CashFlowRE
Sign in Sign up
1512 Arts St
B- Composite 66.9
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
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • 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

$130,000

1512 Arts St · New Orleans, LA 70117
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 8 Days on market
Built 1920

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Shotgun single with super high ceilings, *hardwood flooring throughout*, new wiring, sheetrock, etc. Finish this restoration to suit your needs! Excellent New Marigny / Eighth Ward location, walk to all of the action. All exterior walls and ceilings are insulated. Flood Zone X. Quiet block across from the new Senior Center. Easy on-street parking. Deep 124' shaded lot. Great neighbors! Call your contractor, visit today.

Key facts

  • Hardwood flooring
  • New wiring
  • Eighth ward location

Tags

HARDWOOD FLOORINGNEW WIRINGSHEETROCKNEW MARIGNY LOCATIONEIGHTH WARD LOCATIONQUIET BLOCK

Property features AI

Exterior

  • Utilities: No sewer available; No water available
  • Home design: Single-story; Raised foundation
  • Construction: Frame construction; Contains asbestos; Renovation incomplete
  • Exterior features: Fenced yard; City lot; Rectangular lot (approx. 25 x 124)

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Flooring: Floors sanded and sealed
  • Bathrooms: 1 full bathroom
  • Interior features: Recently rewired; renovation incomplete; Average condition

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 3-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $440 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 11.0% 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; 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).
  • This rent runs 45% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $22k; list at $130k implies a 478% 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: 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 $130,000

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. 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
1.32%
Cap rate
10.97%
Cash-on-cash
16.71%
DSCR
1.74
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$319,872
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1431 Clouet St 0.47mi 3/2.0 1,404 (+4%) 1mo $307,000 $219 66
2320 Marais St 0.34mi 2/2.0 (-1) 1,280 (-5%) 5mo $250,000 $195 63
1037 Port St 0.36mi 2/1.0 (-1) 1,461 (+9%) 3mo $395,000 $270 62
919 Franklin Ave 0.43mi 2/1.5 (-1) 1,414 (+5%) 4mo $430,000 $304 61
1625 Frenchmen St 0.48mi 3/2.0 1,252 (-7%) 5mo $170,000 $136 58
1014 Music St 0.35mi 2/2.0 (-1) 1,214 (-10%) 5mo $269,000 $222 54
1735 Touro St 0.57mi 4/2.5 (+1) 1,368 (+2%) 6mo $186,000 $136 54
3032 N Rampart St 0.56mi 3/2.0 1,462 (+9%) 2mo $490,500 $335 54
930 Port St 0.42mi 2/2.0 (-1) 1,477 (+10%) 1mo $352,000 $238 54
2618 N Rocheblave St 0.60mi 3/2.0 1,168 (-13%) 1mo $115,000 $98 46
1027 Louisa St 0.67mi 2/2.0 (-1) 1,460 (+9%) 1mo $450,000 $308 45
621 Franklin Ave 0.62mi 2/2.0 (-1) 1,192 (-11%) 2mo $550,000 $461 41

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
4.4%
Equity multiple
1.17×
Total profit
$6,149
Equity at exit
$19,383
10-year hold
IRR
13.4%
Equity multiple
2.05×
Total profit
$38,067
Equity at exit
$11,240

Cash invested: $36,400 (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
6.3×

Monthly cashflow live

Estimated rent
$1,710 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$108 /mo · $1,295/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$440

Break-even live

Break-even rent $1,152
Max offer price $130,000
Occupancy floor 69%

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
$32,500
Closing costs
$3,900
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
1636 Music St New Orleans, LA 3.0 1.0 900 $1,185 $1.32 16d 1 0.16mi
2519 N Derbigny St New Orleans, LA 3.0 1.0 994 $1,300 $1.31 21d 1 0.16mi
1638 Music St New Orleans, LA 2.0 1.0 900 $1,085 $1.21 15d 1 0.16mi
1226 Port St New Orleans, LA 3.0 1.0 1023 $1,650 $1.61 24d 1 0.20mi
1239 Saint Roch Ave New Orleans, LA 2.0 2.0 1500 $2,150 $1.43 3d 1 0.20mi
1809 Saint Roch Ave New Orleans, LA 3.0 1.0 949 $1,195 $1.26 17d 1 0.25mi
1924 Painters St New Orleans, LA 3.0 1.0 920 $1,700 $1.85 3d 1 0.30mi
1922 Painters St New Orleans, LA 3.0 1.0 920 $1,700 $1.85 3d 1 0.32mi
1033 Port St New Orleans, LA 2.0 1.0 935 $1,495 $1.60 3d 1 0.33mi
2271 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,585 $1.58 17d 1 0.34mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,675 $1.68 19d 1 0.34mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,665 $1.67 17d 1 0.34mi
1603 Marigny St New Orleans, LA 3.0 2.0 988 $1,099 $1.11 3d 1 0.35mi
1601 Marigny St Unit 1603 New Orleans, LA 3.0 2.0 988 $1,099 $1.11 3d 1 0.35mi
1726 Mandeville St New Orleans, LA 2.0 1.0 920 $1,300 $1.41 24d 1 0.35mi
1320 Feliciana St New Orleans, LA 2.0 2.0 1200 $2,000 $1.67 24d 1 0.38mi
1710 Marigny St New Orleans, LA 3.0 2.0 1120 $1,750 $1.56 24d 1 0.40mi
2003 Almonaster Ave New Orleans, LA 3.0 2.0 988 $1,600 $1.62 24d 1 0.40mi
2524 N Galvez St New Orleans, LA 3.0 2.5 1102 $1,800 $1.63 17d 1 0.42mi
2522 N Galvez St New Orleans, LA 3.0 2.0 1105 $1,675 $1.52 24d 1 0.42mi
1231 Feliciana St New Orleans, LA 3.0 2.5 1869 $2,750 $1.47 44d 1 0.42mi
1034 Montegut St Unit 1034 New Orleans, LA 2.0 2.0 1415 $3,400 $2.40 44d 1 0.43mi
2010 Saint Ferdinand St New Orleans, LA 2.0 1.0 909 $1,650 $1.82 24d 1 0.43mi
1244 Clouet St New Orleans, LA 2.0 1.0 950 $1,500 $1.58 24d 1 0.44mi
2515 N Galvez St Unit 2515 New Orleans, LA 4.0 2.0 1200 $1,900 $1.58 24d 1 0.44mi
2515 N Galvez St New Orleans, LA 4.0 2.0 1200 $1,200 $1.00 10d 1 0.44mi
3025 Saint Claude Ave New Orleans, LA 2.0 2.0 1224 $1,950 $1.59 24d 1 0.44mi
1225 Clouet St Unit 1225 New Orleans, LA 2.0 2.0 900 $1,600 $1.78 24d 1 0.47mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $2,165 $1.37 3d 2 0.47mi
2220 N Prieur St New Orleans, LA 3.0 2.0 1334 $2,000 $1.50 24d 1 0.47mi
1217 Clouet St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 0.48mi
2024 Mandeville St New Orleans, LA 2.0 2.0 1072 $1,950 $1.82 24d 1 0.49mi
2120 Saint Roch Ave Unit 2120 New Orleans, LA 2.0 1.0 1000 $1,650 $1.65 24d 1 0.49mi
2103 Urquhart St New Orleans, LA 2.0 1.0 940 $1,299 $1.38 24d 1 0.51mi
1327 Frenchmen St Unit B New Orleans, LA 2.0 2.5 1175 $1,900 $1.62 24d 1 0.51mi
1301 Frenchmen St Unit 2B New Orleans, LA 2.0 1.0 940 $1,299 $1.38 24d 1 0.51mi
3125 Industrial Ct New Orleans, LA 2.0 2.5 1100 $1,450 $1.32 24d 1 0.52mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 24d 1 0.52mi
2322 Burgundy St Unit C New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 24d 1 0.53mi
2411 Dauphine St New Orleans, LA 2.0 1.0 925 $1,750 $1.89 3d 1 0.54mi

Listing history 6 events

  1. 2026-06-18
    days on market $130,000 Active 8 DOM
  2. 2026-06-17
    days on market $130,000 Active 7 DOM
  3. 2026-06-16
    days on market $130,000 Active 6 DOM
  4. 2026-06-15
    days on market $130,000 Active 5 DOM
  5. 2026-06-13
    remarks 428-char remark
  6. 2026-06-13
    listed $130,000 Active 3 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
$1,295 · $108/mo
Projected year-2 tax
$1,295 · $108/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 · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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 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
$20,517
− Mortgage interest
−$7,282
− Property taxes
−$1,295
− Insurance
−$1,448
− Repairs & maintenance
−$1,641
− Management
−$1,641
− Depreciation
−$3,782
Taxable income
$3,429
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$823
After-tax cash flow
$4,463/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

+477.8% since first listed
3 events — show timeline
  • 2026-06-10 Listed $130,000 AcadianaMLS
  • 2026-06-10 Listed $130,000 GSREIN
  • 1976-11-15 Sold (Public Records) $22,500 Public Records

Property tax history

+10.0%/yr

Latest (2026): $1,295 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…