CashFlowRE
Sign in Sign up
2271-2273 N Claiborne Ave Duplex
B+ Composite 76.25
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
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$149,900

2271-2273 N Claiborne Ave · New Orleans, LA 70117
4 bd · 2.0 ba · 1,325 sqft · MultiFamily public records · 467 Days on market
Built 1930 $113/sqft · 34% below area Est $226k · 34% under ↓ 3% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

The subject property consists of a Double containing 1,325 square feet, on a 3,069 square foot lot. The lot measures 31X99. The property is facing N. Claiborne Avenue. It is zoned HU-RD2, Historic Urban Neighborhood Residential District. The adjacent lots located at 2275 N. Claiborne Avenue and 1614 Mandeville Street are also for sale for $79,900.

Key facts

  • Parking
  • Built 1930
  • Listed 466 days

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 × 1-bed/1-bath units multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $556/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.7% 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.
  • Market conditions: Rents rising (+2.5%/yr); 587 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); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,689/mo this rent would consume 71% of the median local household income ($46k/yr) (locally 1988% 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 $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 $42k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 467 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $10k (6%) 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; built in 1930 — 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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 467 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. 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
1.79%
Cap rate
15.72%
Cash-on-cash
33.68%
DSCR
2.50
GRM
4.6

CMA / ARV

ARV (median comp)
$225,947
List price
$149,900
Delta
-33.66%
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
2215 17 N Galvez St 0.36mi 4/2.0 1,300 (-2%) 5mo $107,000 $82 76
1353 - 55 Annette St 0.51mi 4/2.0 1,300 (-2%) 1mo $151,000 $116 72
1834 36 Marigny St 0.19mi 4/2.0 1,508 (+14%) 2mo $215,000 $143 66
2245 47 N Galvez St 0.35mi 4/2.0 1,337 (+1%) 20mo $141,000 $105 66
1627 - 1629 Urquhart St 0.55mi 4/2.0 1,366 (+3%) 7mo $192,500 $141 63
2467/2469 N Tonti St 0.53mi 4/2.0 1,475 (+11%) 2mo $175,000 $119 55
1441 Spain St 0.13mi 3/3.0 (-1) 1,193 (-10%) 17mo $254,081 $213 54
1721 17 Arts St 0.32mi 4/2.0 1,494 (+13%) 14mo $220,000 $147 52
1332 Port St 0.42mi 3/2.0 (-1) 1,475 (+11%) 6mo $181,000 $123 51
2755 N Rocheblave St 0.72mi 4/2.0 1,408 (+6%) 8mo $105,000 $75 49
2929 Saint Claude Ave 0.66mi 4/2.0 1,507 (+14%) 1mo $155,000 $103 46
2617 19 Peace Ct 0.58mi 4/2.0 1,466 (+11%) 22mo $207,000 $141 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 · 2.49% rent growth · sell at horizon

5-year hold
IRR
26.2%
Equity multiple
2.08×
Total profit
$45,164
Equity at exit
$22,351
10-year hold
IRR
33.5%
Equity multiple
3.98×
Total profit
$125,026
Equity at exit
$12,961

Cash invested: $41,972 (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
587
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,689 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$98 /mo · $1,172/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$565
Net cashflow
$1,112

Break-even live

Break-even rent $1,282
Max offer price $149,900
Occupancy floor 54%

Sensitivity live

Price -10% $1,196 -5% $1,154 +0% $1,112 +5% $1,069 +10% $1,027
Rent -10% $899 -5% $1,005 +0% $1,112 +5% $1,218 +10% $1,324
Rate -1.0pp $1,187 -0.5pp $1,150 base $1,112 +0.5pp $1,073 +1.0pp $1,033

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

UnitsBedsBathsEst. rent
Total (2 units) $2,689

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
$37,475
Closing costs
$4,497
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
1601 Marigny St Unit 1603 New Orleans, LA 3.0 2.0 988 $1,099 $1.11 4d 1 0.04mi
1603 Marigny St New Orleans, LA 3.0 2.0 988 $1,099 $1.11 4d 1 0.04mi
1710 Marigny St New Orleans, LA 3.0 2.0 1120 $1,750 $1.56 25d 1 0.10mi
2220 N Prieur St New Orleans, LA 3.0 2.0 1334 $2,000 $1.50 25d 1 0.20mi
1636 Music St New Orleans, LA 3.0 1.0 900 $1,185 $1.32 17d 1 0.20mi
1809 Saint Roch Ave New Orleans, LA 3.0 1.0 949 $1,195 $1.26 18d 1 0.23mi
1910 Elysian Fields Ave New Orleans, LA 3.0 1.0 1000 $1,450 $1.45 25d 1 0.27mi
2519 N Derbigny St New Orleans, LA 3.0 1.0 994 $1,300 $1.31 22d 1 0.32mi
1923 N Robertson St New Orleans, LA 3.0 2.0 1051 $1,950 $1.86 4d 1 0.32mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 25d 1 0.36mi
2107 Elysian Fields Ave New Orleans, LA 4.0 2.0 1794 $1,650 $0.92 4d 1 0.36mi
2115 Elysian Fields Ave Unit 2115 New Orleans, LA 3.0 1.0 1100 $1,450 $1.32 25d 1 0.38mi
1924 Painters St New Orleans, LA 3.0 1.0 920 $1,700 $1.85 4d 1 0.40mi
1922 Painters St New Orleans, LA 3.0 1.0 920 $1,700 $1.85 4d 1 0.40mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $4,154 $2.63 4d 2 0.43mi
1226 Port St New Orleans, LA 3.0 1.0 1023 $1,650 $1.61 25d 1 0.45mi
2522 N Galvez St New Orleans, LA 3.0 2.0 1105 $1,675 $1.52 25d 1 0.46mi
2524 N Galvez St New Orleans, LA 3.0 2.5 1102 $1,800 $1.63 18d 1 0.46mi
2222 Saint Roch Ave New Orleans, LA 3.0 1.0 900 $1,200 $1.33 25d 1 0.46mi
2515 N Galvez St Unit 2515 New Orleans, LA 4.0 2.0 1200 $1,900 $1.58 25d 1 0.47mi
2515 N Galvez St New Orleans, LA 4.0 2.0 1200 $1,200 $1.00 11d 1 0.47mi
1936 N Johnson St Unit 36 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 25d 1 0.49mi
1938 N Johnson St Unit 38 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 25d 1 0.49mi
2322 Burgundy St Unit C New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 25d 1 0.52mi
2556 N Tonti St New Orleans, LA 3.0 2.0 1100 $1,850 $1.68 17d 1 0.55mi
2003 Almonaster Ave New Orleans, LA 3.0 2.0 988 $1,600 $1.62 25d 1 0.55mi
632 Mandeville St Unit 2B New Orleans, LA 4.0 4.5 1337 $4,500 $3.37 18d 1 0.65mi
1217 Kerlerec St Unit B New Orleans, LA 3.0 1.0 1300 $2,100 $1.62 4d 1 0.70mi
1245 Kerlerec St New Orleans, LA 3.0 2.0 1500 $2,500 $1.67 45d 1 0.70mi
1247 Kerlerec St New Orleans, LA 3.0 2.0 1500 $2,500 $1.67 45d 1 0.70mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 4d 1 0.70mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 4d 1 0.70mi
1231 Feliciana St New Orleans, LA 3.0 2.5 1869 $2,750 $1.47 45d 1 0.71mi
2338 Annette St Unit 1 New Orleans, LA 3.0 1.0 1150 $1,400 $1.22 21d 1 0.73mi
3228 Pauger St New Orleans, LA 5.0 2.0 1600 $2,100 $1.31 25d 1 0.75mi
1472 N Claiborne Ave New Orleans, LA 3.0 1.0 1312 $1,900 $1.45 17d 1 0.76mi
1418 Royal St Unit 1418 New Orleans, LA 4.0 2.0 1300 $2,450 $1.88 25d 1 0.76mi
882 Montegut St New Orleans, LA 1.0–3.0 1.0–2.0 826 $2,575 $3.12 45d 7 0.76mi
2114 Feliciana St Unit A New Orleans, LA 3.0 2.0 1134 $1,500 $1.32 17d 1 0.84mi
2114 Feliciana St Unit A New Orleans, LA 3.0 2.0 1134 $1,500 $1.32 25d 1 0.84mi

Listing history 22 events

  1. 2026-06-21
    days on market $149,900 Active 467 DOM
  2. 2026-06-18
    days on market $149,900 Active 464 DOM
  3. 2026-06-17
    days on market $149,900 Active 463 DOM
  4. 2026-06-16
    days on market $149,900 Active 462 DOM
  5. 2026-06-15
    days on market $149,900 Active 461 DOM
  6. 2026-06-13
    days on market $149,900 Active 459 DOM
  7. 2026-06-10
    days on market $149,900 Active 456 DOM
  8. 2026-06-09
    days on market $149,900 Active 455 DOM
  9. 2026-06-08
    days on market $149,900 Active 454 DOM
  10. 2026-06-07
    days on market $149,900 Active 453 DOM
  11. 2026-06-05
    days on market $149,900 Active 450 DOM
  12. 2026-06-03
    days on market $149,900 Active 449 DOM
  13. 2026-06-02
    days on market $149,900 Active 448 DOM
  14. 2026-06-01
    days on market $149,900 Active 447 DOM
  15. 2026-05-31
    days on market $149,900 Active 446 DOM
  16. 2024-07-23
    price $159,900
  17. 2024-03-01
    listed $159,900 Active
  18. 2024-02-16
    listed $149,900 Active
  19. 2024-02-16
    listed $149,900 Active
  20. 2023-07-17
    price $164,000
  21. 2023-06-13
    listed $164,000
  22. 2023-03-30
    listed $164,900

ⓘ 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
$1,172 · $98/mo
Projected year-2 tax
$1,172 · $98/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 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
$32,268
− Mortgage interest
−$8,397
− Property taxes
−$1,172
− Insurance
−$1,547
− Repairs & maintenance
−$2,581
− Management
−$2,581
− Depreciation
−$4,361
Taxable income
$11,629
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,791
After-tax cash flow
$10,549/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

-3.0% since first listed
7 events — show timeline
  • 2024-07-23 Price Changed $159,900 GSREIN
  • 2024-03-01 Listed $159,900 AcadianaMLS
  • 2024-02-16 Listed $149,900 AcadianaMLS
  • 2024-02-16 Listed $149,900 GSREIN
  • 2023-07-17 Price Changed $164,000 GSREIN
  • 2023-06-13 Listed $164,000 AcadianaMLS
  • 2023-03-30 Listed $164,900 AcadianaMLS

Property tax history

+1.3%/yr

Latest (2026): $1,172 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…