CashFlowRE
Sign in Sign up
1919 Stephen Girard St
B Composite 73.99
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
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • 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

$285,000

1919 Stephen Girard St · New Orleans, LA 70122
4 bd · 3.0 ba · 3,051 sqft · SingleFamily public records · 29 Days on market
Built 1960 6,534 sqft lot $93/sqft · 41% below area Est $445k · 36% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this oversized and updated 5-bedroom, 4-bath home, renovated in 2025 with a new roof, flooring, appliances, and fresh interior paint. The open and inviting kitchen features granite countertops, stainless steel appliances, a tiled backsplash, and plenty of cabinet space for storage and entertaining. Conveniently located near Brother Martin High School and Dillard University, as well as parks, shopping, dining, and other local amenities.

Key facts

  • Tiled backsplash
  • Cabinet space
  • Granite countertops

Tags

NEW ROOFGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESTILED BACKSPLASHCABINET SPACE

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/3.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $285k).
  • Recommended offer: $281k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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 soft (-0.6%/yr); 332 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,851/mo this rent would consume 93% of the median local household income ($49k/yr) (locally 2150% 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 $9k 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 29 days — a 2% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 4 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.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $280,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — 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
1.35%
Cap rate
11.16%
Cash-on-cash
17.39%
DSCR
1.77
GRM
6.2

CMA / ARV

ARV (median comp)
$445,318
List price
$285,000
Delta
-28.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Chatham Dr 0.56mi 4/3.0 2,851 (-7%) 8mo $435,000 $153 57
1608 Charlton Dr 0.56mi 3/2.5 (-1) 2,865 (-6%) 1mo $590,000 $206 56
3919 Virgil Blvd 0.46mi 4/3.5 3,373 (+11%) 6mo $400,000 $119 54
1608 King Dr 0.50mi 4/3.0 2,651 (-13%) 2mo $615,000 $232 54
3925 Elysian Fields Ave 0.53mi 4/3.5 3,276 (+7%) 18mo $375,000 $114 45
4411 Saint Roch Ave 0.68mi 3/2.5 (-1) 2,924 (-4%) 22mo $415,000 $142 36
3920 Paris Ave 0.60mi 4/2.5 2,707 (-11%) 19mo $490,000 $181 36

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
4.0%
Equity multiple
1.15×
Total profit
$12,017
Equity at exit
$42,494
10-year hold
IRR
10.5%
Equity multiple
1.71×
Total profit
$56,452
Equity at exit
$24,642

Cash invested: $79,800 (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 70122

Rents YoY
-0.6%
Active inventory
332
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$3,851 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$272 /mo · $3,269/yr
Insurance
$119
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$809
Net cashflow
$1,090

Break-even live

Break-even rent $2,471
Max offer price $285,000
Occupancy floor 67%

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
$71,250
Closing costs
$8,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5024 Paris Ave New Orleans, LA 4.0 3.0 2116 $3,000 $1.42 16d 1 0.67mi
3570 Gentilly Blvd New Orleans, LA 3.0 2.0 2390 $2,900 $1.21 43d 1 0.77mi
9 Park Island Dr New Orleans, LA 3.0 3.0 3353 $8,500 $2.54 16d 1 1.13mi
1901 Gentilly Blvd New Orleans, LA 3.0 2.5 2205 $4,000 $1.81 43d 1 1.20mi
5532 Saint Bernard Ave New Orleans, LA 4.0 4.0 2907 $5,000 $1.72 43d 1 1.22mi

Listing history 33 events

  1. 2026-06-18
    days on market $285,000 Active 29 DOM
  2. 2026-06-17
    days on market $285,000 Active 28 DOM
  3. 2026-06-16
    days on market $285,000 Active 27 DOM
  4. 2026-06-15
    days on market $285,000 Active 26 DOM
  5. 2026-06-13
    days on market $285,000 Active 24 DOM
  6. 2026-06-10
    days on market $285,000 Active 21 DOM
  7. 2026-06-09
    days on market $285,000 Active 20 DOM
  8. 2026-06-08
    days on market $285,000 Active 19 DOM
  9. 2026-06-07
    days on market $285,000 Active 18 DOM
  10. 2026-06-05
    days on market $285,000 Active 15 DOM
  11. 2026-06-03
    days on market $285,000 Active 14 DOM
  12. 2026-06-02
    days on market $285,000 Active 13 DOM
  13. 2026-06-01
    days on market $285,000 Active 12 DOM
  14. 2026-05-31
    days on market $285,000 Active 11 DOM
  15. 2026-05-18
    listed $285,000 Active 450-char remark
    Show marketing remark (450 chars)

    Welcome to this oversized and updated 5-bedroom, 4-bath home, renovated in 2025 with a new roof, flooring, appliances, and fresh interior paint. The open and inviting kitchen features granite countertops, stainless steel appliances, a tiled backsplash, and plenty of cabinet space for storage and entertaining. Conveniently located near Brother Martin High School and Dillard University, as well as parks, shopping, dining, and other local amenities.

  16. 2026-03-18
    price $319,000
  17. 2026-03-18
    price $319,000
  18. 2025-12-03
    listed $331,000 Active
  19. 2025-12-03
    listed $331,000 Active
  20. 2025-11-03
    price $335,000
  21. 2025-11-03
    price $335,000
  22. 2025-10-17
    price $340,000
  23. 2025-10-17
    price $340,000
  24. 2025-07-28
    price $349,000
  25. 2025-07-28
    price $349,000
  26. 2025-07-09
    price $359,000
  27. 2025-07-09
    price $359,000
  28. 2025-06-23
    price $369,900
  29. 2025-06-23
    price $369,900
  30. 2025-06-09
    price $375,000
  31. 2025-06-09
    price $375,000
  32. 2025-05-30
    listed $385,000 Active
  33. 2025-01-31
    soldstatus $310,000

ⓘ 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
$3,269 · $272/mo
Projected year-2 tax
$3,269 · $272/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
$46,214
− Mortgage interest
−$15,964
− Property taxes
−$3,269
− Insurance
−$2,222
− Repairs & maintenance
−$3,697
− Management
−$3,697
− Depreciation
−$8,291
Taxable income
$9,073
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,178
After-tax cash flow
$10,905/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)
35,253
Household income
$49,455
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
2150.0

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 (69%)
Race & ethnicity
Black 69% White 18% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 4% Italian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 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
▼ -222.37%
Current HPI
231.9921
Rent YoY
▼ -0.61%
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

-8.1% since first listed
19 events — show timeline
  • 2026-05-18 Listed $285,000 AcadianaMLS
  • 2026-03-18 Price Changed $319,000 AcadianaMLS
  • 2026-03-18 Price Changed $319,000 GSREIN
  • 2025-12-03 Listed $331,000 GSREIN
  • 2025-12-03 Listed $331,000 AcadianaMLS
  • 2025-11-03 Price Changed $335,000 AcadianaMLS
  • 2025-11-03 Price Changed $335,000 GSREIN
  • 2025-10-17 Price Changed $340,000 AcadianaMLS
  • 2025-10-17 Price Changed $340,000 GSREIN
  • 2025-07-28 Price Changed $349,000 AcadianaMLS
  • 2025-07-28 Price Changed $349,000 GSREIN
  • 2025-07-09 Price Changed $359,000 AcadianaMLS
  • 2025-07-09 Price Changed $359,000 GSREIN
  • 2025-06-23 Price Changed $369,900 AcadianaMLS
  • 2025-06-23 Price Changed $369,900 GSREIN
  • 2025-06-09 Price Changed $375,000 AcadianaMLS
  • 2025-06-09 Price Changed $375,000 GSREIN
  • 2025-05-30 Listed $385,000 AcadianaMLS
  • 2025-01-31 Sold (Public Records) $310,000 Public Records

Property tax history

+9.8%/yr

Latest (2026): $3,269 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…