CashFlowRE
Sign in Sign up
1701 Pauline St
C- Composite 52.55
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.5/10.0
  • 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

$225,000

1701 Pauline St · New Orleans, LA 70117
3 bd · 2.0 ba · 1,949 sqft · SingleFamily public records · 26 Days on market
Built 1940 3,541 sqft lot Est $322k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 1701 Pauline St., where classic New Orleans charm meets sleek, modern luxury! This corner-lot property has been fully renovated from top to bottom, offering peace of mind and an incredible space for both entertaining and everyday living. Step inside to a bright, spacious open floor plan featuring a dream kitchen. The heart of the home boasts a large kitchen island, high-end stainless steel appliances, a chef-preferred gas stove, and a beautiful custom tile backsplash. Key Features Include: Worry-Free Living: Move-in ready with a structurally sound roof less than 4 years old. Ultimate Convenience: A dedicated, separate laundry room saves space and adds functionality. Gated Parking: Hard-to-find off-street parking enclosed by a gated perimeter for added security and privacy. With oversized rooms, zero carpet, and a seamless flow, this home is entirely turn-key. Don't miss your opportunity to own a fully updated piece of NOLA--schedule your tour today! VIRTUAL TOUR: https://unbranded.visithome.ai/SeXtfnyfvmW4aMyHC9jWxj?mu=ft

Key facts

  • Large kitchen island
  • Fully renovated
  • Corner-lot property

Tags

CORNER-LOT PROPERTYFULLY RENOVATEDLARGE KITCHEN ISLANDCHEF-PREFERRED GAS STOVECUSTOM TILE BACKSPLASHGATED PARKING

Property features AI

Exterior

  • Parking: Attached parking; Off-street parking for two vehicles
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Raised foundation; Shingle roof; Property in excellent condition
  • Construction: Raised foundation; Shingle roof
  • Exterior features: Front porch; City lot; Rectangular lot; Lot dimensions approximately 118 x 30

Interior

  • Kitchen: Dishwasher; Oven
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Stainless steel appliances

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 $225k.

Deal economics

  • At list price, monthly cash flow is $70 ($843/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 $214k (4.8% below list).
  • Recommended offer: $214k (4.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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 rising (+2.5%/yr); 581 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); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,141/mo this rent would consume 56% of the median local household income ($46k/yr) (locally 1988% 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 $2k of loan paydown is wiped out by about $7k 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 26 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $57k; list at $225k implies a 298% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,136 (4.8% below list)

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.95%
Cap rate
7.02%
Cash-on-cash
2.60%
DSCR
1.12
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$321,585
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2014 Bartholomew St 0.25mi 3/2.5 1,966 (+1%) 6mo $325,000 $165 79
1828 Alvar St 0.12mi 4/2.0 (+1) 1,742 (-11%) 2mo $212,500 $122 70
1738 Bartholomew St 0.10mi 4/2.0 (+1) 1,740 (-11%) 6mo $75,000 $43 68
1127 Congress St 0.40mi 3/2.0 1,780 (-9%) 4mo $450,000 $253 64
2104 Desire St 0.38mi 3/2.5 1,744 (-10%) 2mo $258,000 $148 61
2004 Louisa St 0.42mi 4/2.5 (+1) 2,132 (+9%) 1mo $240,000 $113 57
4113 N Villere St 0.29mi 4/3.0 (+1) 1,742 (-11%) 4mo $230,000 $132 56
820 Independence St 0.64mi 3/2.5 2,150 (+10%) 1mo $707,500 $329 50
3328 Dauphine St 0.72mi 3/3.0 2,114 (+8%) 6mo $754,000 $357 44
910 Louisa St 0.67mi 2/1.5 (-1) 1,801 (-8%) 7mo $580,450 $322 43
724 Gallier St 0.72mi 3/2.0 1,688 (-13%) 2mo $280,000 $166 43
2730 N Prieur St 0.71mi 3/2.0 1,685 (-14%) 6mo $237,650 $141 39

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
-14.7%
Equity multiple
0.48×
Total profit
$-33,003
Equity at exit
$33,548
10-year hold
IRR
-6.9%
Equity multiple
0.57×
Total profit
$-27,117
Equity at exit
$19,454

Cash invested: $63,000 (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 70117

Rents YoY
2.5%
Active inventory
581
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,141 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$70

Break-even live

Break-even rent $2,052
Max offer price $225,000
Occupancy floor 92%

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
$56,250
Closing costs
$6,750
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
1437 Gallier St New Orleans, LA 3.0 2.0 1451 $1,875 $1.29 21d 1 0.22mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 0.25mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 2d 1 0.25mi
1323 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 0.25mi
4230 N Claiborne Ave New Orleans, LA 3.0 2.5 1296 $1,750 $1.35 23d 1 0.27mi
5624-5626 Saint Claude ST New Orleans, LA 4.0 3.0 1521 $2,300 $1.51 23d 1 0.29mi
1411 France St New Orleans, LA 3.0 2.0 1525 $2,000 $1.31 23d 1 0.29mi
2019 Gallier St New Orleans, LA 4.0 2.0 1400 $2,200 $1.57 23d 1 0.30mi
4318 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 0.34mi
4318 1/2 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 2d 1 0.34mi
1403 Lesseps St New Orleans, LA 3.0 3.0 1700 $1,800 $1.06 11d 1 0.35mi
1835 Louisa St New Orleans, LA 3.0 2.5 1800 $2,350 $1.31 3d 1 0.36mi
1839 Louisa St New Orleans, LA 3.0 2.0 1500 $2,095 $1.40 15d 1 0.37mi
2028 Desire St New Orleans, LA 3.0 1.0 1300 $1,300 $1.00 23d 1 0.37mi
4317 Urquhart St New Orleans, LA 3.0 2.0 1300 $1,650 $1.27 23d 1 0.40mi
1119 Bartholomew St Unit 1119 New Orleans, LA 2.0 2.0 1410 $2,500 $1.77 43d 1 0.40mi
3221 Saint Claude Ave New Orleans, LA 3.0 1.0 1900 $1,650 $0.87 23d 1 0.51mi
1231 Feliciana St New Orleans, LA 3.0 2.5 1869 $2,750 $1.47 43d 1 0.59mi
740 Mazant St New Orleans, LA 2.0 2.0 1750 $2,200 $1.26 23d 1 0.68mi
2331 Feliciana St New Orleans, LA 3.0 2.0 1250 $1,850 $1.48 23d 1 0.70mi
3134 Burgundy St New Orleans, LA 3.0 2.0 1887 $2,900 $1.54 23d 1 0.73mi
3900 Royal St Unit 2A New Orleans, LA 2.0 2.0 1300 $3,000 $2.31 3d 1 0.73mi
1038 Montegut St New Orleans, LA 3.0 2.5 2250 $4,200 $1.87 23d 1 0.74mi
1038 Montegut St New Orleans, LA 3.0 2.5 2250 $4,200 $1.87 43d 1 0.74mi
1034 Montegut St Unit 1034 New Orleans, LA 2.0 2.0 1415 $3,400 $2.40 43d 1 0.74mi
3431 Chartres St #6 New Orleans, LA 2.0 2.5 1262 $2,750 $2.18 14d 1 0.80mi
522 Montegut St New Orleans, LA 1.0–2.0 1.0–2.0 1256 $3,500 $2.79 1d 12 1.01mi
1239 Saint Roch Ave New Orleans, LA 2.0 2.0 1500 $2,150 $1.43 3d 1 1.03mi
2228 Arts St New Orleans, LA 3.0 2.0 2270 $1,675 $0.74 3d 1 1.14mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 15d 1 1.18mi
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 3d 1 1.23mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $2,165 $1.37 3d 2 1.23mi
2320 N Rampart St New Orleans, LA 3.0 3.0 2317 $3,700 $1.60 43d 1 1.23mi
2322 Burgundy St Unit C New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 23d 1 1.25mi
632 Mandeville St Unit 2B New Orleans, LA 4.0 4.5 1337 $4,500 $3.37 16d 1 1.26mi
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 23d 1 1.28mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 23d 1 1.29mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 23d 1 1.30mi
2220 N Prieur St New Orleans, LA 3.0 2.0 1334 $2,000 $1.50 23d 1 1.34mi
3302 Metropolitan St New Orleans, LA 4.0 2.5 1700 $2,200 $1.29 16d 1 1.34mi

Listing history 20 events

  1. 2026-06-18
    days on market $225,000 Active 26 DOM
  2. 2026-06-17
    days on market $225,000 Active 25 DOM
  3. 2026-06-16
    days on market $225,000 Active 24 DOM
  4. 2026-06-15
    days on market $225,000 Active 23 DOM
  5. 2026-06-13
    days on market $225,000 Active 21 DOM
  6. 2026-06-10
    days on market $225,000 Active 18 DOM
  7. 2026-06-09
    days on market $225,000 Active 17 DOM
  8. 2026-06-08
    days on market $225,000 Active 16 DOM
  9. 2026-06-07
    days on market $225,000 Active 15 DOM
  10. 2026-06-05
    pricedays on market $225,000 Active 12 DOM
  11. 2026-06-03
    days on market $240,000 Active 11 DOM
  12. 2026-06-02
    days on market $240,000 Active 10 DOM
  13. 2026-06-01
    days on market $240,000 Active 9 DOM
  14. 2026-05-31
    days on market $240,000 Active 8 DOM
  15. 2026-05-23
    listed $240,000 Active 1053-char remark
    Show marketing remark (1053 chars)

    Welcome home to 1701 Pauline St., where classic New Orleans charm meets sleek, modern luxury! This corner-lot property has been fully renovated from top to bottom, offering peace of mind and an incredible space for both entertaining and everyday living. Step inside to a bright, spacious open floor plan featuring a dream kitchen. The heart of the home boasts a large kitchen island, high-end stainless steel appliances, a chef-preferred gas stove, and a beautiful custom tile backsplash. Key Features Include: Worry-Free Living: Move-in ready with a structurally sound roof less than 4 years old. Ultimate Convenience: A dedicated, separate laundry room saves space and adds functionality. Gated Parking: Hard-to-find off-street parking enclosed by a gated perimeter for added security and privacy. With oversized rooms, zero carpet, and a seamless flow, this home is entirely turn-key. Don't miss your opportunity to own a fully updated piece of NOLA--schedule your tour today! VIRTUAL TOUR: https://unbranded.visithome.ai/SeXtfnyfvmW4aMyHC9jWxj?mu=ft

  16. 2026-05-23
    listed $240,000 Active
    Show marketing remark (1053 chars)

    Welcome home to 1701 Pauline St., where classic New Orleans charm meets sleek, modern luxury! This corner-lot property has been fully renovated from top to bottom, offering peace of mind and an incredible space for both entertaining and everyday living. Step inside to a bright, spacious open floor plan featuring a dream kitchen. The heart of the home boasts a large kitchen island, high-end stainless steel appliances, a chef-preferred gas stove, and a beautiful custom tile backsplash. Key Features Include: Worry-Free Living: Move-in ready with a structurally sound roof less than 4 years old. Ultimate Convenience: A dedicated, separate laundry room saves space and adds functionality. Gated Parking: Hard-to-find off-street parking enclosed by a gated perimeter for added security and privacy. With oversized rooms, zero carpet, and a seamless flow, this home is entirely turn-key. Don't miss your opportunity to own a fully updated piece of NOLA--schedule your tour today! VIRTUAL TOUR: https://unbranded.visithome.ai/SeXtfnyfvmW4aMyHC9jWxj?mu=ft

  17. 2026-01-01
    price $236,500
  18. 2025-12-31
    price $236,500
  19. 2025-11-16
    listed $275,000 Active
  20. 1999-02-24
    soldstatus $56,550

ⓘ 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 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$25,696
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,922
− Repairs & maintenance
−$2,056
− Management
−$2,056
− Depreciation
−$6,545
Taxable loss
−$2,862
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$687
After-tax cash flow
$1,530/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

+324.4% since first listed
6 events — show timeline
  • 2026-05-23 Listed $240,000 GSREIN
  • 2026-05-23 Listed $240,000 AcadianaMLS
  • 2026-01-01 Price Changed $236,500 AcadianaMLS
  • 2025-12-31 Price Changed $236,500 GSREIN
  • 2025-11-16 Listed $275,000 AcadianaMLS
  • 1999-02-24 Sold (Public Records) $56,550 Public Records

Property tax history

+15.1%/yr

Latest (2026): $415 · -10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…