CashFlowRE
Sign in Sign up
2947 Amazon St
B- Composite 69.35
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +7.0/10.0
  • 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

$168,900

2947 Amazon St · New Orleans, LA 70114
4 bd · 2.0 ba · 1,828 sqft · SingleFamily public records · 59 Days on market
Built 1970 $92/sqft · 39% below area Est $275k · 39% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 3 bedroom 2 bath home. Located nearby to the main entrance to the Westbank expressway allowing for quick and easy access to downtown New Orleans. Has large yard for entertaining and primary bedroom that is exceptionally large. AC outside replaced in 2024 and in attic 2022. New Electrical box 2025 and new roof done in 2020. Primary bath features a double vanity. The owner has scheduled repairs to replace and paint the damaged siding

Key facts

  • Double vanity
  • Large yard
  • New electrical box

Tags

LARGE YARDQUICK ACCESS TO DOWNTOWNNEW ELECTRICAL BOXNEW ROOFDOUBLE VANITY

Property features AI

Exterior

  • Parking: One parking space
  • Utilities: Public water; Public sewer
  • Home design: One-story property
  • Construction: Brick construction; Shingle roof; Slab foundation
  • Exterior features: Fenced yard; City lot with rectangular shape; Lot dimensions approximately 50 x 120

Interior

  • Kitchen: Dishwasher; Oven; Range
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Six total rooms; Average condition

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 single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $64 ($766/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $164k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 4.3% 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; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $2,031/mo this rent would consume 56% 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 $1k of loan paydown is wiped out by about $5k 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 59 days — a 3% lower offer ($164k) 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 $26k; list at $169k implies a 550% gain — meaningful room to come down on a strong offer.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $163,833 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.20%
Cap rate
9.78%
Cash-on-cash
12.44%
DSCR
1.55
GRM
6.9

CMA / ARV

ARV (median comp)
$275,185
List price
$168,900
Delta
-38.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3052 Behrman Hwy 0.30mi 4/2.0 1,902 (+4%) 9mo $131,000 $69 72
2808 Seine St 0.21mi 3/2.5 (-1) 1,791 (-2%) 12mo $290,000 $162 70
203 Holmes Blvd 0.63mi 4/2.0 1,819 (-0%) 0mo $311,000 $171 70
201 Holmes Blvd 0.61mi 4/2.0 1,819 (-0%) 4mo $304,900 $168 67
3200 Potomac St 0.59mi 3/2.5 (-1) 1,785 (-2%) 1mo $315,000 $176 61
3011 Memorial Park Dr 0.25mi 3/2.0 (-1) 2,025 (+11%) 8mo $260,000 $128 59
253 Holmes Blvd 0.68mi 4/2.5 1,821 (-0%) 12mo $321,412 $177 56
208 Amapola Cir 0.70mi 3/2.0 (-1) 1,932 (+6%) 1mo $279,000 $144 52
3205 Potomac St 0.61mi 4/3.0 2,010 (+10%) 1mo $379,000 $189 50
2235 Mercedes Blvd 0.74mi 3/2.0 (-1) 1,990 (+9%) 11mo $225,000 $113 36
237 Holmes Blvd 0.64mi 4/2.0 1,555 (-15%) 13mo $290,900 $187 35
247 Holmes Blvd 0.68mi 4/2.0 1,555 (-15%) 13mo $290,000 $186 33

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
-18.1%
Equity multiple
0.39×
Total profit
$-28,994
Equity at exit
$25,184
10-year hold
IRR
-20.7%
Equity multiple
0.11×
Total profit
$-41,959
Equity at exit
$14,603

Cash invested: $47,292 (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
6.9×

Monthly cashflow live

Estimated rent
$2,031 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$158 /mo · $1,900/yr
Insurance
$70
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$64

Break-even live

Break-even rent $1,951
Max offer price $168,900
Occupancy floor 92%

Sensitivity live

Price -10% $159 -5% $112 +0% $64 +5% $16 +10% $-32
Rent -10% $-97 -5% $-16 +0% $64 +5% $144 +10% $224
Rate -1.0pp $149 -0.5pp $107 base $64 +0.5pp $20 +1.0pp $-24

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
$42,225
Closing costs
$5,067
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
21 Carriage Ln New Orleans, LA 3.0 2.5 1900 $2,000 $1.05 22d 1 0.28mi
1774 Pace Blvd New Orleans, LA 4.0 2.5 1574 $2,000 $1.27 24d 1 0.57mi
2320 Mardi Gras Blvd New Orleans, LA 4.0 2.5 1600 $2,500 $1.56 2d 1 0.64mi
3000 Americus St New Orleans, LA 3.0 2.0 1280 $1,400 $1.09 24d 1 0.68mi
1825 Murl St New Orleans, LA 3.0 2.0 2484 $1,750 $0.70 24d 1 0.69mi
3441 Catalina Dr New Orleans, LA 5.0 2.0 1610 $2,450 $1.52 13d 1 0.76mi
1684 Lauradale Dr New Orleans, LA 4.0 2.0 1571 $2,000 $1.27 24d 1 0.81mi
1622 Jo Ann Pl New Orleans, LA 3.0 1.5 1301 $1,500 $1.15 3d 1 0.81mi
300 Terry Pkwy Unit C Terrytown, LA 3.0 2.5 1532 $1,800 $1.17 24d 1 0.87mi
429 E Butterfly Cir Terrytown, LA 3.0 1.5 1300 $1,950 $1.50 22d 1 1.00mi
429 E Butterfly Cir Terrytown, LA 3.0 1.5 1300 $1,650 $1.27 24d 1 1.00mi
349 Cherry Blossom Ln Terrytown, LA 3.0 1.5 1225 $1,600 $1.31 24d 1 1.07mi
2001 Saint Nick Dr New Orleans, LA 4.0 2.5 2400 $2,300 $0.96 24d 1 1.15mi
1414 Sumner St New Orleans, LA 3.0 2.0 1800 $1,450 $0.81 17d 1 1.19mi
517 Diplomat St Terrytown, LA 3.0 2.0 1850 $2,000 $1.08 5d 1 1.21mi
1410 Kabel Dr New Orleans, LA 3.0 2.0 2200 $2,200 $1.00 24d 1 1.22mi
1010 Isbell St Gretna, LA 3.0 1.0 1300 $1,350 $1.04 45d 1 1.22mi
3511 Hyman Pl New Orleans, LA 3.0 2.0 1975 $2,700 $1.37 2d 1 1.29mi
532 Oakwood Dr Gretna, LA 3.0 2.5 2100 $2,000 $0.95 5d 1 1.38mi
502 Behrman Hwy Gretna, LA 4.0 2.0 1600 $1,750 $1.09 5d 1 1.49mi

Listing history 18 events

  1. 2026-06-21
    days on market $168,900 Active 59 DOM
  2. 2026-06-18
    days on market $168,900 Active 56 DOM
  3. 2026-06-17
    days on market $168,900 Active 55 DOM
  4. 2026-06-16
    days on market $168,900 Active 54 DOM
  5. 2026-06-15
    days on market $168,900 Active 53 DOM
  6. 2026-06-13
    days on market $168,900 Active 51 DOM
  7. 2026-06-10
    days on market $168,900 Active 48 DOM
  8. 2026-06-09
    days on market $168,900 Active 47 DOM
  9. 2026-06-08
    days on market $168,900 Active 46 DOM
  10. 2026-06-07
    days on market $168,900 Active 45 DOM
  11. 2026-06-05
    days on market $168,900 Active 42 DOM
  12. 2026-06-03
    days on market $168,900 Active 41 DOM
  13. 2026-06-02
    days on market $168,900 Active 40 DOM
  14. 2026-06-01
    days on market $168,900 Active 39 DOM
  15. 2026-05-31
    days on market $168,900 Active 38 DOM
  16. 2026-04-23
    listed $173,900 Active 373-char remark
    Show marketing remark (444 chars)

    Spacious 3 bedroom 2 bath home. Located nearby to the main entrance to the Westbank expressway allowing for quick and easy access to downtown New Orleans. Has large yard for entertaining and primary bedroom that is exceptionally large. AC outside replaced in 2024 and in attic 2022. New Electrical box 2025 and new roof done in 2020. Primary bath features a double vanity. The owner has scheduled repairs to replace and paint the damaged siding

  17. 2026-04-23
    listed $173,900 Active 372-char remark
    Show marketing remark (444 chars)

    Spacious 3 bedroom 2 bath home. Located nearby to the main entrance to the Westbank expressway allowing for quick and easy access to downtown New Orleans. Has large yard for entertaining and primary bedroom that is exceptionally large. AC outside replaced in 2024 and in attic 2022. New Electrical box 2025 and new roof done in 2020. Primary bath features a double vanity. The owner has scheduled repairs to replace and paint the damaged siding

  18. 1977-03-30
    soldstatus $26,000

ⓘ 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
$1,900 · $158/mo
Projected year-2 tax
$1,900 · $158/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 9/10 Extreme FEMA zone AE · 77% 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 2/10 Low 2 unhealthy d/yr today · 2 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
$24,377
− Mortgage interest
−$9,461
− Property taxes
−$1,900
− Insurance
−$5,963
− Repairs & maintenance
−$1,950
− Management
−$1,950
− Depreciation
−$4,913
Taxable loss
−$1,760
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$422
After-tax cash flow
$1,189/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

+549.6% since first listed
5 events — show timeline
  • 2026-05-27 Price Changed $168,900 AcadianaMLS
  • 2026-05-27 Price Changed $168,900 GSREIN
  • 2026-04-23 Listed $173,900 GSREIN
  • 2026-04-23 Listed $173,900 AcadianaMLS
  • 1977-03-30 Sold (Public Records) $26,000 Public Records

Property tax history

+0.1%/yr

Latest (2026): $1,900 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…