CashFlowRE
Sign in Sign up
608 Tupelo St
D Composite 41.18
Why this score? — see what drove the D 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 +16.5/30.0
  • DSCR +5.1/10.0
  • ARV discount +4.5/15.0
  • Livability +4.0/5.0
  • 1% rule +3.8/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$140,000

608 Tupelo St · New Orleans, LA 70117
2 bd · 1.0 ba · 660 sqft · SingleFamily public records · 19 Days on market
Built 1960 2,591 sqft lot Est $131k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Holy Cross shotgun home offering classic New Orleans character with modern-day convenience. This 2-bedroom, 1-bath single-family residence features 660 sq ft of efficient living space, in one of the city's most historic and vibrant neighborhoods. Shotgun homes are a beloved part of New Orleans architecture, known for their airy, open flow and timeless appeal. This layout maximizes every square foot while maintaining a cozy, functional feel--homeowners or investors alike. The property includes a private driveway, a valuable amenity in the area, along with a small yard that provides just the right amount of outdoor space for relaxing or entertaining. Inside, window units offer flexible cooling, and washer/dryer hookups add everyday convenience. Located in the desirable Holy Cross neighborhood, this home is surrounded by rich history, unique architecture, and a strong sense of community--all just minutes from the Mississippi River and downtown New Orleans. Whether you're looking for a primary residence, rental investment, or a quintessential New Orleans getaway, this shotgun home delivers charm, efficiency, and location. Sold as is

Key facts

  • Private driveway
  • Washer dryer hookups
  • Small yard

Tags

PRIVATE DRIVEWAYSMALL YARDWASHER DRYER HOOKUPS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation
  • Construction: Shingle roof
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 24 x 108

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Window unit(s) for cooling; Window unit heating
  • Interior features: Total of 5 rooms; Average condition
  • Laundry & utility: Washer hookup; Dryer hookup

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 $140k.

Deal economics

  • At list price, monthly cash flow is $16 ($189/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (12.4% below list).
  • Recommended offer: $123k (12.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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 rising (+2.5%/yr); 581 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($46k/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 $968 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.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $8k; list at $140k implies a 1767% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,689 (12.4% below list)

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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
7.00%
Cash-on-cash
2.52%
DSCR
1.11
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$131,340
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
421 Tupelo St 0.11mi 2/1.0 635 (-4%) 5mo $126,500 $199 85
1409 Delery St 0.63mi 2/1.0 648 (-2%) 10mo $40,000 $62 59
5118 N Rampart St 0.61mi 1/1.0 (-1) 710 (+8%) 1mo $195,000 $275 53
1311 Delery St 0.56mi 2/1.0 725 (+10%) 8mo $90,000 $124 51
7 Alice Ct 0.54mi 2/1.0 738 (+12%) 7mo $45,000 $61 50
411 Lebeau St 0.69mi 2/1.0 731 (+11%) 4mo $194,000 $265 46

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
-16.1%
Equity multiple
0.43×
Total profit
$-22,297
Equity at exit
$20,874
10-year hold
IRR
-8.6%
Equity multiple
0.47×
Total profit
$-20,626
Equity at exit
$12,105

Cash invested: $39,200 (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
9.5×

Monthly cashflow live

Estimated rent
$1,227 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$94 /mo · $1,134/yr
Insurance
$58
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$16

Break-even live

Break-even rent $1,207
Max offer price $140,000
Occupancy floor 94%

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
$35,000
Closing costs
$4,200
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
637 Tupelo St New Orleans, LA 1.0 1.0 663 $1,100 $1.66 23d 1 0.09mi
6310 Douglas St New Orleans, LA 1.0 1.0 400 $1,100 $2.75 23d 1 0.18mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $1,200 $1.78 3d 1 0.35mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $1,200 $1.78 3d 1 0.35mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $12,000 $17.78 43d 1 0.35mi
505 Andry St Unit C New Orleans, LA 1.0 1.0 490 $900 $1.84 23d 1 0.38mi
1028 Fats Domino Ave Unit B New Orleans, LA 1.0 1.0 460 $900 $1.96 23d 1 0.41mi
1015 Government St Unit 11 Arabi, LA 2.0 1.0 720 $999 $1.39 43d 1 0.49mi
4950 Dauphine St New Orleans, LA 1.0 1.0 612 $1,750 $2.86 10d 16 0.69mi
924 Deslonde St Unit B New Orleans, LA 2.0 1.0 658 $1,250 $1.90 23d 1 0.80mi
4824 N Rampart St New Orleans, LA 2.0 1.0 606 $1,450 $2.39 3d 1 0.81mi
4824 N Rampart St New Orleans, LA 2.0 1.0 606 $1,450 $2.39 23d 1 0.81mi
4421 Burgundy St Unit 103 New Orleans, LA 1.0 1.0 495 $1,250 $2.53 23d 1 1.17mi
4545 Urquhart St Unit B New Orleans, LA 2.0 1.0 700 $1,150 $1.64 23d 1 1.20mi
4543 Urquhart St Unit B New Orleans, LA 2.0 1.0 700 $1,150 $1.64 11d 1 1.20mi
4318 N Rampart St New Orleans, LA 2.0 1.0 750 $1,100 $1.47 23d 1 1.25mi
7616 W Judge Perez Dr Unit B Arabi, LA 2.0 1.0 750 $1,200 $1.60 3d 1 1.36mi
7616 W Judge Perez Dr Unit A Arabi, LA 1.0 1.0 550 $1,000 $1.82 43d 1 1.36mi
3900 Royal St Unit 1B New Orleans, LA 1.0 1.0 690 $1,650 $2.39 23d 1 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $140,000 Active 19 DOM
  2. 2026-06-17
    days on market $140,000 Active 18 DOM
  3. 2026-06-16
    days on market $140,000 Active 17 DOM
  4. 2026-06-15
    days on market $140,000 Active 16 DOM
  5. 2026-06-13
    days on market $140,000 Active 14 DOM
  6. 2026-06-10
    days on market $140,000 Active 11 DOM
  7. 2026-06-09
    days on market $140,000 Active 10 DOM
  8. 2026-06-08
    days on market $140,000 Active 9 DOM
  9. 2026-06-07
    days on market $140,000 Active 8 DOM
  10. 2026-06-05
    days on market $140,000 Active 5 DOM
  11. 2026-06-03
    days on market $140,000 Active 4 DOM
  12. 2026-06-02
    days on market $140,000 Active 3 DOM
  13. 2026-06-01
    days on market $140,000 Active 2 DOM
  14. 2026-05-31
    remarks 687-char remark
  15. 2026-05-31
    listed $140,000 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
$1,134 · $94/mo
Projected year-2 tax
$1,134 · $94/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 ≥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
$14,723
− Mortgage interest
−$7,842
− Property taxes
−$1,134
− Insurance
−$1,498
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$4,073
Taxable loss
−$2,179
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$523
After-tax cash flow
$712/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

+1766.7% since first listed
3 events — show timeline
  • 2026-05-30 Listed $140,000 AcadianaMLS
  • 2026-05-30 Listed $140,000 GSREIN
  • 1996-08-20 Sold (Public Records) $7,500 Public Records

Property tax history

+2.0%/yr

Latest (2026): $1,134 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…