CashFlowRE
Sign in Sign up
1025 27 Lamanche St Multi-family
B- Composite 68.75
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$75,000

1025 27 Lamanche St · New Orleans, LA 70117
4 bd · 2.0 ba · 1,560 sqft · MultiFamily public records · 3 Days on market
Built 1960 3,240 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 MLS

NEW RENOVATION IN HOLY CROSS HISTORIC DISTRICT! NEW KITCHEN CABINETS WITH TILE FLOORING AND NEW APPLIANCES(INCLUDING WASHER/DRYER), NEW CEILING FANS, WINDOW UNITS, & BEAUTIFULLY REFINISHED WOOD FLOORING. NEW DOORS! INTERIOR & EXTERIOR HAS ALSO BEEN PAINTED! ONE BLOCK OFF OF ST. CLAUDE! LIVE IN ONE UNIT AND LET THE OTHER UNIT PAY FOR SOME OF YOUR NOTE!

Key facts

  • Multifamily property
  • Full renovation
  • 3,240 sq ft lot

Tags

MULTIFAMILY PROPERTYFULL RENOVATIONINCOME PRODUCING ASSET

Property features AI

Exterior

  • Parking: No designated parking
  • Home design: Duplex; 2 total units
  • Construction: Wood siding; Composition roof
  • Exterior features: Porch

Interior

  • Heating & cooling: No heating; No cooling
  • Interior features: No central heating; No central cooling

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 $75k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $75k).
  • Cap rate 33.5% 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 rising (+2.5%/yr); 581 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,781/mo this rent would consume 73% 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 $519 of loan paydown is wiped out by about $2k 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 $21k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 28y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1960 — 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
3.71%
Cap rate
33.51%
Cash-on-cash
97.21%
DSCR
5.33
GRM
2.2

CMA / ARV

ARV (on-the-fly)
$159,120
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 3 Gordon St 0.14mi 4/2.0 1,580 (+1%) 22mo $170,000 $108 72
5721 23 Royal St 0.24mi 4/2.0 1,508 (-3%) 20mo $150,000 $99 67
5450-52 Burgundy St 0.22mi 4/2.0 1,471 (-6%) 23mo $185,000 $126 62
5717 19 Royal St 0.24mi 4/2.0 1,716 (+10%) 14mo $175,000 $102 61
5020 Chartres St 0.57mi 4/2.0 1,600 (+3%) 12mo $177,000 $111 59
5406 Urquhart St 0.28mi 4/2.0 1,368 (-12%) 12mo $90,000 $66 56
5445 47 Burgundy St 0.21mi 4/2.0 1,392 (-11%) 22mo $133,000 $96 54
5445-47 Burgundy St 0.20mi 4/— 1,392 (-11%) 22mo $133,000 $96 54
5443 45 Douglas St 0.41mi 3/2.0 (-1) 1,770 (+14%) 14mo $210,000 $119 42
901 03 Jourdan Ave 0.67mi 4/2.0 1,767 (+13%) 18mo $120,000 $68 32

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
72.0%
Equity multiple
4.23×
Total profit
$67,903
Equity at exit
$11,183
10-year hold
IRR
75.7%
Equity multiple
8.58×
Total profit
$159,082
Equity at exit
$6,485

Cash invested: $21,000 (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 70117

Rents YoY
2.5%
Active inventory
581
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$2,781 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$71 /mo · $854/yr
Insurance
$31
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$584
Net cashflow
$1,275

Break-even live

Break-even rent $1,167
Max offer price $75,000
Occupancy floor 49%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,781

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
$18,750
Closing costs
$2,250
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
906 Flood St New Orleans, LA 3.0 3.0 1174 $1,700 $1.45 2d 1 0.17mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 23d 1 0.18mi
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 23d 1 0.18mi
6038 N Rampart St New Orleans, LA 3.0 2.0 1080 $1,795 $1.66 23d 1 0.21mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1178 $1,600 $1.36 23d 1 0.21mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.21mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.21mi
1201 Gordon St New Orleans, LA 3.0 2.5 1367 $1,900 $1.39 17d 1 0.22mi
1314 Lamanche St New Orleans, LA 4.0 1.0 1300 $2,100 $1.62 16d 1 0.24mi
1327 Fats Domino Ave Unit B New Orleans, LA 4.0 2.0 1200 $2,200 $1.83 16d 1 0.27mi
1327 Fats Domino Ave Unit A New Orleans, LA 3.0 2.0 1200 $1,900 $1.58 3d 1 0.27mi
1422 Andry St New Orleans, LA 3.0 2.0 1100 $1,400 $1.27 3d 1 0.40mi
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 3d 1 0.49mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 16d 1 0.54mi
1714 Tricou St New Orleans, LA 3.0 2.0 1271 $1,900 $1.49 23d 1 0.63mi
1333 Angela Ave Arabi, LA 3.0 2.0 1090 $1,850 $1.70 2d 1 0.65mi
1925 Alabo St Unit A New Orleans, LA 3.0 2.0 1199 $1,500 $1.25 21d 1 0.67mi
1824 Saint Maurice Ave New Orleans, LA 4.0 2.0 1500 $1,500 $1.00 23d 1 0.70mi
1901 Tupelo St New Orleans, LA 3.0 2.5 1568 $2,300 $1.47 3d 1 0.71mi
6900 Royal St Arabi, LA 3.0 2.0 1579 $5,888 $3.73 2d 1 0.78mi
438 Friscoville Ave Arabi, LA 3.0 2.0 1500 $3,200 $2.13 2d 1 0.88mi
5618 N Tonti St New Orleans, LA 3.0 2.0 1128 $1,550 $1.37 23d 1 0.93mi
1019 Center St Arabi, LA 5.0 3.0 1973 $5,888 $2.98 1d 1 1.00mi
2012 Esteban St Arabi, LA 3.0 2.0 1466 $2,500 $1.71 10d 1 1.02mi
1239 Center St Arabi, LA 4.0 2.0 1922 $3,500 $1.82 2d 1 1.03mi
4317 Urquhart St New Orleans, LA 3.0 2.0 1300 $1,650 $1.27 23d 1 1.10mi
4318 1/2 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 1.12mi
4318 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 1.13mi
1403 Lesseps St New Orleans, LA 3.0 3.0 1700 $1,800 $1.06 11d 1 1.13mi
2539 Fats Domino Ave New Orleans, LA 3.0 2.0 1184 $1,850 $1.56 20d 1 1.15mi
2301 Esteban St Arabi, LA 3.0 1.0 1102 $1,800 $1.63 14d 1 1.18mi
4230 N Claiborne Ave New Orleans, LA 3.0 2.5 1296 $1,750 $1.35 23d 1 1.19mi
1411 France St New Orleans, LA 3.0 2.0 1525 $2,000 $1.31 23d 1 1.19mi
1511 Schnell Dr Arabi, LA 4.0 3.0 1700 $1,850 $1.09 3d 1 1.19mi
1529 Schnell Dr Arabi, LA 3.0 2.5 1736 $2,600 $1.50 1d 1 1.23mi
4222 N Johnson St New Orleans, LA 3.0 2.0 1100 $1,895 $1.72 23d 1 1.33mi
1628 Bartholomew St New Orleans, LA 3.0 2.0 1050 $1,600 $1.52 23d 1 1.38mi
310 Lynx Dr Arabi, LA 3.0 2.0 1050 $1,775 $1.69 23d 1 1.40mi
1323 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 1.41mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 1.41mi

Listing history 6 events

  1. 2026-06-18
    days on market $75,000 Active 3 DOM
  2. 2026-06-17
    days on market $75,000 Active 2 DOM
  3. 2026-06-16
    days on marketlisting id $75,000 Active 1 DOM
  4. 2026-06-15
    days on market $75,000 Active 2 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $75,000 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
$854 · $71/mo
Projected year-2 tax
$854 · $71/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 AE · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 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
$33,372
− Mortgage interest
−$4,201
− Property taxes
−$854
− Insurance
−$5,494
− Repairs & maintenance
−$2,670
− Management
−$2,670
− Depreciation
−$2,182
Taxable income
$15,302
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,672
After-tax cash flow
$11,624/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

+294.7% since first listed
16 events — show timeline
  • 2026-06-13 Listed $75,000 AcadianaMLS
  • 2018-01-03 Sold (Public Records) $145,000 Public Records
  • 2017-09-06 Listed $164,500 AcadianaMLS
  • 2008-10-12 Listed $179,900 GSREIN
  • 2008-10-12 Listed $179,900 AcadianaMLS
  • 2005-04-15 Sold (MLS) $109,500 GSREIN
  • 2005-03-28 Listed $125,000 AcadianaMLS
  • 2005-03-28 Listed $125,000 GSREIN
  • 2002-06-21 Sold (MLS) $74,000 GSREIN
  • 2002-04-02 Listed $69,900 GSREIN
  • 2002-04-02 Listed $69,900 AcadianaMLS
  • 2000-06-23 Sold (Public Records) $18,000 Public Records
  • 1998-11-24 Sold (MLS) $8,000 GSREIN
  • 1998-09-15 Listed $13,000 AcadianaMLS
  • 1998-09-15 Listed $13,000 GSREIN
  • 1991-08-15 Sold (Public Records) $19,000 Public Records

Property tax history

-5.1%/yr

Latest (2026): $854 · -59.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…