rent YoY
▼ -1.42%
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

+66.2% since first listed
7 events — show timeline
  • 2026-06-09 Listed $349,000 AcadianaMLS
  • 2026-05-11 Sold (Public Records) $215,000 Public Records
  • 2026-05-11 Sold (MLS) $215,000 AcadianaMLS
  • 2026-05-11 Sold (MLS) $215,000 GSREIN
  • 2026-04-22 Listing Removed GSREIN
  • 2026-04-21 Listed $210,000 AcadianaMLS
  • 2026-04-21 Listed $210,000 GSREIN

Property tax history

+48.9%/yr

Latest (2026): $8,553 · +242.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…