CashFlowRE
Sign in Sign up
7912 Redfish St
B Composite 72.5
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 +29.3/30.0
  • ARV discount +14.7/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$88,900

7912 Redfish St · New Orleans, LA 70126
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 119 Days on market
Built 2011 $132/sqft · 11% below area Est $106k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming raised cottage built in 2011, features a 2 bedroom, a living room that opens to the kit equipped w/ appliances, dedicated laundry area, and off street parking. New flooring has recently been added, as well as fresh paint and new steps This home just needs a few finishing touches to be complete-a toilet and tub and adding additional Hardie plank. The property is being sold "as is" Financing options are limited to cash, FHA 203K loan or a construction loan, due to the unfinished bath. No flooding. All measurements are approximate. It is up to agent/buyer to confirm meas. This Home is in good condition..

Key facts

  • Ac system installed
  • New vanity
  • Off street parking

Tags

DEDICATED LAUNDRY AREAOFF STREET PARKINGAC SYSTEM INSTALLEDGRANITE COUNTERTOPNEW TUBNEW VANITY

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 $89k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $81k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% 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 (-0.2%/yr); 224 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($42k/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 $615 of loan paydown is wiped out by about $3k 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 119 days — a 9% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y ago; this cycle's ask is 11% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $10k; list at $89k implies a 789% gain — meaningful room to come down on a strong offer.

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 $80,899 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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
1.29%
Cap rate
10.53%
Cash-on-cash
15.13%
DSCR
1.67
GRM
6.5

CMA / ARV

ARV (median comp)
$105,880
List price
$88,900
Delta
-16.04%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
52 Martin Dr 0.11mi 2/1.0 750 (+12%) 10mo $99,000 $132 67

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
-2.2%
Equity multiple
0.92×
Total profit
$-1,956
Equity at exit
$13,255
10-year hold
IRR
3.7%
Equity multiple
1.23×
Total profit
$5,812
Equity at exit
$7,686

Cash invested: $24,892 (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 70126

Home prices YoY
-17.0%
Rents YoY
-0.2%
Active inventory
224
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,143 medium interval (Pro) →
Mortgage (P&I)
$466
Tax from tax record
$86 /mo · $1,034/yr
Insurance
$37
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$247

Break-even live

Break-even rent $830
Max offer price $88,900
Occupancy floor 73%

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
$22,225
Closing costs
$2,667
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7019 Huntington Park Dr Unit 11 New Orleans, LA 1.0 1.0 590 $882 $1.49 3d 1 1.12mi
6881 Parc Brittany Blvd New Orleans, LA 1.0–2.0 1.0–2.0 741 $1,055 $1.42 2d 31 1.16mi
7019 Crowder Blvd Unit 133 New Orleans, LA 1.0 1.0 590 $892 $1.51 24d 1 1.24mi

Listing history 23 events

  1. 2026-06-18
    days on market $88,900 Active 119 DOM
  2. 2026-06-17
    days on market $88,900 Active 118 DOM
  3. 2026-06-16
    days on market $88,900 Active 117 DOM
  4. 2026-06-15
    days on market $88,900 Active 116 DOM
  5. 2026-06-13
    days on market $88,900 Active 114 DOM
  6. 2026-06-10
    days on market $88,900 Active 111 DOM
  7. 2026-06-09
    days on market $88,900 Active 110 DOM
  8. 2026-06-08
    days on market $88,900 Active 109 DOM
  9. 2026-06-07
    days on market $88,900 Active 108 DOM
  10. 2026-06-05
    days on market $88,900 Active 105 DOM
  11. 2026-06-03
    days on market $88,900 Active 104 DOM
  12. 2026-06-02
    days on market $88,900 Active 103 DOM
  13. 2026-06-01
    days on market $88,900 Active 102 DOM
  14. 2026-05-31
    days on market $88,900 Active 101 DOM
  15. 2026-05-13
    price $88,900 627-char remark
    Show marketing remark (630 chars)

    Charming raised cottage built in 2011, features a 2 bedroom, a living room that opens to the kit equipped w/ appliances, dedicated laundry area, and off street parking. New flooring has recently been added, as well as fresh paint and new steps This home just needs a few finishing touches to be complete-a toilet and tub and adding additional Hardie plank. The property is being sold "as is" Financing options are limited to cash, FHA 203K loan or a construction loan, due to the unfinished bath. No flooding. All measurements are approximate. It is up to agent/buyer to confirm meas. This Home is in good condition. .

  16. 2026-05-13
    price $88,900 630-char remark
    Show marketing remark (630 chars)

    Charming raised cottage built in 2011, features a 2 bedroom, a living room that opens to the kit equipped w/ appliances, dedicated laundry area, and off street parking. New flooring has recently been added, as well as fresh paint and new steps This home just needs a few finishing touches to be complete-a toilet and tub and adding additional Hardie plank. The property is being sold "as is" Financing options are limited to cash, FHA 203K loan or a construction loan, due to the unfinished bath. No flooding. All measurements are approximate. It is up to agent/buyer to confirm meas. This Home is in good condition. .

  17. 2026-02-19
    listed $79,900 Active 627-char remark
    Show marketing remark (630 chars)

    Charming raised cottage built in 2011, features a 2 bedroom, a living room that opens to the kit equipped w/ appliances, dedicated laundry area, and off street parking. New flooring has recently been added, as well as fresh paint and new steps This home just needs a few finishing touches to be complete-a toilet and tub and adding additional Hardie plank. The property is being sold "as is" Financing options are limited to cash, FHA 203K loan or a construction loan, due to the unfinished bath. No flooding. All measurements are approximate. It is up to agent/buyer to confirm meas. This Home is in good condition. .

  18. 2026-02-19
    listed $79,900 Active 630-char remark
    Show marketing remark (630 chars)

    Charming raised cottage built in 2011, features a 2 bedroom, a living room that opens to the kit equipped w/ appliances, dedicated laundry area, and off street parking. New flooring has recently been added, as well as fresh paint and new steps This home just needs a few finishing touches to be complete-a toilet and tub and adding additional Hardie plank. The property is being sold "as is" Financing options are limited to cash, FHA 203K loan or a construction loan, due to the unfinished bath. No flooding. All measurements are approximate. It is up to agent/buyer to confirm meas. This Home is in good condition. .

  19. 2009-09-10
    soldstatus $10,000
  20. 2009-08-31
    soldstatus $10,000
  21. 2008-10-31
    listed $13,000
  22. 2008-10-31
    listed $13,000
  23. 1993-11-29
    soldstatus $12,000

ⓘ 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
$1,034 · $86/mo
Projected year-2 tax
$1,034 · $86/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
$13,721
− Mortgage interest
−$4,980
− Property taxes
−$1,034
− Insurance
−$1,242
− Repairs & maintenance
−$1,098
− Management
−$1,098
− Depreciation
−$2,586
Taxable income
$1,684
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$404
After-tax cash flow
$2,565/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)
27,047
Household income
$41,709
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1767.0

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 (85%)
Race & ethnicity
Black 85% Hispanic / Latino 6% Two or more races 5% White 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 5% 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
▼ -36.35%
Current HPI
177.355
Rent YoY
▼ -0.24%
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

+640.8% since first listed
9 events — show timeline
  • 2026-05-13 Price Changed $88,900 AcadianaMLS
  • 2026-05-13 Price Changed $88,900 GSREIN
  • 2026-02-19 Listed $79,900 GSREIN
  • 2026-02-19 Listed $79,900 AcadianaMLS
  • 2009-09-10 Sold (Public Records) $10,000 Public Records
  • 2009-08-31 Sold (MLS) $10,000 GSREIN
  • 2008-10-31 Listed $13,000 AcadianaMLS
  • 2008-10-31 Listed $13,000 GSREIN
  • 1993-11-29 Sold (Public Records) $12,000 Public Records

Property tax history

+0.6%/yr

Latest (2026): $1,034 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…