CashFlowRE
Sign in Sign up
1141-43 N Robertson St Multi-family
D Composite 43.17
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$74,000

1141-43 N Robertson St · New Orleans, LA 70116
4 bd · 2.0 ba · 2,190 sqft · MultiFamily public records · 364 Days on market
Built 1920 2,112 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Great lot, great location!

Key facts

  • 2,112 sq ft lot
  • Listed 364 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Zoned HMR-1
  • Exterior features: City lot; Irregularly shaped lot; 25 ft frontage

Interior

  • Interior features: Property is suitable for single-family or multi-family residential use

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/2.0-bath multifamily listed at $74k.

Deal economics

  • At list price, monthly cash flow is $2k ($24k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $74k).
  • Recommended offer: $65k (12.0% below list) — sets the bar for market timing.
  • Cap rate 39.9% 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 flat; 350 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 $3,209/mo this rent would consume 74% of the median local household income ($52k/yr) (locally 1001% 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 $512 of loan paydown is wiped out by about $2k 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 + 0.2% rent growth), your $21k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 364 days — a 12% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 29y ago; this cycle's ask has dropped $18k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $74k implies a 957% 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 $65,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 364 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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?
  7. 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.
  8. 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.
  9. 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
4.34%
Cap rate
39.87%
Cash-on-cash
119.92%
DSCR
6.34
GRM
1.9

CMA / ARV

ARV (on-the-fly)
$264,990
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1124-1126 Henriette Delille St 0.26mi 4/2.0 2,071 (-5%) 2mo $157,000 $76 77
1722 24 St Ann St 0.31mi 4/3.5 2,240 (+2%) 1mo $410,000 $183 75
1128-1130 Henriette Delille St 0.25mi 4/2.0 2,020 (-8%) 8mo $157,000 $78 69
1432-1434 Ursulines Ave 0.11mi 4/1.0 1,888 (-14%) 6mo $228,000 $121 63
1614 16 Annette St 0.55mi 4/2.0 1,998 (-9%) 4mo $120,000 $60 56
1705 07 Pauger St 0.53mi 4/2.0 2,022 (-8%) 8mo $502,500 $249 56
2117 19 Marais St 0.70mi 4/2.0 2,084 (-5%) 5mo $295,000 $142 56
1428-1430 Chartres St 0.70mi 4/3.0 2,011 (-8%) 1mo $556,000 $276 48
1923-25 Pauger St 0.56mi 4/2.0 1,879 (-14%) 4mo $70,000 $37 47
1810 Allen St 0.61mi 4/4.0 2,390 (+9%) 4mo $265,000 $111 45
1932-34 Dauphine St 0.60mi 3/3.0 (-1) 1,990 (-9%) 6mo $625,000 $314 43
2601 03 St Ann St 0.74mi 4/2.0 1,946 (-11%) 5mo $220,000 $113 42

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 · 0.18% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.16×
Total profit
$106,861
Equity at exit
$11,034
10-year hold
IRR
Equity multiple
11.78×
Total profit
$223,320
Equity at exit
$6,398

Cash invested: $20,720 (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 70116

Home prices YoY
-34.5%
Rents YoY
0.2%
Active inventory
350
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$3,209 high interval (Pro) →
Mortgage (P&I)
$388
Tax from tax record
$45 /mo · $545/yr
Insurance
$31
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$674
Net cashflow
$2,004

Break-even live

Break-even rent $672
Max offer price $74,000
Occupancy floor 33%

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
$18,500
Closing costs
$2,220
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
1433 Esplanade Ave New Orleans, LA 3.0 2.0 2411 $5,000 $2.07 2d 1 0.15mi
1021 Henriette Delille St New Orleans, LA 3.0 2.0 2012 $2,250 $1.12 17d 1 0.23mi
1247 Kerlerec St New Orleans, LA 3.0 2.0 1500 $2,500 $1.67 44d 1 0.28mi
1245 Kerlerec St New Orleans, LA 3.0 2.0 1500 $2,500 $1.67 44d 1 0.28mi
1000 Saint Philip St New Orleans, LA 3.0 2.5 2650 $4,800 $1.81 44d 1 0.38mi
811 Burgundy St New Orleans, LA 4.0 2.5 2059 $5,000 $2.43 44d 1 0.44mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 3d 1 0.45mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 3d 1 0.45mi
618 N Rampart St #204 New Orleans, LA 3.0 2.5 1904 $4,500 $2.36 44d 1 0.49mi
839 Dumaine St New Orleans, LA 3.0 4.0 2740 $6,500 $2.37 44d 1 0.49mi
1860 Burgundy St New Orleans, LA 4.0 4.0 3000 $3,500 $1.17 23d 1 0.51mi
324 N Roman St New Orleans, LA 3.0 3.0 2100 $2,500 $1.19 44d 1 0.60mi
2331 Columbus St New Orleans, LA 3.0 1.0 1976 $1,850 $0.94 23d 1 0.67mi
751 Chartres St New Orleans, LA 2.0–3.0 2.0 1461 $3,450 $2.36 44d 1 0.69mi
527 Saint Ann St Unit 3 New Orleans, LA 3.0 2.0 1687 $3,500 $2.07 44d 1 0.73mi
515 Saint Ann St Unit 3 New Orleans, LA 3.0 2.0 1644 $3,600 $2.19 44d 1 0.74mi
939 Iberville St New Orleans, LA 1.0–3.0 1.0 1502 $3,800 $2.53 12d 7 0.78mi
810 Bienville St New Orleans, LA 1.0–3.0 1.0–2.0 995 $2,688 $2.70 3d 9 0.79mi
1936 N Johnson St Unit 36 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 23d 1 0.80mi
1938 N Johnson St Unit 38 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 23d 1 0.80mi
1011 Canal St Unit 1513939P New Orleans, LA 4.0 4.0 1765 $11,253 $6.38 23d 1 0.81mi
1011 Canal St Unit 1513926P New Orleans, LA 1.0–4.0 1.0–4.0 1016 $12,077 $11.88 1d 2 0.81mi
535 Decatur St Unit 3 New Orleans, LA 3.0 2.0 1600 $2,800 $1.75 12d 1 0.83mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $4,154 $2.63 3d 2 0.85mi
2320 N Rampart St New Orleans, LA 3.0 3.0 2317 $3,700 $1.60 44d 1 0.85mi
1837 Touro St New Orleans, LA 3.0 1.0 1994 $2,000 $1.00 23d 1 0.86mi
1831 N Miro St New Orleans, LA 3.0 2.0 1882 $2,500 $1.33 44d 1 0.87mi
2731 Saint Philip St Unit 2733 New Orleans, LA 4.0 2.0 2000 $2,600 $1.30 23d 1 0.88mi
2664 Lepage St New Orleans, LA 3.0 2.0 1750 $2,725 $1.56 44d 1 0.94mi
2920 Pauger St New Orleans, LA 4.0 2.0 1882 $1,995 $1.06 23d 1 0.99mi
1466 N White St New Orleans, LA 3.0 1.5 1500 $2,250 $1.50 3d 1 1.05mi
800 Gravier St Unit 1272312P New Orleans, LA 2.0–4.0 2.0–4.0 1673 $6,169 $3.69 14d 2 1.07mi
2738 Bienville St New Orleans, LA 4.0 3.0 1671 $2,200 $1.32 23d 1 1.08mi
2107 Elysian Fields Ave New Orleans, LA 4.0 2.0 1794 $1,650 $0.92 3d 1 1.08mi
822 Perdido St Unit 1272370P New Orleans, LA 1.0–5.0 1.0–5.0 1447 $5,974 $4.13 3d 4 1.14mi
431 Gravier St Ste 4 New Orleans, LA 3.0 2.0 2100 $3,700 $1.76 44d 1 1.15mi
419 Carondelet St Unit PHB New Orleans, LA 3.0 2.5 2546 $5,700 $2.24 3d 1 1.16mi
326 S Dorgenois St Unit 326 New Orleans, LA 4.0 3.0 1510 $2,300 $1.52 2d 1 1.17mi
3024 Esplanade Ave New Orleans, LA 3.0 2.5 2300 $4,500 $1.96 44d 1 1.18mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 23d 1 1.19mi

Listing history 14 events

  1. 2026-06-18
    days on market $74,000 Active 364 DOM
  2. 2026-06-17
    days on market $74,000 Active 363 DOM
  3. 2026-06-16
    days on market $74,000 Active 362 DOM
  4. 2026-06-15
    days on market $74,000 Active 361 DOM
  5. 2026-06-13
    days on market $74,000 Active 359 DOM
  6. 2026-06-10
    days on market $74,000 Active 356 DOM
  7. 2026-06-09
    days on market $74,000 Active 355 DOM
  8. 2026-06-08
    days on market $74,000 Active 354 DOM
  9. 2026-06-07
    days on market $74,000 Active 353 DOM
  10. 2026-06-05
    days on market $74,000 Active 350 DOM
  11. 2026-06-03
    days on market $74,000 Active 349 DOM
  12. 2026-06-02
    days on market $74,000 Active 348 DOM
  13. 2026-06-02
    remarks 26-char remark
  14. 2026-06-02
    listed $74,000 Active 347 DOM

ⓘ 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
$545 · $45/mo
Projected year-2 tax
$545 · $45/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 · 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
$38,505
− Mortgage interest
−$4,145
− Property taxes
−$545
− Insurance
−$1,168
− Repairs & maintenance
−$3,080
− Management
−$3,080
− Depreciation
−$2,153
Taxable income
$24,334
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,840
After-tax cash flow
$18,210/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)
10,404
Household income
$52,306
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
1001.0

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 0.63)
Race & ethnicity
White 45% Black 40% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 1% Cuban 3%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 2%

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
▼ -144.83%
Current HPI
275.5453
Rent YoY
▲ 0.18%
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

+647.5% since first listed
11 events — show timeline
  • 2026-06-01 Price Changed $74,000 AcadianaMLS
  • 2026-06-01 Price Changed $74,000 GSREIN
  • 2025-07-07 Price Changed $79,000 AcadianaMLS
  • 2025-07-07 Price Changed $79,000 GSREIN
  • 2025-06-24 Price Changed $85,000 AcadianaMLS
  • 2025-06-24 Price Changed $85,000 GSREIN
  • 2025-06-19 Listed $92,500 GSREIN
  • 2025-06-19 Listed $92,500 AcadianaMLS
  • 1997-04-22 Sold (MLS) $7,000 GSREIN
  • 1997-02-25 Listed $9,900 AcadianaMLS
  • 1997-02-25 Listed $9,900 GSREIN

Property tax history

+20.0%/yr

Latest (2026): $545 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…