CashFlowRE
Sign in Sign up
1868 N Galvez St
B+ Composite 76.25
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$89,900

1868 N Galvez St · New Orleans, LA 70117
3 bd · 2.0 ba · 1,260 sqft · SingleFamily public records · 47 Days on market
Built 1940 $71/sqft · 44% below area Est $167k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors ! this home in the Heart of the 7th wd is the perfect home to start your portfolio or add too! It needs some TLC But not a total renovation . Situated on a 168 ft deep lot It also has a detached structure that approx 600sqft , that can be a build out for another unit or a work shop ! With Soooo much to offer This Will Not Last Long! Bring All offers !

Key facts

  • Detached structure
  • 168 ft deep lot
  • Work shop

Tags

DETACHED STRUCTURE168 FT DEEP LOTBUILD OUT FOR ANOTHER UNITWORK SHOP

Property features AI

Exterior

  • Parking: Three or more parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation; Average condition
  • Construction: Brick construction; Shingle roof
  • Exterior features: City lot; Oversized lot

Interior

  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heating present; Cooling present
  • Interior features: Gas 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/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $597 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% 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 20d 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 45% 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($87k) 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 $28k; list at $90k implies a 221% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1940 — 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
1.90%
Cap rate
15.16%
Cash-on-cash
31.65%
DSCR
2.41
GRM
4.4

CMA / ARV

ARV (median comp)
$166,714
List price
$89,900
Delta
-46.08%
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
1625 Frenchmen St 0.43mi 3/2.0 1,252 (-1%) 5mo $170,000 $136 75
2531 Aubry St 0.57mi 3/2.0 1,231 (-2%) 0mo $270,000 $219 70
1520 N Dorgenois St 0.65mi 3/1.0 1,258 (-0%) 1mo $179,000 $142 64
1230 Annette St 0.64mi 3/2.0 1,309 (+4%) 2mo $280,000 $214 62
1311 Frenchmen St 0.61mi 3/2.0 1,300 (+3%) 7mo $225,000 $173 60
1735 Touro St 0.32mi 4/2.5 (+1) 1,368 (+9%) 6mo $186,000 $136 58
1609 Marais St 0.60mi 3/2.0 1,345 (+7%) 4mo $245,000 $182 57
1561 N Broad St 0.72mi 2/2.0 (-1) 1,302 (+3%) 2mo $348,000 $267 54
1744 Duels St 0.56mi 3/1.0 1,141 (-9%) 1mo $138,000 $121 54
2227 D'abadie St 0.36mi 3/2.0 1,080 (-14%) 7mo $215,000 $199 54
1539 N Broad St 0.75mi 2/1.0 (-1) 1,222 (-3%) 3mo $177,500 $145 49
1601 Mandeville St 0.63mi 3/1.0 1,118 (-11%) 2mo $155,000 $139 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
22.2%
Equity multiple
1.90×
Total profit
$22,720
Equity at exit
$13,404
10-year hold
IRR
29.9%
Equity multiple
3.61×
Total profit
$65,673
Equity at exit
$7,773

Cash invested: $25,172 (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
4.4×

Monthly cashflow live

Estimated rent
$1,707 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$176 /mo · $2,111/yr
Insurance
$37
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$597

Break-even live

Break-even rent $951
Max offer price $89,900
Occupancy floor 60%

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
$22,475
Closing costs
$2,697
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
1938 N Johnson St Unit 38 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 23d 1 0.11mi
1936 N Johnson St Unit 36 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 23d 1 0.11mi
2109 A P Tureaud Ave New Orleans, LA 2.0 1.0 936 $1,450 $1.55 14d 1 0.17mi
2239 Saint Anthony St New Orleans, LA 2.0 1.0 900 $1,100 $1.22 23d 1 0.19mi
1811 New Orleans St New Orleans, LA 2.0 2.0 900 $1,700 $1.89 3d 1 0.19mi
2311 Saint Anthony St Unit 1A New Orleans, LA 2.0 1.0 1100 $1,450 $1.32 23d 1 0.22mi
1730 Allen St New Orleans, LA 2.0 1.0 920 $1,650 $1.79 23d 1 0.22mi
2338 Annette St Unit 1 New Orleans, LA 3.0 1.0 1150 $1,400 $1.22 19d 1 0.22mi
3110 Pauger St New Orleans, LA 2.0 2.0 992 $1,300 $1.31 23d 1 0.29mi
1910 Elysian Fields Ave New Orleans, LA 3.0 1.0 1000 $1,450 $1.45 23d 1 0.37mi
1735 N Tonti St New Orleans, LA 3.0 1.0 1197 $1,650 $1.38 23d 1 0.37mi
2115 Elysian Fields Ave Unit 2115 New Orleans, LA 3.0 1.0 1100 $1,450 $1.32 23d 1 0.41mi
2107 Elysian Fields Ave New Orleans, LA 4.0 2.0 1794 $1,650 $0.92 3d 1 0.41mi
1434 Annette St New Orleans, LA 2.0 1.0 1536 $1,700 $1.11 3d 1 0.41mi
1434 Annette St New Orleans, LA 2.0 1.0 1536 $1,700 $1.11 3d 1 0.41mi
1996 Hope St New Orleans, LA 3.0 1.0 910 $1,550 $1.70 3d 1 0.43mi
1923 N Robertson St New Orleans, LA 3.0 2.0 1051 $1,950 $1.86 3d 1 0.44mi
2220 N Prieur St New Orleans, LA 3.0 2.0 1334 $2,000 $1.50 23d 1 0.45mi
1634 N Rocheblave St New Orleans, LA 2.0 1.0 900 $1,400 $1.56 23d 1 0.48mi
2512 Elysian Fields Ave Unit 1 New Orleans, LA 2.0 1.0 879 $1,400 $1.59 17d 1 0.49mi
1710 Marigny St New Orleans, LA 3.0 2.0 1120 $1,750 $1.56 23d 1 0.51mi
2310 George Nick Connor Dr New Orleans, LA 3.0 2.0 1050 $1,600 $1.52 23d 1 0.51mi
2024 Mandeville St New Orleans, LA 2.0 2.0 1072 $1,950 $1.82 23d 1 0.52mi
1472 N Claiborne Ave New Orleans, LA 3.0 1.0 1312 $1,900 $1.45 16d 1 0.54mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 23d 1 0.55mi
2329 Laharpe St New Orleans, LA 3.0 1.0 1250 $1,000 $0.80 19d 1 0.55mi
2817 Annette St New Orleans, LA 3.0 1.0 1100 $1,350 $1.23 23d 1 0.55mi
1726 Mandeville St New Orleans, LA 2.0 1.0 920 $1,300 $1.41 23d 1 0.56mi
1922 Industry St Unit B New Orleans, LA 2.0 2.0 963 $1,325 $1.38 2d 1 0.57mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,665 $1.67 17d 1 0.57mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,675 $1.68 19d 1 0.57mi
2525 D'Abadie St New Orleans, LA 2.0 1.0 960 $1,400 $1.46 19d 1 0.57mi
2525 D'Abadie St Unit 2525 New Orleans, LA 2.0 1.0 1000 $1,500 $1.50 19d 1 0.57mi
2271 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,585 $1.58 17d 1 0.57mi
1820 Kerlerec St New Orleans, LA 2.0 1.0 950 $1,600 $1.68 17d 1 0.57mi
1435 N Derbigny St New Orleans, LA 2.0 2.0 1040 $1,600 $1.54 23d 1 0.57mi
1601 Marigny St Unit 1603 New Orleans, LA 3.0 2.0 988 $1,099 $1.11 3d 1 0.58mi
1603 Marigny St New Orleans, LA 3.0 2.0 988 $1,099 $1.11 3d 1 0.58mi
2048 Florida Ave New Orleans, LA 2.0 1.0 1200 $2,000 $1.67 17d 1 0.58mi
1327 Frenchmen St Unit B New Orleans, LA 2.0 2.5 1175 $1,900 $1.62 23d 1 0.59mi

Listing history 17 events

  1. 2026-06-18
    days on market $89,900 Active 47 DOM
  2. 2026-06-17
    days on market $89,900 Active 46 DOM
  3. 2026-06-16
    days on market $89,900 Active 45 DOM
  4. 2026-06-15
    days on market $89,900 Active 44 DOM
  5. 2026-06-13
    days on market $89,900 Active 42 DOM
  6. 2026-06-10
    days on market $89,900 Active 39 DOM
  7. 2026-06-09
    days on market $89,900 Active 38 DOM
  8. 2026-06-08
    days on market $89,900 Active 37 DOM
  9. 2026-06-07
    days on market $89,900 Active 36 DOM
  10. 2026-06-05
    days on market $89,900 Active 33 DOM
  11. 2026-06-03
    days on market $89,900 Active 32 DOM
  12. 2026-06-02
    days on market $89,900 Active 31 DOM
  13. 2026-06-01
    days on market $89,900 Active 30 DOM
  14. 2026-05-31
    days on market $89,900 Active 29 DOM
  15. 2026-05-02
    listed $89,900 Active 385-char remark
    Show marketing remark (375 chars)

    Calling all investors ! this home in the Heart of the 7th wd is the perfect home to start your portfolio or add too! It needs some TLC But not a total renovation . Situated on a 168 ft deep lot It also has a detached structure that approx 600sqft , that can be a build out for another unit or a work shop ! With Soooo much to offer This Will Not Last Long! Bring All offers !

  16. 2026-05-02
    listed $89,900 Active 375-char remark
    Show marketing remark (375 chars)

    Calling all investors ! this home in the Heart of the 7th wd is the perfect home to start your portfolio or add too! It needs some TLC But not a total renovation . Situated on a 168 ft deep lot It also has a detached structure that approx 600sqft , that can be a build out for another unit or a work shop ! With Soooo much to offer This Will Not Last Long! Bring All offers !

  17. 1985-09-25
    soldstatus $28,000

ⓘ 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
$2,111 · $176/mo
Projected year-2 tax
$2,111 · $176/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$20,488
− Mortgage interest
−$5,036
− Property taxes
−$2,111
− Insurance
−$1,247
− Repairs & maintenance
−$1,639
− Management
−$1,639
− Depreciation
−$2,615
Taxable income
$6,200
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,488
After-tax cash flow
$5,682/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

+221.1% since first listed
3 events — show timeline
  • 2026-05-02 Listed $89,900 AcadianaMLS
  • 2026-05-02 Listed $89,900 GSREIN
  • 1985-09-25 Sold (Public Records) $28,000 Public Records

Property tax history

+6.7%/yr

Latest (2026): $2,111 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…