CashFlowRE
Sign in Sign up
3319 Pittari Pl
B- Composite 67.68
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 +28.1/30.0
  • ARV discount +13.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Rent growth +0.2/5.0
  • Appreciation +0.0/10.0

$160,000

3319 Pittari Pl · New Orleans, LA 70131
3 bd · 1.5 ba · 1,956 sqft · SingleFamily public records · 44 Days on market
Built 1975 $82/sqft · 14% below area Est $185k · 14% under ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

IN NEED OF A LITTLE TLC!!! MOTIVATED SELLERS! <BR><BR> Spacious three-bedroom home offering approximately 2,000 square feet of living area with multiple additions and plenty of room to entertain. Wood burning fireplace for cozy gatherings. Also an additional bonus room.This property features a nice covered patio, backyard space, an enclosed front area along with additional walk in storage or flexible use, plus a spacious laundry room. <BR><BR> Conveniently located just minutes from downtown in an established community.<BR><BR> X Flood Zone<BR><BR>

Key facts

  • Parking
  • Built 1975
  • Listed 44 days

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Shingle roof; Slab foundation; Property in very good condition
  • Construction: Built with brick exterior; Shingle roof; Slab foundation
  • Exterior features: Brick and concrete patio/porch areas; Workshop on the property; City lot with rectangular shape

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Bedrooms: 5 total rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Wood-burning fireplace

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 3-bed/1.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% 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 falling (-9.2%/yr); 274 active listings in the ZIP; 18 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 39% of the median local income ($62k/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 $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 44 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $155,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 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 1975 — 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
1.27%
Cap rate
10.05%
Cash-on-cash
13.40%
DSCR
1.60
GRM
6.6

CMA / ARV

ARV (median comp)
$185,234
List price
$160,000
Delta
-13.62%
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
2954 Blair St 0.22mi 4/2.0 (+1) 1,970 (+1%) 12mo $220,000 $112 72
3200 Lancaster St 0.12mi 3/2.0 1,678 (-14%) 5mo $179,900 $107 64
6616 Brunswick Ct 0.36mi 3/2.0 1,881 (-4%) 16mo $250,000 $133 61
106 Larchmont Pl 0.60mi 3/2.0 2,048 (+5%) 2mo $205,000 $100 60
3035 Sullen Pl Pl 0.40mi 3/2.0 1,688 (-14%) 2mo $175,000 $104 55
6201 Oxford Pl 0.53mi 4/2.0 (+1) 2,048 (+5%) 7mo $191,000 $93 54
6133 Carlisle Ct 0.69mi 4/2.0 (+1) 1,883 (-4%) 2mo $185,000 $98 53
6227 Oxford Pl 0.51mi 4/2.5 (+1) 2,019 (+3%) 14mo $290,000 $144 51
6628 Peony St 0.44mi 4/2.0 (+1) 1,700 (-13%) 7mo $194,500 $114 45
5941 Dover Pl 0.71mi 3/2.0 1,846 (-6%) 15mo $210,000 $114 43
104 Kingston Ct 0.74mi 3/2.0 1,752 (-10%) 5mo $285,000 $163 42
205 Fairfax Pl 0.68mi 3/2.0 1,764 (-10%) 12mo $300,000 $170 40

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
-2.6%
Equity multiple
0.91×
Total profit
$-4,173
Equity at exit
$23,857
10-year hold
IRR
3.3%
Equity multiple
1.21×
Total profit
$9,223
Equity at exit
$13,834

Cash invested: $44,800 (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 70131

Home prices YoY
-12.0%
Rents YoY
-9.2%
Active inventory
274
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,033 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$434

Break-even live

Break-even rent $1,484
Max offer price $160,000
Occupancy floor 74%

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
$40,000
Closing costs
$4,800
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3200 Lancaster St New Orleans, LA 4.0 2.0 1678 $2,200 $1.31 23d 1 0.11mi
3619 Pittari Pl New Orleans, LA 4.0 2.0 2000 $2,200 $1.10 23d 1 0.22mi
3531 Adrian St New Orleans, LA 3.0 2.0 1292 $1,895 $1.47 15d 1 0.25mi
4020 Sullen Pl New Orleans, LA 4.0 2.5 1280 $1,400 $1.09 3d 1 0.61mi
6021 Brighton Pl New Orleans, LA 4.0 3.0 1840 $3,100 $1.68 15d 1 0.69mi
6121 Stratford Pl New Orleans, LA 3.0 2.0 1225 $1,800 $1.47 15d 1 0.74mi
6015 Carlisle Ct New Orleans, LA 3.0 2.0 2300 $1,800 $0.78 15d 1 0.78mi
4254 Maple Leaf Dr New Orleans, LA 1.0–3.0 1.0–2.5 1354 $1,687 $1.25 1d 8 0.83mi
3429 Bryson St New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 23d 1 0.99mi
5801 Albany Ct New Orleans, LA 4.0 2.5 2160 $2,000 $0.93 23d 1 1.02mi
2741 Chelsea Dr New Orleans, LA 4.0 2.5 2382 $2,500 $1.05 15d 1 1.12mi
4479 Woodland Dr Unit A New Orleans, LA 2.0 2.5 1300 $1,500 $1.15 23d 1 1.22mi
5823 Tullis Dr New Orleans, LA 3.0 1.5 1637 $1,600 $0.98 23d 1 1.30mi
3151 Plymouth Pl New Orleans, LA 3.0 1.0 1470 $1,700 $1.16 23d 1 1.30mi
5797 Tullis Dr New Orleans, LA 3.0 1.5 1240 $1,600 $1.29 23d 1 1.32mi
5000 Woodland Dr New Orleans, LA 2.0 1.0–2.5 943 $1,457 $1.55 23d 1 1.36mi
3738 Somerset Dr New Orleans, LA 4.0 2.0 2247 $3,000 $1.34 14d 1 1.38mi
3751 Herald St New Orleans, LA 4.0 2.0 1624 $2,150 $1.32 23d 1 1.43mi

Listing history 16 events

  1. 2026-06-18
    days on market $160,000 Active 44 DOM
  2. 2026-06-17
    days on market $160,000 Active 43 DOM
  3. 2026-06-16
    days on market $160,000 Active 42 DOM
  4. 2026-06-15
    days on market $160,000 Active 41 DOM
  5. 2026-06-13
    pricedays on market $160,000 Active 39 DOM
  6. 2026-06-10
    days on market $170,000 Active 36 DOM
    Show marketing remark (553 chars)

    IN NEED OF A LITTLE TLC!!! MOTIVATED SELLERS! <BR><BR> Spacious three-bedroom home offering approximately 2,000 square feet of living area with multiple additions and plenty of room to entertain. Wood burning fireplace for cozy gatherings. Also an additional bonus room.This property features a nice covered patio, backyard space, an enclosed front area along with additional walk in storage or flexible use, plus a spacious laundry room. <BR><BR> Conveniently located just minutes from downtown in an established community.<BR><BR> X Flood Zone<BR><BR>

  7. 2026-06-09
    days on market $170,000 Active 35 DOM
  8. 2026-06-08
    days on market $170,000 Active 34 DOM
  9. 2026-06-07
    days on market $170,000 Active 33 DOM
  10. 2026-06-05
    days on market $170,000 Active 30 DOM
  11. 2026-06-03
    days on market $170,000 Active 29 DOM
  12. 2026-06-02
    days on market $170,000 Active 28 DOM
  13. 2026-06-01
    days on market $170,000 Active 27 DOM
  14. 2026-05-31
    days on market $170,000 Active 26 DOM
  15. 2026-05-05
    listed $170,000 Active 524-char remark
    Show marketing remark (553 chars)

    IN NEED OF A LITTLE TLC!!! MOTIVATED SELLERS! <BR><BR> Spacious three-bedroom home offering approximately 2,000 square feet of living area with multiple additions and plenty of room to entertain. Wood burning fireplace for cozy gatherings. Also an additional bonus room.This property features a nice covered patio, backyard space, an enclosed front area along with additional walk in storage or flexible use, plus a spacious laundry room. <BR><BR> Conveniently located just minutes from downtown in an established community.<BR><BR> X Flood Zone<BR><BR>

  16. 2026-05-05
    listed $170,000 Active 507-char remark
    Show marketing remark (553 chars)

    IN NEED OF A LITTLE TLC!!! MOTIVATED SELLERS! <BR><BR> Spacious three-bedroom home offering approximately 2,000 square feet of living area with multiple additions and plenty of room to entertain. Wood burning fireplace for cozy gatherings. Also an additional bonus room.This property features a nice covered patio, backyard space, an enclosed front area along with additional walk in storage or flexible use, plus a spacious laundry room. <BR><BR> Conveniently located just minutes from downtown in an established community.<BR><BR> X Flood Zone<BR><BR>

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X · 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 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
$24,398
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$1,598
− Repairs & maintenance
−$1,952
− Management
−$1,952
− Depreciation
−$4,655
Taxable income
$2,879
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$691
After-tax cash flow
$4,517/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)
25,151
Household income
$62,389
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
707.0

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 62% White 20% Hispanic / Latino 11% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
8% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 9% Vietnamese 2% 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
▼ -28.08%
Current HPI
206.7552
Rent YoY
▼ -9.23%
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

-5.9% since first listed
4 events — show timeline
  • 2026-06-10 Price Changed $160,000 AcadianaMLS
  • 2026-06-10 Price Changed $160,000 GSREIN
  • 2026-05-05 Listed $170,000 GSREIN
  • 2026-05-05 Listed $170,000 AcadianaMLS

Property tax history

-0.6%/yr

Latest (2026): $299 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…