CashFlowRE
Sign in Sign up
919 Leboeuf St
B+ Composite 75.45
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$125,000

919 Leboeuf St · New Orleans, LA 70114
2 bd · 1.0 ba · 1,629 sqft · SingleFamily public records · 170 Days on market
Built 1984 6,028 sqft lot $77/sqft · 50% below area Est $240k · 48% under

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

Listing remarks MLS

Don't miss this opportunity for investors or buyers looking to add value. Charming, raised single-family home offering 3 bedrooms and 1 full bath with approximately 1,573 sq ft of living space. Features include original hardwood floors, generous living and dining areas, and a large kitchen with ample cabinet and counter space. Covered front porch; gated driveway provides off-street parking. Spacious backyard. Located in an X flood zone. Property is sold as-is with no repairs to be made by seller.

Key facts

  • Covered front porch
  • Spacious backyard
  • Large kitchen

Tags

ORIGINAL HARDWOOD FLOORSCOVERED FRONT PORCHGATED DRIVEWAYSPACIOUS BACKYARDLARGE KITCHEN

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 $125k.

Deal economics

  • At list price, monthly cash flow is $529 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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 soft (-0.7%/yr); 265 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,879/mo this rent would consume 52% of the median local household income ($43k/yr) (locally 2240% 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 $864 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 + 0.0% rent growth), your $35k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $25k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.50%
Cap rate
12.00%
Cash-on-cash
20.40%
DSCR
1.91
GRM
5.5

CMA / ARV

ARV (median comp)
$240,080
List price
$125,000
Delta
-47.93%
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
1210 Belleville St 0.41mi 3/2.0 (+1) 1,600 (-2%) 10mo $55,000 $34 60
1600 Bodenger Blvd 0.48mi 3/2.5 (+1) 1,558 (-4%) 1mo $102,000 $65 59
1321 Pacific Ave 0.38mi 3/1.5 (+1) 1,520 (-7%) 8mo $60,000 $39 58
415 Vallette St 0.58mi 3/2.0 (+1) 1,700 (+4%) 2mo $379,000 $223 55
935 Belleville St 0.38mi 3/2.0 (+1) 1,847 (+13%) 2mo $370,000 $200 49
519 Leboeuf St 0.30mi 3/2.0 (+1) 1,871 (+15%) 7mo $59,000 $32 47
320 De Armas St 0.64mi 3/2.0 (+1) 1,508 (-7%) 3mo $138,689 $92 46
717 Nunez St 0.57mi 2/2.0 1,453 (-11%) 7mo $350,000 $241 46
422 Red Allen Way 0.58mi 3/2.0 (+1) 1,800 (+10%) 1mo $440,000 $244 46
926 Verret St 0.46mi 3/2.0 (+1) 1,431 (-12%) 7mo $230,000 $161 44
431 Red Allen Way 0.56mi 3/2.0 (+1) 1,466 (-10%) 9mo $349,900 $239 40
1439 Lauradale Dr 0.72mi 2/2.0 1,813 (+11%) 11mo $206,500 $114 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
6.1%
Equity multiple
1.23×
Total profit
$7,984
Equity at exit
$18,638
10-year hold
IRR
12.4%
Equity multiple
1.84×
Total profit
$29,359
Equity at exit
$10,808

Cash invested: $35,000 (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 70114

Rents YoY
-0.7%
Active inventory
265
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,879 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$182 /mo · $2,183/yr
Insurance
$52
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$529

Break-even live

Break-even rent $1,210
Max offer price $125,000
Occupancy floor 67%

Sensitivity live

Price -10% $599 -5% $564 +0% $529 +5% $493 +10% $458
Rent -10% $380 -5% $454 +0% $529 +5% $603 +10% $677
Rate -1.0pp $591 -0.5pp $560 base $529 +0.5pp $496 +1.0pp $463

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
$31,250
Closing costs
$3,750
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
807 Whitney Ave Unit 1 New Orleans, LA 3.0 2.0 1262 $1,500 $1.19 4d 1 0.10mi
1108 Sumner St New Orleans, LA 3.0 1.5 1197 $1,500 $1.25 13d 1 0.31mi
543 Atlantic Ave New Orleans, LA 2.0 2.5 1430 $2,200 $1.54 25d 1 0.33mi
701 Behrman Ave New Orleans, LA 3.0 2.0 1368 $2,300 $1.68 4d 1 0.34mi
527 Atlantic Ave New Orleans, LA 3.0 2.0 1800 $2,050 $1.14 25d 1 0.35mi
335 Whitney Ave New Orleans, LA 2.0 1.0 1100 $1,575 $1.43 25d 1 0.42mi
718 Majestic Pl New Orleans, LA 3.0 2.0 1164 $1,785 $1.53 22d 1 0.45mi
1414 Sumner St New Orleans, LA 3.0 2.0 1800 $1,450 $0.81 17d 1 0.46mi
606 Drum St New Orleans, LA 3.0 2.0 1131 $2,350 $2.08 25d 1 0.48mi
1402 Behrman Ave New Orleans, LA 2.0 1.0 1673 $1,500 $0.90 25d 1 0.49mi
336 Elmira Ave New Orleans, LA 3.0 1.0 1250 $1,825 $1.46 25d 1 0.52mi
507 Newton St New Orleans, LA 2.0 2.0 1150 $1,400 $1.22 25d 1 0.53mi
325 Elmira Ave Unit 325 New Orleans, LA 3.0 1.5 1050 $1,525 $1.45 25d 1 0.55mi
1140 Teche St Apt B New Orleans, LA 3.0 1.0 1100 $1,850 $1.68 25d 1 0.62mi
513 Park Blvd New Orleans, LA 3.0 2.0 1600 $2,300 $1.44 4d 1 0.65mi
119 Vallette St New Orleans, LA 3.0 2.5 1500 $2,100 $1.40 25d 1 0.73mi
500 Powder St Unit B New Orleans, LA 2.0 1.0 1085 $1,600 $1.47 25d 1 0.78mi
311 Delaronde St New Orleans, LA 2.0 1.0 1120 $1,740 $1.55 25d 1 0.81mi
323 Morgan St Unit G New Orleans, LA 2.0 2.5 1700 $2,500 $1.47 45d 1 0.88mi
323 Morgan St Apt E New Orleans, LA 2.0 2.5 2000 $3,600 $1.80 45d 1 0.89mi
323 Morgan St Unit C New Orleans, LA 2.0 2.0 2000 $3,200 $1.60 45d 1 0.89mi
323 Morgan St New Orleans, LA 2.0 2.5 2000 $3,600 $1.80 18d 1 0.89mi
3431 Chartres St #6 New Orleans, LA 2.0 2.5 1262 $2,750 $2.18 16d 1 1.09mi
1010 Isbell St Gretna, LA 3.0 1.0 1300 $1,350 $1.04 45d 1 1.09mi
3900 Royal St Unit 2A New Orleans, LA 2.0 2.0 1300 $3,000 $2.31 4d 1 1.11mi
1719 Pace Blvd New Orleans, LA 3.0 1.0 1178 $2,000 $1.70 13d 1 1.11mi
3903 Royal St Unit 3903 New Orleans, LA 2.0 1.0 1205 $1,300 $1.08 16d 1 1.12mi
1622 Jo Ann Pl New Orleans, LA 3.0 1.5 1301 $1,500 $1.15 3d 1 1.14mi
625 Louisa St New Orleans, LA 2.0 1.0 1162 $2,400 $2.07 25d 1 1.15mi
1565 Murl St Unit B New Orleans, LA 2.0 2.0 1100 $1,100 $1.00 25d 1 1.15mi
740 Mazant St New Orleans, LA 2.0 2.0 1750 $2,200 $1.26 25d 1 1.18mi
522 Montegut St New Orleans, LA 1.0–2.0 1.0–2.0 1256 $3,500 $2.79 3d 12 1.19mi
3000 Americus St New Orleans, LA 3.0 2.0 1280 $1,400 $1.09 25d 1 1.23mi
3421 Burgundy St New Orleans, LA 2.0 2.0 1120 $3,000 $2.68 25d 1 1.28mi
2 Canal St #2309 New Orleans, LA 2.0 2.0 1173 $8,000 $6.82 17d 1 1.31mi
2 Canal St #2008 New Orleans, LA 2.0 2.5 1533 $9,000 $5.87 4d 1 1.31mi
2 Canal St #2004 New Orleans, LA 1.0 2.0 1173 $7,000 $5.97 17d 1 1.31mi
2 Canal St #2004 New Orleans, LA 1.0 2.0 1173 $7,000 $5.97 4d 1 1.31mi
2 Canal St #2008 New Orleans, LA 2.0 2.5 1533 $9,300 $6.07 17d 1 1.31mi
3134 Burgundy St New Orleans, LA 3.0 2.0 1887 $2,900 $1.54 25d 1 1.32mi

Listing history 20 events

  1. 2026-06-21
    days on market $125,000 Active 170 DOM
  2. 2026-06-18
    days on market $125,000 Active 167 DOM
  3. 2026-06-17
    days on market $125,000 Active 166 DOM
  4. 2026-06-16
    remarks 581-char remark
  5. 2026-06-16
    pricedays on market $125,000 Active 165 DOM
  6. 2026-06-15
    days on market $150,000 Active 164 DOM
  7. 2026-06-13
    days on market $150,000 Active 162 DOM
  8. 2026-06-10
    days on market $150,000 Active 159 DOM
  9. 2026-06-09
    days on market $150,000 Active 158 DOM
  10. 2026-06-08
    days on market $150,000 Active 157 DOM
  11. 2026-06-07
    days on market $150,000 Active 156 DOM
  12. 2026-06-05
    days on market $150,000 Active 153 DOM
  13. 2026-06-03
    days on market $150,000 Active 152 DOM
  14. 2026-06-02
    days on market $150,000 Active 151 DOM
  15. 2026-06-01
    days on market $150,000 Active 150 DOM
  16. 2026-05-31
    days on market $150,000 Active 149 DOM
  17. 2026-01-13
    status Active 501-char remark
    Show marketing remark (501 chars)

    Don't miss this opportunity for investors or buyers looking to add value. Charming, raised single-family home offering 3 bedrooms and 1 full bath with approximately 1,573 sq ft of living space. Features include original hardwood floors, generous living and dining areas, and a large kitchen with ample cabinet and counter space. Covered front porch; gated driveway provides off-street parking. Spacious backyard. Located in an X flood zone. Property is sold as-is with no repairs to be made by seller.

  18. 2025-12-23
    status Pending 501-char remark
    Show marketing remark (501 chars)

    Don't miss this opportunity for investors or buyers looking to add value. Charming, raised single-family home offering 3 bedrooms and 1 full bath with approximately 1,573 sq ft of living space. Features include original hardwood floors, generous living and dining areas, and a large kitchen with ample cabinet and counter space. Covered front porch; gated driveway provides off-street parking. Spacious backyard. Located in an X flood zone. Property is sold as-is with no repairs to be made by seller.

  19. 2025-12-12
    listed $150,000 Active 501-char remark
    Show marketing remark (501 chars)

    Don't miss this opportunity for investors or buyers looking to add value. Charming, raised single-family home offering 3 bedrooms and 1 full bath with approximately 1,573 sq ft of living space. Features include original hardwood floors, generous living and dining areas, and a large kitchen with ample cabinet and counter space. Covered front porch; gated driveway provides off-street parking. Spacious backyard. Located in an X flood zone. Property is sold as-is with no repairs to be made by seller.

  20. 2025-12-12
    listed $150,000 Active 501-char remark
    Show marketing remark (501 chars)

    Don't miss this opportunity for investors or buyers looking to add value. Charming, raised single-family home offering 3 bedrooms and 1 full bath with approximately 1,573 sq ft of living space. Features include original hardwood floors, generous living and dining areas, and a large kitchen with ample cabinet and counter space. Covered front porch; gated driveway provides off-street parking. Spacious backyard. Located in an X flood zone. Property is sold as-is with no repairs to be made by seller.

ⓘ 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
$2,183 · $182/mo
Projected year-2 tax
$2,183 · $182/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,550
− Mortgage interest
−$7,002
− Property taxes
−$2,183
− Insurance
−$1,422
− Repairs & maintenance
−$1,804
− Management
−$1,804
− Depreciation
−$3,636
Taxable income
$4,697
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,127
After-tax cash flow
$5,215/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)
22,659
Household income
$43,493
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
2240.0

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 (72%)
Race & ethnicity
Black 72% White 16% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 3% Slovak 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% 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
▼ -98.56%
Current HPI
149.0172
Rent YoY
▼ -0.72%
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
4 events — show timeline
  • 2026-01-13 Relisted GSREIN
  • 2025-12-23 Pending GSREIN
  • 2025-12-12 Listed $150,000 GSREIN
  • 2025-12-12 Listed $150,000 AcadianaMLS

Property tax history

+4.1%/yr

Latest (2026): $2,183 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…