CashFlowRE
Sign in Sign up
2237 39 Washington Ave Multi-family
B+ Composite 79.62
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$175,000

2237 39 Washington Ave · New Orleans, LA 70113
2 bd · 2.0 ba · 1,525 sqft · MultiFamily public records · 27 Days on market
Built 1994 2,940 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

Calling all investors! Historic double in convenient location with quick access to St. Charles Avenue, I-10, the Uptown parade route, and more! One side is rented with current monthly rental income of $800 with potential for more. High ceilings throughout and spacious yard. Each unit has 2 bedrooms/ 1 bath. This property is part of a portfolio of several multi-family properties in the surrounding area that can be sold together. Great investment opportunity!

Key facts

  • Spacious yard
  • Historic double
  • Convenient location

Tags

HISTORIC DOUBLECONVENIENT LOCATIONSPACIOUS YARDINVESTMENT OPPORTUNITY

Property features AI

Finance

  • Financial info: Two-unit property

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story property
  • Construction: Shingle roof
  • Exterior features: Corner lot; City lot; Rectangular lot; Lot dimensions approximately 30' x 99'

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Average condition; Raised foundation
  • Laundry & utility: Laundry inside

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/2.0-bath multifamily listed at $175k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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 fast (+6.0%/yr); 137 active listings in the ZIP; 40 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).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Orleans County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 6.0% rent growth), your $49k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 32y 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.
  • Current owner paid $6k; list at $175k implies a 2817% 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 $172,375 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.65%
Cap rate
13.82%
Cash-on-cash
26.90%
DSCR
2.20
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 5.98% rent growth · sell at horizon

5-year hold
IRR
45.1%
Equity multiple
4.47×
Total profit
$169,977
Equity at exit
$157,654
10-year hold
IRR
40.3%
Equity multiple
10.58×
Total profit
$469,349
Equity at exit
$339,987

Cash invested: $49,000 (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 70113

Rents YoY
6.0%
Active inventory
137
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,879 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$186 /mo · $2,226/yr
Insurance
$73
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$605
Net cashflow
$1,032

Break-even live

Break-even rent $1,573
Max offer price $175,000
Occupancy floor 59%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,879

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
$43,750
Closing costs
$5,250
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
2717 Loyola Ave New Orleans, LA 3.0 2.0 1232 $2,300 $1.87 23d 1 0.07mi
2717 Loyola Ave New Orleans, LA 3.0 2.0 1250 $2,300 $1.84 2d 1 0.07mi
2107 Fourth St New Orleans, LA 3.0 1.0 1292 $1,775 $1.37 17d 1 0.14mi
2227 Second St New Orleans, LA 2.0 2.0 1100 $1,900 $1.73 23d 1 0.16mi
2225 2nd St New Orleans, LA 3.0 2.0 1100 $1,800 $1.64 23d 1 0.17mi
2403 S Saratoga St New Orleans, LA 3.0 2.5 1600 $2,500 $1.56 23d 1 0.24mi
2705 Dryades St New Orleans, LA 2.0 1.0 1100 $2,000 $1.82 23d 1 0.26mi
1908 Washington Ave Unit NA New Orleans, LA 2.0 2.5 1498 $2,100 $1.40 20d 1 0.26mi
2231 S Liberty St New Orleans, LA 3.0 3.5 1752 $2,000 $1.14 17d 1 0.28mi
2713 Baronne St New Orleans, LA 3.0 2.5 1600 $2,300 $1.44 23d 1 0.32mi
2625 Baronne St Unit 1 New Orleans, LA 3.0 1.5 2100 $2,600 $1.24 44d 1 0.33mi
3324 S Saratoga St Unit 201 New Orleans, LA 2.0 1.0 1200 $2,000 $1.67 21d 1 0.34mi
1915 Philip St New Orleans, LA 3.0 1.5 1300 $2,450 $1.88 23d 1 0.34mi
3212 Danneel St New Orleans, LA 3.0 2.0 1945 $2,000 $1.03 23d 1 0.34mi
2301 Dryades St New Orleans, LA 3.0 3.0 2070 $3,000 $1.45 3d 1 0.35mi
1944 Jackson Ave New Orleans, LA 3.0 2.5 1572 $2,500 $1.59 44d 1 0.36mi
2123 S Liberty St Unit 2125 New Orleans, LA 3.0 2.0 1500 $2,100 $1.40 3d 1 0.36mi
2931 Baronne St New Orleans, LA 3.0 1.0 1145 $1,510 $1.32 23d 1 0.38mi
1719 Seventh St Unit A New Orleans, LA 2.0 1.0 1093 $1,525 $1.40 23d 1 0.40mi
1706 Seventh St Unit B New Orleans, LA 2.0 1.0 1158 $1,550 $1.34 23d 1 0.44mi
2539 Amelia St New Orleans, LA 3.0 2.0 1296 $2,200 $1.70 23d 1 0.44mi
1618 3rd St New Orleans, LA 2.0 1.0 1210 $1,850 $1.53 23d 1 0.45mi
1635 2nd St New Orleans, LA 2.0 1.0 1500 $2,175 $1.45 16d 1 0.45mi
3435 Magnolia St New Orleans, LA 3.0 1.0 1050 $1,500 $1.43 23d 1 0.45mi
3429 Clara St New Orleans, LA 3.0 2.0 1620 $2,350 $1.45 14d 1 0.48mi
1618 Philip St New Orleans, LA 2.0 2.0 1200 $1,950 $1.62 23d 1 0.50mi
1725 Louisiana Ave New Orleans, LA 2.0 2.0 1350 $2,000 $1.48 23d 1 0.50mi
3429 Baronne St New Orleans, LA 3.0 2.5 1600 $2,500 $1.56 44d 1 0.51mi
3439 Baronne St New Orleans, LA 2.0 2.0 1492 $3,500 $2.35 16d 1 0.53mi
1715 Jackson Ave Unit B New Orleans, LA 2.0 2.0 1200 $1,850 $1.54 2d 1 0.53mi
3201 Saint Charles Ave New Orleans, LA 1.0–2.0 1.0–2.0 922 $2,250 $2.44 17d 4 0.55mi
2535 Marengo St New Orleans, LA 3.0 1.0 1300 $1,200 $0.92 14d 1 0.56mi
2702 Felicity St Unit 4 New Orleans, LA 1.0 1.0 1734 $825 $0.48 3d 1 0.56mi
2833 S Derbigny St New Orleans, LA 3.0 2.0 1500 $1,795 $1.20 23d 1 0.57mi
2526 Martin Luther King Junior Blvd New Orleans, LA 3.0 2.0 1200 $2,200 $1.83 3d 1 0.58mi
3108 Second St New Orleans, LA 3.0 3.0 1216 $2,100 $1.73 3d 1 0.58mi
2722 Martin L King Bl New Orleans, LA 3.0 2.5 1350 $1,800 $1.33 23d 1 0.59mi
2318 Martin Luther King Junior Blvd New Orleans, LA 3.0 2.0 1400 $1,700 $1.21 23d 1 0.59mi
2726 Prytania St #7 New Orleans, LA 2.0 2.0 1436 $2,500 $1.74 44d 1 0.59mi
2726 Prytania St #7 New Orleans, LA 2.0 2.0 1436 $2,350 $1.64 23d 1 0.59mi

Listing history 26 events

  1. 2026-06-18
    days on market $175,000 Active 27 DOM
  2. 2026-06-17
    days on market $175,000 Active 26 DOM
  3. 2026-06-16
    days on market $175,000 Active 25 DOM
  4. 2026-06-15
    days on market $175,000 Active 24 DOM
  5. 2026-06-13
    days on market $175,000 Active 22 DOM
  6. 2026-06-10
    days on market $175,000 Active 19 DOM
  7. 2026-06-09
    days on market $175,000 Active 18 DOM
  8. 2026-06-08
    days on market $175,000 Active 17 DOM
  9. 2026-06-07
    days on market $175,000 Active 16 DOM
  10. 2026-06-05
    days on market $175,000 Active 13 DOM
  11. 2026-06-03
    days on market $175,000 Active 12 DOM
  12. 2026-06-02
    days on market $175,000 Active 11 DOM
  13. 2026-06-01
    days on market $175,000 Active 10 DOM
  14. 2026-05-31
    days on market $175,000 Active 9 DOM
  15. 2026-05-21
    listed $175,000 Active 461-char remark
    Show marketing remark (461 chars)

    Calling all investors! Historic double in convenient location with quick access to St. Charles Avenue, I-10, the Uptown parade route, and more! One side is rented with current monthly rental income of $800 with potential for more. High ceilings throughout and spacious yard. Each unit has 2 bedrooms/ 1 bath. This property is part of a portfolio of several multi-family properties in the surrounding area that can be sold together. Great investment opportunity!

  16. 2026-05-21
    listed $175,000 Active
    Show marketing remark (461 chars)

    Calling all investors! Historic double in convenient location with quick access to St. Charles Avenue, I-10, the Uptown parade route, and more! One side is rented with current monthly rental income of $800 with potential for more. High ceilings throughout and spacious yard. Each unit has 2 bedrooms/ 1 bath. This property is part of a portfolio of several multi-family properties in the surrounding area that can be sold together. Great investment opportunity!

  17. 2026-05-14
    historical $1,595
  18. 2026-03-01
    listed $1,595
  19. 2026-02-28
    historical $1,595
  20. 2026-02-28
    listed $1,595
  21. 2013-08-28
    listed $75,000
  22. 2013-08-28
    listed $75,000
  23. 2010-05-12
    listed $119,000
  24. 1994-10-31
    soldstatus $6,000
  25. 1994-05-09
    listed $6,000
  26. 1994-05-09
    listed $6,000

ⓘ 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
$2,226 · $186/mo
Projected year-2 tax
$2,226 · $186/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) · 76% 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 3/10 Moderate 3 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
$34,548
− Mortgage interest
−$9,803
− Property taxes
−$2,226
− Insurance
−$1,672
− Repairs & maintenance
−$2,764
− Management
−$2,764
− Depreciation
−$5,091
Taxable income
$10,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,455
After-tax cash flow
$9,927/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)
9,387
Household income
$39,333
Rent vs Own
75.4% rent · 24.6% own
Severe rent burden
714.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 61% White 20% Hispanic / Latino 13% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 2% Portuguese 1% Slovak 1%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 11% Other Indo-European 1% Vietnamese 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
▲ 65.92%
Current HPI
229.3968
Rent YoY
▲ 5.98%
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

+2816.7% since first listed
12 events — show timeline
  • 2026-05-21 Listed $175,000 GSREIN
  • 2026-05-21 Listed $175,000 AcadianaMLS
  • 2026-05-14 Rental Removed $1,595 GSREIN
  • 2026-03-01 Listed for Rent $1,595 GSREIN
  • 2026-02-28 Rental Removed $1,595 RAAMLS
  • 2026-02-28 Listed for Rent $1,595 RAAMLS
  • 2013-08-28 Listed $75,000 GSREIN
  • 2013-08-28 Listed $75,000 AcadianaMLS
  • 2010-05-12 Listed $119,000 AcadianaMLS
  • 1994-10-31 Sold (MLS) $6,000 GSREIN
  • 1994-05-09 Listed $6,000 AcadianaMLS
  • 1994-05-09 Listed $6,000 GSREIN

Property tax history

+6.0%/yr

Latest (2026): $2,226 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…