CashFlowRE
Sign in Sign up
223-25 Alix St Multi-family
B- Composite 67.32
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 +9.4/10.0
  • ARV discount +7.5/15.0
  • 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

$410,000

223-25 Alix St · New Orleans, LA 70114
4 bd · 2.0 ba · 4,264 sqft · MultiFamily public records · 16 Days on market
Built 1920 3,920 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

UNDER AUCTION TERMS. ALL BIDS TO BE SUBMITTED AT WWW. AUCTION. COM. No interior access allowed. The property is occupied. DO NOT disturb occupants. Trespassing is prohibited. Any inspections of this property is not allowed. Sold in As-Is condition and subject to occupancy.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Listed 16 days

Property features AI

Finance

  • Other: Located on Alix St; nearby bounding streets include Sequin St., Bouny St., and Eliza St.

Exterior

  • Parking: Garage
  • Home design: Duplex (2 units)
  • Construction: Brick construction; Other construction materials; Other roof type
  • Exterior features: Porch; Fencing (other)

Interior

  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Central heating; Central air conditioning

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 4-bed/2.0-bath multifamily listed at $410k.

Deal economics

  • At list price, monthly cash flow is $2k ($24k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $410k).
  • Recommended offer: $404k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $5,891/mo this rent would consume 163% 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 $3k of loan paydown is wiped out by about $12k 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 $115k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($404k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $164k; list at $410k implies a 149% 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: major 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 $403,850 (1.5% below list)

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 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
1.44%
Cap rate
12.23%
Cash-on-cash
21.19%
DSCR
1.94
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
9.4%
Equity multiple
1.36×
Total profit
$41,192
Equity at exit
$61,132
10-year hold
IRR
16.0%
Equity multiple
2.13×
Total profit
$129,978
Equity at exit
$35,449

Cash invested: $114,800 (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
11.6×

Monthly cashflow live

Estimated rent
$5,891 high interval (Pro) →
Mortgage (P&I)
$2,150
Tax from tax record
$306 /mo · $3,667/yr
Insurance
$171
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,237
Net cashflow
$1,961

Break-even live

Break-even rent $3,409
Max offer price $410,000
Occupancy floor 62%

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

UnitsBedsBathsEst. rent
Total (2 units) $5,891

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
$102,500
Closing costs
$12,300
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
3400 Royal St New Orleans, LA 4.0 3.5 3300 $6,900 $2.09 43d 1 1.04mi
1860 Burgundy St New Orleans, LA 4.0 4.0 3000 $3,500 $1.17 23d 1 1.14mi
1229 Annunciation St New Orleans, LA 3.0 3.0 3517 $5,500 $1.56 3d 1 1.31mi

Listing history 12 events

  1. 2026-06-18
    days on market $410,000 Active 16 DOM
  2. 2026-06-17
    days on market $410,000 Active 15 DOM
  3. 2026-06-16
    days on market $410,000 Active 14 DOM
  4. 2026-06-15
    days on market $410,000 Active 13 DOM
  5. 2026-06-13
    days on market $410,000 Active 11 DOM
  6. 2026-06-10
    days on market $410,000 Active 8 DOM
  7. 2026-06-09
    days on market $410,000 Active 7 DOM
  8. 2026-06-08
    days on market $410,000 Active 6 DOM
  9. 2026-06-07
    days on market $410,000 Active 5 DOM
  10. 2026-06-05
    days on market $410,000 Active 2 DOM
  11. 2026-06-02
    remarks 273-char remark
  12. 2026-06-02
    listed $410,000 Active 1 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
$3,667 · $306/mo
Projected year-2 tax
$3,667 · $306/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 7/10 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
$70,692
− Mortgage interest
−$22,966
− Property taxes
−$3,667
− Insurance
−$2,848
− Repairs & maintenance
−$5,655
− Management
−$5,655
− Depreciation
−$11,927
Taxable income
$17,973
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,313
After-tax cash flow
$19,217/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

+149.2% since first listed
2 events — show timeline
  • 2026-06-01 Listed $410,000 AcadianaMLS
  • 2000-10-11 Sold (Public Records) $164,500 Public Records

Property tax history

+0.5%/yr

Latest (2026): $3,667 · +25.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…