CashFlowRE
Sign in Sign up
2304 06 Valmont St Duplex
D+ Composite 48.2
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.5/30.0
  • DSCR +4.4/10.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$475,000

2304 06 Valmont St · New Orleans, LA 70115
4 bd · 4.0 ba · 2,625 sqft · MultiFamily · 197 Days on market
Built 1920 $181/sqft · 19% below area Est $586k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

RENOVATION OPPORTUNITY in coveted Freret neighborhood. Classic camelback double brimming with potential in one of Uptown’s most sought-after neighborhoods. With 4 total bedrooms, 2 full bathrooms, and 2 half bathrooms across two units, this property presents a prime opportunity for investors, renovators, or owner-occupants looking to customize a home in a high-demand area. Each unit features tall ceilings, generous room sizes, and original architectural details that offer the perfect canvas for restoration. The property is primed and ready for your vision, whether that's a solid income-producing double or an owner-occupied home with rental income potential. Ideally situated just one block from the Freret corridor, you’ll be steps from popular dining spots, coffee shops, and cocktail lounges. You’re also just minutes from Tulane and Loyola Universities, Audubon Park, St Charles Avenue, and the streetcar line — making this an unbeatable location for both convenience and long-term value. Zoned HU-RD2, this double allows for continued multifamily use or creative redevelopment. Whether you’re looking to renovate and rent or settle in and make it your own, this is an incredible opportunity in one of New Orleans’ most walkable and vibrant neighborhoods. Property located in a flood zone X.

Key facts

  • Uptown
  • Tulane university
  • Tall ceilings

Tags

TALL CEILINGSORIGINAL ARCHITECTURAL DETAILSFRERET NEIGHBORHOODUPTOWNFRERET CORRIDORTULANE UNIVERSITY

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 2 × 2-bed/2.5-bath units multifamily listed at $475k.

Deal economics

  • At list price, monthly cash flow is $37 ($442/yr) — positive. Per door: $18/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $429k (9.8% below list).
  • Recommended offer: $418k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% 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 (-1.4%/yr); 278 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); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $4,286/mo this rent would consume 57% of the median local household income ($90k/yr) (locally 1756% 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 $3k of loan paydown is wiped out by about $14k 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 197 days — a 12% lower offer ($418k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y 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 $299k; list at $475k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1920 — 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 $418,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.90%
Cap rate
6.55%
Cash-on-cash
0.93%
DSCR
1.04
GRM
9.2

CMA / ARV

ARV (median comp)
$585,712
List price
$475,000
Delta
-18.90%
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
2634-36 Joseph St 0.34mi 5/3.5 (+1) 2,560 (-2%) 1mo $275,000 $107 73
2521 Robert St 0.21mi 4/2.5 2,489 (-5%) 10mo $260,000 $104 68
2617 Joseph St 0.30mi 4/2.0 2,540 (-3%) 11mo $485,000 $191 63
2801 Palmer Ave 0.58mi 4/4.0 2,640 (+1%) 15mo $535,000 $203 60
4324 26 Freret St 0.49mi 5/3.0 (+1) 2,522 (-4%) 8mo $240,000 $95 55
2025-27 Calhoun St 0.48mi 4/2.0 2,356 (-10%) 2mo $510,000 $216 51
2700 - 02 Palmer Ave 0.56mi 5/3.0 (+1) 2,555 (-3%) 17mo $625,000 $245 46
2900 General Taylor St 0.70mi 4/4.0 2,322 (-12%) 8mo $387,000 $167 41
2525 27 Marengo St 0.68mi 4/2.5 2,991 (+14%) 1mo $525,000 $176 38
2220 22 Jena St 0.41mi 4/2.0 2,240 (-15%) 15mo $382,000 $171 36
3206 08 Cadiz St 0.68mi 4/2.0 2,418 (-8%) 16mo $233,500 $97 34
2213-15 General Pershing St 0.58mi 4/2.0 2,234 (-15%) 15mo $515,000 $231 28

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
-19.2%
Equity multiple
0.35×
Total profit
$-87,078
Equity at exit
$70,824
10-year hold
IRR
-20.0%
Equity multiple
0.09×
Total profit
$-120,915
Equity at exit
$41,069

Cash invested: $133,000 (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 70115

Rents YoY
-1.4%
Active inventory
278
Price-to-rent
18.5×

Monthly cashflow live

Estimated rent
$4,286 high interval (Pro) →
Mortgage (P&I)
$2,491
Tax est. 1.5%
$594 /mo · $7,125/yr
Insurance
$198
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$900
Net cashflow
$37

Break-even live

Break-even rent $4,239
Max offer price $475,000
Occupancy floor 94%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,286

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
$118,750
Closing costs
$14,250
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
2217 Jefferson Ave Unit none New Orleans, LA 3.0 2.0 2500 $2,500 $1.00 43d 1 0.03mi
2205 Jefferson Ave New Orleans, LA 3.0 2.0 1800 $2,100 $1.17 10d 1 0.04mi
2306 Octavia St New Orleans, LA 3.0 2.0 2254 $2,650 $1.18 3d 1 0.10mi
5516 S Robertson St Unit A New Orleans, LA 3.0 2.5 3614 $2,800 $0.77 43d 1 0.13mi
2229 Joseph St New Orleans, LA 4.0 2.0 1830 $4,000 $2.19 17d 1 0.14mi
5519 S Liberty St New Orleans, LA 3.0 2.0 1800 $2,490 $1.38 23d 1 0.16mi
2625 Jefferson Ave New Orleans, LA 4.0 2.0 2000 $2,600 $1.30 43d 1 0.24mi
2322 Nashville Ave New Orleans, LA 4.0 2.0 2249 $2,750 $1.22 43d 1 0.26mi
5830 Clara St Unit 1 New Orleans, LA 4.0 2.0 2100 $4,500 $2.14 43d 1 0.33mi
2325 State St New Orleans, LA 5.0 3.0 1800 $4,000 $2.22 23d 1 0.35mi
5718 Cucullu St New Orleans, LA 4.0 3.0 1873 $2,500 $1.33 17d 1 0.36mi
4 Cromwell Pl New Orleans, LA 5.0 2.0 2600 $7,000 $2.69 43d 1 0.40mi
5330 Dryades St New Orleans, LA 3.0 2.5 1750 $3,800 $2.17 3d 1 0.41mi
1625 Jefferson Ave New Orleans, LA 3.0 2.0 1954 $2,850 $1.46 3d 1 0.41mi
1625 Jefferson Ave New Orleans, LA 3.0 2.0 1954 $2,850 $1.46 2d 1 0.41mi
2308 Jena St New Orleans, LA 3.0 2.5 2550 $3,300 $1.29 43d 1 0.42mi
2227 29 Joseph St New Orleans, LA 3.0 2.0 1830 $3,800 $2.08 17d 1 0.45mi
2227 29 Joseph St New Orleans, LA 4.0 2.0 1830 $4,000 $2.19 43d 1 0.45mi
2107 Calhoun St New Orleans, LA 3.0 2.0 3300 $2,790 $0.85 43d 1 0.46mi
5512 Saint Charles Ave New Orleans, LA 3.0 2.0 2161 $3,800 $1.76 43d 1 0.47mi
4435 Loyola Ave New Orleans, LA 3.0 2.0 1973 $2,900 $1.47 16d 1 0.47mi
2503 Calhoun St New Orleans, LA 3.0 2.0 1800 $3,000 $1.67 17d 1 0.52mi
2432 Calhoun St New Orleans, LA 4.0 2.0 3300 $4,400 $1.33 17d 1 0.53mi
2432 Calhoun St Unit A New Orleans, LA 3.0 2.0 1983 $4,400 $2.22 21d 1 0.53mi
3112 Upperline St New Orleans, LA 5.0 3.5 2800 $3,650 $1.30 23d 1 0.53mi
2703 Palmer Ave New Orleans, LA 5.0 2.0 2349 $5,500 $2.34 43d 1 0.55mi
2715 Palmer Ave New Orleans, LA 5.0 2.0 2184 $4,900 $2.24 43d 1 0.56mi
2616 Calhoun St New Orleans, LA 4.0 2.5 2850 $2,500 $0.88 43d 1 0.59mi
4818 Carondelet St New Orleans, LA 3.0 2.0 2400 $3,600 $1.50 23d 1 0.60mi
5533 Atlanta St New Orleans, LA 3.0 3.0 2310 $7,000 $3.03 3d 1 0.60mi
2818 Palmer Ave New Orleans, LA 5.0 2.0 1832 $4,900 $2.67 43d 1 0.63mi
1927 Napoleon Ave New Orleans, LA 5.0 2.0 3350 $3,600 $1.07 43d 1 0.63mi
2738 Calhoun St New Orleans, LA 4.0 2.0 1900 $4,800 $2.53 3d 1 0.64mi
1907 Napoleon Ave New Orleans, LA 4.0 2.0 2500 $2,800 $1.12 17d 1 0.65mi
2717 Milan St New Orleans, LA 3.0 1.5 1850 $1,650 $0.89 14d 1 0.66mi
2824 Calhoun St Unit A New Orleans, LA 3.0 2.0 1828 $3,900 $2.13 43d 1 0.67mi
1453 Webster St New Orleans, LA 3.0 3.5 2181 $7,500 $3.44 43d 1 0.68mi
3350 Jena St New Orleans, LA 3.0 2.5 2200 $2,500 $1.14 43d 1 0.69mi
5213 Prytania St New Orleans, LA 3.0 2.0 1815 $3,675 $2.02 43d 1 0.70mi
4442 S Johnson St Unit 4442 New Orleans, LA 4.0 4.5 3000 $4,500 $1.50 11d 1 0.70mi

Listing history 9 events

  1. 2026-06-03
    days on market $475,000 Active 197 DOM
  2. 2026-06-02
    days on market $475,000 Active 196 DOM
  3. 2026-06-01
    days on market $475,000 Active 195 DOM
  4. 2026-05-31
    days on market $475,000 Active 194 DOM
  5. 2025-11-18
    listed $475,000 Active 1338-char remark
    Show marketing remark (1338 chars)

    RENOVATION OPPORTUNITY in coveted Freret neighborhood. Classic camelback double brimming with potential in one of Uptown’s most sought-after neighborhoods. With 4 total bedrooms, 2 full bathrooms, and 2 half bathrooms across two units, this property presents a prime opportunity for investors, renovators, or owner-occupants looking to customize a home in a high-demand area. Each unit features tall ceilings, generous room sizes, and original architectural details that offer the perfect canvas for restoration. The property is primed and ready for your vision, whether that's a solid income-producing double or an owner-occupied home with rental income potential. Ideally situated just one block from the Freret corridor, you’ll be steps from popular dining spots, coffee shops, and cocktail lounges. You’re also just minutes from Tulane and Loyola Universities, Audubon Park, St Charles Avenue, and the streetcar line — making this an unbeatable location for both convenience and long-term value. Zoned HU-RD2, this double allows for continued multifamily use or creative redevelopment. Whether you’re looking to renovate and rent or settle in and make it your own, this is an incredible opportunity in one of New Orleans’ most walkable and vibrant neighborhoods. Property located in a flood zone X.

  6. 2010-02-05
    soldstatus $299,000 307-char remark
    Show marketing remark (307 chars)

    Beautiful Camelback near universities, parks, shopping, and dining. Each unit features a great layout, 2bd/1.5ba, gleaming wood floors, mantles, arches, high ceilings, new kitchen, central air and laundry. Owners unit has large rear porch perfect for entertaining. Overall great condition in great location.

  7. 2009-10-13
    listed $299,000 307-char remark
    Show marketing remark (307 chars)

    Beautiful Camelback near universities, parks, shopping, and dining. Each unit features a great layout, 2bd/1.5ba, gleaming wood floors, mantles, arches, high ceilings, new kitchen, central air and laundry. Owners unit has large rear porch perfect for entertaining. Overall great condition in great location.

  8. 2008-01-31
    soldstatus $170,000
  9. 2007-12-11
    listed $175,000

ⓘ 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 (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 21 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 · 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
$51,432
− Mortgage interest
−$26,607
− Property taxes
−$7,125
− Insurance
−$3,172
− Repairs & maintenance
−$4,115
− Management
−$4,115
− Depreciation
−$13,818
Taxable loss
−$7,520
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,805
After-tax cash flow
$2,247/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)
31,183
Household income
$90,182
Rent vs Own
45.7% rent · 54.3% own
Severe rent burden
1756.0

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 0.58)
Race & ethnicity
White 59% Black 26% Two or more races 8% Hispanic / Latino 7% Asian 3%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 8% Italian 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 2% Other Indo-European 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
▼ -272.08%
Current HPI
287.2138
Rent YoY
▼ -1.42%
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

+171.4% since first listed
5 events — show timeline
  • 2025-11-18 Listed $475,000 GSREIN
  • 2010-02-05 Sold (MLS) $299,000 GSREIN
  • 2009-10-13 Listed $299,000 GSREIN
  • 2008-01-31 Sold (MLS) $170,000 GSREIN
  • 2007-12-11 Listed $175,000 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…