CashFlowRE
Sign in Sign up
2230 N Roman St
C- Composite 52.87
Why this score? — see what drove the C- 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 +17.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.0/10.0
  • 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

$159,500

2230 N Roman St · New Orleans, LA 70117
1 bd · 1.0 ba · 1,015 sqft · SingleFamily public records · 118 Days on market
Built 1950 3,201 sqft lot $157/sqft · 20% below area Est $198k · 19% under

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

Listing remarks MLS

**Corner Property with Parking & 2023 Roof!** Welcome to 2230 N. Roman Street, a charming single-family home on an extra-large 100' x 30' corner lot in the heart of New Orleans. Featuring a new roof (2023) and new pilings (2018), this property offers peace of mind along with classic New Orleans living. Property Highlights: Two full bedrooms & one full bath, Convenient driveway parking on a corner lot, Private courtyard for outdoor living, Washer/dryer hookups for added functionality, Well-maintained and move-in ready. With its combination of updates, space and location, this home is an excellent opportunity to own a solid property in a growing neighborhood. **Property currently leased, Please allow Notice to Show** Make Every Move Wurth It!

Key facts

  • New pilings
  • Washer dryer hookups
  • Move in ready

Tags

CORNER PROPERTYNEW ROOFNEW PILINGSPRIVATE COURTYARDWASHER DRYER HOOKUPSMOVE IN READY

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 1-bed/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $49 ($584/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 $144k (10.0% below list).
  • Recommended offer: $144k (10.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 588 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 38% 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 $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 118 days — a 9% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 8y 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 $85k; list at $160k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — 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 $143,562 (10.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
0.90%
Cap rate
7.16%
Cash-on-cash
3.09%
DSCR
1.14
GRM
9.3

CMA / ARV

ARV (median comp)
$197,881
List price
$159,500
Delta
-19.40%
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
1313 Marigny St 0.32mi 2/1.0 (+1) 1,000 (-2%) 14mo $90,000 $90 66
2037 Saint Anthony St 0.39mi 2/1.0 (+1) 960 (-5%) 4mo $126,000 $131 64
2308 Burgundy St 0.64mi 1/1.0 1,042 (+3%) 8mo $242,000 $232 59
2623 N Villere 0.53mi 2/1.0 (+1) 1,078 (+6%) 6mo $95,000 $88 55
1821 Urquhart St 0.46mi 2/1.0 (+1) 1,105 (+9%) 9mo $285,000 $258 52
1329 Music St 0.42mi 2/1.0 (+1) 1,100 (+8%) 14mo $70,000 $64 50
1207 Marigny St 0.40mi 2/1.0 (+1) 1,154 (+14%) 14mo $280,000 $243 42
2423 Arts St 0.60mi 2/1.0 (+1) 896 (-12%) 13mo $95,000 $106 37
2719 N Roman St 0.59mi 2/1.0 (+1) 898 (-12%) 21mo $110,210 $123 31
1548 N Roman St 0.72mi 2/2.0 (+1) 940 (-7%) 21mo $225,000 $239 28
2116 New Orleans St 0.62mi 2/2.0 (+1) 1,156 (+14%) 15mo $90,000 $78 26
912 Frenchmen St 0.62mi 2/1.5 (+1) 1,166 (+15%) 23mo $350,000 $300 20

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
-14.8%
Equity multiple
0.47×
Total profit
$-23,468
Equity at exit
$23,782
10-year hold
IRR
-7.0%
Equity multiple
0.57×
Total profit
$-19,376
Equity at exit
$13,791

Cash invested: $44,660 (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
588
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,436 high interval (Pro) →
Mortgage (P&I)
$836
Tax from tax record
$116 /mo · $1,394/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$49

Break-even live

Break-even rent $1,374
Max offer price $159,500
Occupancy floor 92%

Sensitivity live

Price -10% $139 -5% $94 +0% $49 +5% $4 +10% $-42
Rent -10% $-65 -5% $-8 +0% $49 +5% $105 +10% $162
Rate -1.0pp $129 -0.5pp $89 base $49 +0.5pp $7 +1.0pp $-35

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
$39,875
Closing costs
$4,785
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
1726 Mandeville St New Orleans, LA 2.0 1.0 920 $1,300 $1.41 26d 1 0.06mi
2269 N Prieur St New Orleans, LA 2.0 1.0 756 $1,250 $1.65 26d 1 0.08mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,665 $1.67 19d 1 0.08mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,675 $1.68 21d 1 0.08mi
2271 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,585 $1.58 19d 1 0.09mi
2024 Mandeville St New Orleans, LA 2.0 2.0 1072 $1,950 $1.82 26d 1 0.17mi
2123 Marigny St New Orleans, LA 1.0 1.0 700 $1,000 $1.43 5d 1 0.23mi
1810 Touro St New Orleans, LA 2.0 1.0 700 $1,140 $1.63 26d 1 0.25mi
1638 Music St New Orleans, LA 2.0 1.0 900 $1,085 $1.21 17d 1 0.27mi
2129 Spain St New Orleans, LA 2.0 1.0 861 $1,500 $1.74 26d 1 0.28mi
2120 Saint Roch Ave Unit 2120 New Orleans, LA 2.0 1.0 1000 $1,650 $1.65 26d 1 0.29mi
2134 Saint Roch Ave New Orleans, LA 2.0 2.0 850 $1,500 $1.76 19d 1 0.31mi
1327 Frenchmen St Unit B New Orleans, LA 2.0 2.5 1175 $1,900 $1.62 26d 1 0.36mi
2516 N Roman St Unit 2518 New Orleans, LA 2.0 1.0 800 $1,500 $1.88 5d 1 0.37mi
2229 Saint Roch Ave New Orleans, LA 2.0 1.5 1200 $1,600 $1.33 22d 1 0.38mi
2103 Urquhart St New Orleans, LA 2.0 1.0 940 $1,299 $1.38 26d 1 0.39mi
1301 Frenchmen St Unit 2B New Orleans, LA 2.0 1.0 940 $1,299 $1.38 26d 1 0.39mi
1239 Saint Roch Ave New Orleans, LA 2.0 2.0 1500 $2,150 $1.43 5d 1 0.44mi
2406 Saint Roch Ave New Orleans, LA 2.0 1.0 1000 $1,600 $1.60 19d 1 0.46mi
2104 Marais St Unit 2106 New Orleans, LA 2.0 2.0 936 $2,000 $2.14 26d 1 0.48mi
1136 Frenchmen St New Orleans, LA 2.0 1.0 1000 $1,550 $1.55 5d 1 0.48mi
1136 Frenchmen St New Orleans, LA 2.0 1.0 1000 $1,550 $1.55 5d 1 0.48mi
2239 Saint Anthony St New Orleans, LA 2.0 1.0 900 $1,100 $1.22 26d 1 0.49mi
1134 Frenchmen St New Orleans, LA 2.0 1.0 900 $1,550 $1.72 5d 1 0.49mi
1134 Frenchmen St New Orleans, LA 2.0 1.0 900 $1,550 $1.72 5d 1 0.49mi
2423 Saint Roch Ave New Orleans, LA 2.0 1.0 925 $1,350 $1.46 26d 1 0.49mi
2311 Saint Anthony St Unit 1A New Orleans, LA 2.0 1.0 1100 $1,450 $1.32 26d 1 0.49mi
2311 Saint Anthony St Unit 1B New Orleans, LA 2.0 1.0 750 $1,350 $1.80 26d 1 0.49mi
2551 N Tonti St New Orleans, LA 2.0 2.0 800 $1,450 $1.81 26d 1 0.50mi
2238 Painters St New Orleans, LA 2.0 1.0 896 $1,300 $1.45 26d 1 0.51mi
2512 Elysian Fields Ave Unit C New Orleans, LA 2.0 1.0 800 $1,300 $1.62 5d 1 0.51mi
2512 Elysian Fields Ave Unit 1 New Orleans, LA 2.0 1.0 879 $1,400 $1.59 19d 1 0.51mi
2512 Elysian Fields Ave Unit C New Orleans, LA 2.0 1.0 800 $1,300 $1.62 5d 1 0.51mi
1909 Pauger St New Orleans, LA 2.0 1.0 868 $1,300 $1.50 26d 1 0.51mi
3110 Pauger St New Orleans, LA 2.0 2.0 992 $1,300 $1.31 26d 1 0.53mi
1730 Allen St New Orleans, LA 2.0 1.0 920 $1,650 $1.79 26d 1 0.53mi
2649 N Rocheblave St New Orleans, LA 2.0 2.0 806 $1,200 $1.49 26d 1 0.53mi
2625 Urquhart St New Orleans, LA 2.0 1.0 810 $1,100 $1.36 19d 1 0.55mi
1811 New Orleans St New Orleans, LA 2.0 2.0 900 $1,700 $1.89 5d 1 0.56mi
2434 Saint Anthony St New Orleans, LA 2.0 1.0 768 $1,300 $1.69 17d 1 0.59mi

Listing history 38 events

  1. 2026-06-22
    days on market $159,500 Active 118 DOM
  2. 2026-06-21
    days on market $159,500 Active 117 DOM
  3. 2026-06-18
    days on market $159,500 Active 114 DOM
  4. 2026-06-17
    days on market $159,500 Active 113 DOM
  5. 2026-06-16
    days on market $159,500 Active 112 DOM
  6. 2026-06-15
    days on market $159,500 Active 111 DOM
  7. 2026-06-13
    days on market $159,500 Active 109 DOM
  8. 2026-06-10
    days on market $159,500 Active 106 DOM
  9. 2026-06-09
    days on market $159,500 Active 105 DOM
  10. 2026-06-08
    days on market $159,500 Active 104 DOM
  11. 2026-06-07
    days on market $159,500 Active 103 DOM
  12. 2026-06-05
    days on market $159,500 Active 100 DOM
  13. 2026-06-03
    days on market $159,500 Active 99 DOM
  14. 2026-06-02
    days on market $159,500 Active 98 DOM
  15. 2026-06-01
    days on market $159,500 Active 97 DOM
  16. 2026-05-31
    days on market $159,500 Active 96 DOM
  17. 2026-02-24
    listed $159,500 Active 758-char remark
    Show marketing remark (777 chars)

    * * Corner Property with Parking & 2023 Roof! * * Welcome to 2230 N. Roman Street, a charming single-family home on an extra-large 100' x 30' corner lot in the heart of New Orleans. Featuring a new roof (2023) and new pilings (2018), this property offers peace of mind along with classic New Orleans living. Property Highlights: Two full bedrooms & one full bath, Convenient driveway parking on a corner lot, Private courtyard for outdoor living, Washer/dryer hookups for added functionality, Well-maintained and move-in ready. With its combination of updates, space and location, this home is an excellent opportunity to own a solid property in a growing neighborhood. * * Property currently leased, Please allow Notice to Show * * Make Every Move Wurth It!

  18. 2026-02-24
    listed $159,500 Active 777-char remark
    Show marketing remark (777 chars)

    * * Corner Property with Parking & 2023 Roof! * * Welcome to 2230 N. Roman Street, a charming single-family home on an extra-large 100' x 30' corner lot in the heart of New Orleans. Featuring a new roof (2023) and new pilings (2018), this property offers peace of mind along with classic New Orleans living. Property Highlights: Two full bedrooms & one full bath, Convenient driveway parking on a corner lot, Private courtyard for outdoor living, Washer/dryer hookups for added functionality, Well-maintained and move-in ready. With its combination of updates, space and location, this home is an excellent opportunity to own a solid property in a growing neighborhood. * * Property currently leased, Please allow Notice to Show * * Make Every Move Wurth It!

  19. 2025-09-02
    historical $1,350
  20. 2025-07-11
    listed $1,350
  21. 2025-07-10
    listed $159,500 Active
  22. 2025-07-05
    historical $1,350
  23. 2025-06-26
    listed $1,350
  24. 2025-06-13
    historical $1,350
  25. 2025-06-06
    listed $159,500 Active
  26. 2025-05-28
    listed $1,350
  27. 2025-01-28
    price $159,500
  28. 2025-01-28
    price $159,500
  29. 2024-12-05
    listed $175,500 Active
  30. 2018-09-07
    soldstatus $85,000
  31. 2018-09-06
    soldstatus $85,000 Sold
  32. 2018-08-27
    status Under Contract
  33. 2018-07-20
    price $95,000
  34. 2018-06-08
    status Active
  35. 2018-05-13
    historical Pending Continue to Show
  36. 2018-04-18
    listed $120,000 Active
  37. 2018-04-18
    listed $95,000
  38. 2007-03-30
    soldstatus $40,000

ⓘ 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
$1,394 · $116/mo
Projected year-2 tax
$1,394 · $116/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
$17,227
− Mortgage interest
−$8,934
− Property taxes
−$1,394
− Insurance
−$1,595
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$4,640
Taxable loss
−$2,092
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$502
After-tax cash flow
$1,086/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

+298.8% since first listed
22 events — show timeline
  • 2026-02-24 Listed $159,500 GSREIN
  • 2026-02-24 Listed $159,500 AcadianaMLS
  • 2025-09-02 Rental Removed $1,350 GSREIN
  • 2025-07-11 Listed for Rent $1,350 GSREIN
  • 2025-07-10 Listed $159,500 AcadianaMLS
  • 2025-07-05 Rental Removed $1,350 GSREIN
  • 2025-06-26 Listed for Rent $1,350 GSREIN
  • 2025-06-13 Rental Removed $1,350 GSREIN
  • 2025-06-06 Listed $159,500 AcadianaMLS
  • 2025-05-28 Listed for Rent $1,350 GSREIN
  • 2025-01-28 Price Changed $159,500 AcadianaMLS
  • 2025-01-28 Price Changed $159,500 GSREIN
  • 2024-12-05 Listed $175,500 AcadianaMLS
  • 2018-09-07 Sold (Public Records) $85,000 Public Records
  • 2018-09-06 Sold (MLS) $85,000 GSREIN
  • 2018-08-27 Pending GSREIN
  • 2018-07-20 Price Changed $95,000 GSREIN
  • 2018-06-08 Relisted GSREIN
  • 2018-05-13 Contingent GSREIN
  • 2018-04-18 Listed $95,000 AcadianaMLS
  • 2018-04-18 Listed $120,000 GSREIN
  • 2007-03-30 Sold (Public Records) $40,000 Public Records

Property tax history

+4.1%/yr

Latest (2026): $1,394 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…