CashFlowRE
Sign in Sign up
438 S Murat St
C Composite 58.09
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.8/10.0
  • 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

$150,000

438 S Murat St · New Orleans, LA 70119
2 bd · 1.0 ba · 1,022 sqft · SingleFamily public records · 68 Days on market
Built 1920 1,515 sqft lot $147/sqft · 43% below area Est $257k · 42% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Mid-City cottage with renovation potential. This two-bedroom property features a practical footprint and is ideally located near key New Orleans amenities, including parks, dining, and major thoroughfares. A strong opportunity for those looking to invest, renovate, or customize a property in a well-established neighborhood.

Key facts

  • 1,515 sq ft lot
  • Parking
  • Built 1920

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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $126 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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 (-0.2%/yr); 381 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 37% of the median local income ($53k/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 $1k 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.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 30y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $150k implies a 200% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 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 1920 — 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
1.08%
Cap rate
7.83%
Cash-on-cash
5.49%
DSCR
1.24
GRM
7.7

CMA / ARV

ARV (median comp)
$257,002
List price
$150,000
Delta
-41.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 S Solomon St 0.28mi 1/1.0 (-1) 1,050 (+3%) 2mo $265,000 $252 76
315 S Telemachus St 0.61mi 2/1.0 1,033 (+1%) 1mo $260,221 $252 69
622 N Hennessey St 0.69mi 2/1.0 1,000 (-2%) 3mo $335,000 $335 62
4237 General Ogden St 0.29mi 3/2.0 (+1) 1,104 (+8%) 3mo $120,000 $109 62
519 S Telemachus St 0.60mi 2/1.0 1,000 (-2%) 11mo $275,000 $275 59
4220 General Ogden St 0.33mi 3/2.0 (+1) 1,104 (+8%) 4mo $118,560 $107 59
8715 Stroelitz St 0.56mi 3/1.0 (+1) 1,049 (+3%) 9mo $62,000 $59 57
4722 Iberville St 0.41mi 2/2.0 1,150 (+12%) 7mo $375,000 $326 50
4736 Bienville St 0.48mi 2/1.0 1,137 (+11%) 12mo $329,500 $290 49
606 N Murat St 0.65mi 2/2.5 1,100 (+8%) 6mo $310,000 $282 46
621 David St 0.72mi 2/2.0 954 (-7%) 11mo $245,000 $257 42
8911 Edinburgh Dr 0.72mi 2/1.0 1,151 (+13%) 10mo $160,000 $139 37

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
-14.4%
Equity multiple
0.50×
Total profit
$-20,953
Equity at exit
$22,365
10-year hold
IRR
-12.2%
Equity multiple
0.38×
Total profit
$-25,872
Equity at exit
$12,969

Cash invested: $42,000 (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 70119

Home prices YoY
-34.8%
Rents YoY
-0.2%
Active inventory
381
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,617 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$236 /mo · $2,831/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$126

Break-even live

Break-even rent $1,458
Max offer price $150,000
Occupancy floor 87%

Sensitivity live

Price -10% $210 -5% $168 +0% $126 +5% $83 +10% $41
Rent -10% $-2 -5% $62 +0% $126 +5% $189 +10% $253
Rate -1.0pp $201 -0.5pp $164 base $126 +0.5pp $87 +1.0pp $47

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
$37,500
Closing costs
$4,500
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
419 S Murat St Unit 421 New Orleans, LA 2.0 1.0 800 $1,700 $2.12 25d 1 0.04mi
419 S Murat St New Orleans, LA 2.0 2.0 1200 $1,850 $1.54 23d 1 0.04mi
505 S Alexander St New Orleans, LA 2.0 1.0 910 $2,000 $2.20 5d 1 0.05mi
4506 Banks St New Orleans, LA 2.0 2.0 1350 $2,000 $1.48 25d 1 0.05mi
337 S Murat St Unit 4501 New Orleans, LA 3.0 2.0 1150 $2,000 $1.74 25d 1 0.09mi
526 S Saint Patrick St Unit B New Orleans, LA 2.0 1.0 790 $2,075 $2.63 25d 1 0.14mi
637 S Alexander St New Orleans, LA 3.0 2.0 1020 $1,700 $1.67 25d 1 0.15mi
234 S Olympia St New Orleans, LA 2.0 1.0 860 $1,500 $1.74 18d 1 0.17mi
4205 Dhemecourt St New Orleans, LA 2.0 1.0 900 $1,300 $1.44 25d 1 0.20mi
321 S St Patrick St Unit C New Orleans, LA 2.0 1.0 1200 $1,450 $1.21 25d 1 0.20mi
321 S St Patrick St Unit C New Orleans, LA 2.0 1.0 1200 $1,500 $1.25 13d 1 0.20mi
4150 D'Hemecourt St New Orleans, LA 2.0 1.0 900 $1,400 $1.56 5d 1 0.23mi
707 S Solomon St New Orleans, LA 2.0 1.0 1024 $1,200 $1.17 23d 1 0.25mi
4834 Banks St New Orleans, LA 2.0 1.0 1000 $1,500 $1.50 5d 1 0.28mi
4834 Banks St New Orleans, LA 2.0 1.0 1000 $1,500 $1.50 25d 1 0.28mi
4033 Eagle St New Orleans, LA 1.0 1.0 756 $900 $1.19 3d 1 0.34mi
4044 Banks St New Orleans, LA 2.0 2.0 1053 $1,600 $1.52 23d 1 0.35mi
123 N Alexander St New Orleans, LA 2.0 1.0 950 $1,500 $1.58 25d 1 0.35mi
4038 Banks St New Orleans, LA 2.0 1.0 1000 $1,500 $1.50 17d 1 0.36mi
4038 Banks St New Orleans, LA 2.0 1.0 950 $1,500 $1.58 5d 1 0.36mi
4600 S Carrollton Ave Unit 1B New Orleans, LA 2.0 2.0 1072 $1,500 $1.40 25d 1 0.37mi
4020 Baudin St New Orleans, LA 3.0 2.0 1100 $1,550 $1.41 5d 1 0.38mi
4149 Canal St Unit A New Orleans, LA 1.0 1.0 742 $1,300 $1.75 23d 1 0.41mi
613 S Pierce St New Orleans, LA 3.0 1.0 1200 $1,500 $1.25 18d 1 0.41mi
4211 Hamilton St New Orleans, LA 2.0 1.0 1400 $1,100 $0.79 16d 1 0.42mi
4211 Hamilton St Unit NA New Orleans, LA 2.0 1.0 1400 $1,100 $0.79 13d 1 0.42mi
615 S Pierce St New Orleans, LA 3.0 1.0 1200 $1,500 $1.25 18d 1 0.42mi
4008 General Ogden St Unit 4008 New Orleans, LA 2.0 2.0 1000 $1,475 $1.48 16d 1 0.42mi
600 S Pierce St New Orleans, LA 2.0 1.0 851 $1,550 $1.82 25d 1 0.43mi
4723 Iberville St New Orleans, LA 1.0 1.0 700 $1,500 $2.14 4d 1 0.44mi
4723 Iberville St New Orleans, LA 1.0 1.0 700 $1,500 $2.14 5d 1 0.44mi
4300 Bienville St New Orleans, LA 2.0 1.0 940 $1,650 $1.76 5d 1 0.45mi
217 N Bernadotte St New Orleans, LA 2.0 1.0 895 $1,450 $1.62 25d 1 0.48mi
319 S Scott St New Orleans, LA 1.0 1.0 900 $1,450 $1.61 25d 1 0.49mi
319 S Scott St Unit 2A New Orleans, LA 1.0 1.0 900 $1,500 $1.67 25d 1 0.49mi
3832 Banks St New Orleans, LA 2.0 1.0 1200 $1,850 $1.54 18d 1 0.50mi
3931 Hamilton St New Orleans, LA 2.0 1.5 870 $1,250 $1.44 17d 1 0.51mi
4136 Bienville St New Orleans, LA 2.0 1.0 875 $1,400 $1.60 25d 1 0.52mi
4616 Conti St Unit 4616-2A New Orleans, LA 2.0 1.0 813 $1,295 $1.59 5d 1 0.52mi
4624 Conti St New Orleans, LA 2.0 1.0 1200 $1,300 $1.08 25d 1 0.53mi

Listing history 25 events

  1. 2026-06-21
    days on market $150,000 Active 68 DOM
  2. 2026-06-18
    days on market $150,000 Active 65 DOM
  3. 2026-06-17
    days on market $150,000 Active 64 DOM
  4. 2026-06-16
    days on market $150,000 Active 63 DOM
  5. 2026-06-15
    days on market $150,000 Active 62 DOM
  6. 2026-06-13
    days on market $150,000 Active 60 DOM
  7. 2026-06-10
    days on market $150,000 Active 57 DOM
  8. 2026-06-09
    days on market $150,000 Active 56 DOM
  9. 2026-06-08
    days on market $150,000 Active 55 DOM
  10. 2026-06-07
    days on market $150,000 Active 54 DOM
  11. 2026-06-05
    days on market $150,000 Active 51 DOM
  12. 2026-06-03
    days on market $150,000 Active 50 DOM
  13. 2026-06-02
    pricedays on market $150,000 Active 49 DOM
  14. 2026-06-01
    days on market $165,000 Active 48 DOM
  15. 2026-05-31
    days on market $165,000 Active 47 DOM
  16. 2026-04-14
    listed $165,000 Active 325-char remark
    Show marketing remark (325 chars)

    Mid-City cottage with renovation potential. This two-bedroom property features a practical footprint and is ideally located near key New Orleans amenities, including parks, dining, and major thoroughfares. A strong opportunity for those looking to invest, renovate, or customize a property in a well-established neighborhood.

  17. 2026-04-14
    listed $165,000 Active 325-char remark
    Show marketing remark (325 chars)

    Mid-City cottage with renovation potential. This two-bedroom property features a practical footprint and is ideally located near key New Orleans amenities, including parks, dining, and major thoroughfares. A strong opportunity for those looking to invest, renovate, or customize a property in a well-established neighborhood.

  18. 1999-07-15
    soldstatus $50,000
  19. 1999-07-15
    soldstatus $50,000
  20. 1998-12-22
    listed $56,000
  21. 1998-12-22
    listed $56,000
  22. 1996-07-03
    soldstatus $58,800
  23. 1996-07-03
    soldstatus $58,000
  24. 1996-04-15
    listed $59,900
  25. 1996-04-15
    listed $59,900

ⓘ 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
$2,831 · $236/mo
Projected year-2 tax
$2,831 · $236/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) · 76% 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
$19,398
− Mortgage interest
−$8,402
− Property taxes
−$2,831
− Insurance
−$1,547
− Repairs & maintenance
−$1,552
− Management
−$1,552
− Depreciation
−$4,364
Taxable loss
−$850
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$204
After-tax cash flow
$1,711/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)
37,253
Household income
$53,143
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
3381.0

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 0.64)
Race & ethnicity
Black 44% White 40% Two or more races 10% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 0%

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
▼ -135.38%
Current HPI
253.1929
Rent YoY
▼ -0.20%
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

+175.5% since first listed
10 events — show timeline
  • 2026-04-14 Listed $165,000 GSREIN
  • 2026-04-14 Listed $165,000 AcadianaMLS
  • 1999-07-15 Sold (Public Records) $50,000 Public Records
  • 1999-07-15 Sold (MLS) $50,000 GSREIN
  • 1998-12-22 Listed $56,000 GSREIN
  • 1998-12-22 Listed $56,000 AcadianaMLS
  • 1996-07-03 Sold (Public Records) $58,000 Public Records
  • 1996-07-03 Sold (MLS) $58,800 GSREIN
  • 1996-04-15 Listed $59,900 GSREIN
  • 1996-04-15 Listed $59,900 AcadianaMLS

Property tax history

+8.5%/yr

Latest (2026): $2,831 · +181.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…