CashFlowRE
Sign in Sign up
8400 Aberdeen Rd
C Composite 55.83
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 +20.4/30.0
  • ARV discount +13.2/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$215,000

8400 Aberdeen Rd · New Orleans, LA 70127
5 bd · 2.5 ba · 2,106 sqft · SingleFamily public records · 75 Days on market
Built 1970 7,753 sqft lot $102/sqft · 13% below area Est $246k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 2 bedroom home located on a corner lot can easily be converted back to its original 3 bedroom layout (the renovation created an expansion primary suite). This property features a single car garage, plus 2-3 car driveway providing ample off street parking, an enclosed sunroom for relaxation, custom iron gates, and custom made interior windows with shutters. The stylish, functional and timeless character creates a perfect setting for hosting and everyday enjoyment. Easy access to I-10, Flood Zone X, Nearby Lake Castle Private School.

Key facts

  • Enclosed sunroom
  • Flood zone x
  • Custom iron gates

Tags

CORNER LOTENCLOSED SUNROOMCUSTOM IRON GATESCUSTOM MADE INTERIOR WINDOWSEASY ACCESS TO I-10FLOOD ZONE X

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 5-bed/2.5-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Recommended offer: $202k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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: 128 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,179/mo this rent would consume 64% of the median local household income ($41k/yr) (locally 2030% 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 $6k 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 75 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 2 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.

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 $202,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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
1.01%
Cap rate
7.86%
Cash-on-cash
5.59%
DSCR
1.25
GRM
8.2

CMA / ARV

ARV (median comp)
$245,940
List price
$215,000
Delta
-12.58%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7600 Burke Rd 0.40mi 4/3.5 (-1) 2,066 (-2%) 4mo $266,000 $129 65
8455 Huntington Park Dr 0.39mi 4/3.0 (-1) 2,208 (+5%) 4mo $264,999 $120 64
7111 Thornley Dr 0.27mi 4/2.0 (-1) 2,315 (+10%) 6mo $275,000 $119 59
7701 Wales St 0.53mi 4/2.0 (-1) 1,975 (-6%) 2mo $176,500 $89 56
7509 Ligustrum Dr 0.40mi 4/3.0 (-1) 2,069 (-2%) 20mo $235,000 $114 55
7540 Fieldston Rd 0.64mi 4/2.0 (-1) 2,028 (-4%) 6mo $230,000 $113 52
7143 Mayo Blvd 0.61mi 4/2.0 (-1) 2,216 (+5%) 5mo $260,000 $117 52
7340 Mayo Blvd 0.60mi 4/2.5 (-1) 2,071 (-2%) 21mo $215,000 $104 47
7100 Neptune Ct 0.60mi 4/2.0 (-1) 2,200 (+4%) 14mo $274,600 $125 46
7943 Burke. Rd 0.50mi 4/3.0 (-1) 2,226 (+6%) 18mo $235,000 $106 45
6906 Lake Willow Dr 0.58mi 4/2.5 (-1) 2,384 (+13%) 3mo $267,000 $112 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-21,177
Equity at exit
$32,057
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-719
Equity at exit
$18,589

Cash invested: $60,200 (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 70127

Home prices YoY
-29.2%
Active inventory
128
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,179 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$224 /mo · $2,692/yr
Insurance
$90
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$458
Net cashflow
$214

Break-even live

Break-even rent $1,909
Max offer price $215,000
Occupancy floor 85%

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
$53,750
Closing costs
$6,450
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7063 Boston Dr New Orleans, LA 4.0 2.5 1750 $1,900 $1.09 16d 1 0.54mi
7500 Symmes Ave New Orleans, LA 4.0 2.0 1400 $2,100 $1.50 23d 1 0.94mi

Listing history 16 events

  1. 2026-06-18
    days on market $215,000 Active 75 DOM
  2. 2026-06-17
    days on market $215,000 Active 74 DOM
  3. 2026-06-16
    days on market $215,000 Active 73 DOM
  4. 2026-06-15
    days on market $215,000 Active 72 DOM
  5. 2026-06-13
    days on market $215,000 Active 70 DOM
  6. 2026-06-10
    days on market $215,000 Active 67 DOM
  7. 2026-06-09
    days on market $215,000 Active 66 DOM
  8. 2026-06-08
    days on market $215,000 Active 65 DOM
  9. 2026-06-07
    days on market $215,000 Active 64 DOM
  10. 2026-06-05
    days on market $215,000 Active 61 DOM
  11. 2026-06-03
    days on market $215,000 Active 60 DOM
  12. 2026-06-02
    days on market $215,000 Active 59 DOM
  13. 2026-06-01
    days on market $215,000 Active 58 DOM
  14. 2026-05-31
    days on market $215,000 Active 57 DOM
  15. 2026-04-05
    listed $215,000 Active 551-char remark
    Show marketing remark (551 chars)

    This charming 2 bedroom home located on a corner lot can easily be converted back to its original 3 bedroom layout (the renovation created an expansion primary suite). This property features a single car garage, plus 2-3 car driveway providing ample off street parking, an enclosed sunroom for relaxation, custom iron gates, and custom made interior windows with shutters. The stylish, functional and timeless character creates a perfect setting for hosting and everyday enjoyment. Easy access to I-10, Flood Zone X, Nearby Lake Castle Private School.

  16. 2026-04-03
    listed $215,000 Active 551-char remark
    Show marketing remark (551 chars)

    This charming 2 bedroom home located on a corner lot can easily be converted back to its original 3 bedroom layout (the renovation created an expansion primary suite). This property features a single car garage, plus 2-3 car driveway providing ample off street parking, an enclosed sunroom for relaxation, custom iron gates, and custom made interior windows with shutters. The stylish, functional and timeless character creates a perfect setting for hosting and everyday enjoyment. Easy access to I-10, Flood Zone X, Nearby Lake Castle Private School.

ⓘ 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
$2,692 · $224/mo
Projected year-2 tax
$2,692 · $224/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 (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
$26,151
− Mortgage interest
−$12,043
− Property taxes
−$2,692
− Insurance
−$1,872
− Repairs & maintenance
−$2,092
− Management
−$2,092
− Depreciation
−$6,255
Taxable loss
−$895
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$215
After-tax cash flow
$2,780/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)
23,107
Household income
$40,765
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2030.0

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 (91%)
Race & ethnicity
Black 91% Hispanic / Latino 4% Two or more races 4% White 2%
Common ancestry
Lithuanian 1% Hispanic 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 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
▼ -72.43%
Current HPI
175.4465
Rent YoY
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

+0.0% since first listed
2 events — show timeline
  • 2026-04-05 Listed $215,000 AcadianaMLS
  • 2026-04-03 Listed $215,000 GSREIN

Property tax history

+20.6%/yr

Latest (2026): $2,692 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…