CashFlowRE
Sign in Sign up
4837-39 Burgundy St Multi-family
B Composite 74.75
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Schools +1.6/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$149,900

4837-39 Burgundy St · New Orleans, LA 70117
5 bd · 2.0 ba · 1,983 sqft · MultiFamily · 352 Days on market
Poor condition 4,791 sqft lot $76/sqft · 29% below area Est $212k · 29% under ↓ 9% since listing

🖨 Deal sheet (PDF) 📄 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

Welcome to an exceptional opportunity in the highly desirable Holy Cross neighborhood of New Orleans! This gutted duplex, ripe for renovation, offers endless possibilities for customization and investment. Nestled in a vibrant community known for its historic charm and close-knit feel, this property stands as a blank canvas awaiting your vision. Boasting a prime location, you'll be within walking distance of the scenic Mississippi River, local parks, and the bustling cultural scenes of the Bywater and Marigny districts. Whether you envision a stunning single-family home, a lucrative rental property, or a combination of both, this duplex offers the flexibility to create your dream living space. Don't miss your chance to own a piece of Holy Cross history and make your mark on this charming neighborhood. Contact me today to schedule a showng!

Key facts

  • Walking distance
  • Gutted duplex
  • Prime location

Tags

GUTTED DUPLEXPRIME LOCATIONWALKING DISTANCESCENIC MISSISSIPPI RIVERLOCAL PARKSBYWATER AND MARIGNY DISTRICTS

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 5-bed/2.0-bath multifamily listed at $150k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.3% 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; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,897/mo this rent would consume 76% 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 $1k of loan paydown is wiped out by about $4k 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 + 2.5% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 352 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 352 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 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
1.93%
Cap rate
16.32%
Cash-on-cash
35.82%
DSCR
2.59
GRM
4.3

CMA / ARV

ARV (median comp)
$212,248
List price
$149,900
Delta
-29.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4731 33 Dauphine St 0.11mi 4/2.0 (-1) 1,985 (+0%) 12mo $300,000 $151 80
4716-18 Burgundy St 0.11mi 4/2.0 (-1) 1,934 (-2%) 11mo $283,600 $147 77
1135 37 Deslonde St 0.20mi 6/2.0 (+1) 2,132 (+8%) 7mo $215,000 $101 67
901 03 Jourdan Ave 0.05mi 4/2.0 (-1) 1,767 (-11%) 18mo $120,000 $68 60
1008 10 Charbonnet St 0.63mi 6/2.0 (+1) 2,016 (+2%) 16mo $46,000 $23 50
1205 07 Deslonde St 0.22mi 6/2.0 (+1) 1,704 (-14%) 14mo $125,000 $73 49
1310 12 Lesseps St 0.60mi 6/2.0 (+1) 2,125 (+7%) 16mo $435,000 $205 41
4023 25 Dauphine St 0.65mi 4/3.5 (-1) 2,168 (+9%) 11mo $489,000 $226 34
5717 19 Royal St 0.63mi 4/2.0 (-1) 1,716 (-14%) 14mo $175,000 $102 32

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
28.7%
Equity multiple
2.19×
Total profit
$49,868
Equity at exit
$22,351
10-year hold
IRR
35.8%
Equity multiple
4.22×
Total profit
$135,046
Equity at exit
$12,961

Cash invested: $41,972 (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
8.6×

Monthly cashflow live

Estimated rent
$2,897 high interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$608
Net cashflow
$1,186

Break-even live

Break-even rent $1,395
Max offer price $149,900
Occupancy floor 54%

Sensitivity live

Price -10% $1,290 -5% $1,238 +0% $1,186 +5% $1,134 +10% $1,083
Rent -10% $957 -5% $1,072 +0% $1,186 +5% $1,301 +10% $1,415
Rate -1.0pp $1,262 -0.5pp $1,224 base $1,186 +0.5pp $1,147 +1.0pp $1,108

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

UnitsBedsBathsEst. rent
Total (2 units) $2,897

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
$37,475
Closing costs
$4,497
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 24d 1 0.47mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 24d 1 0.48mi
1314 Lamanche St New Orleans, LA 4.0 1.0 1300 $2,100 $1.62 16d 1 0.67mi
5624-5626 Saint Claude ST New Orleans, LA 4.0 3.0 1521 $2,300 $1.51 24d 1 1.12mi
1824 Saint Maurice Ave New Orleans, LA 4.0 2.0 1500 $1,500 $1.00 24d 1 1.17mi
2019 Gallier St New Orleans, LA 4.0 2.0 1400 $2,200 $1.57 24d 1 1.25mi

Listing history 2 events

  1. 2025-06-09
    listed $149,900 Active 851-char remark
    Show marketing remark (851 chars)

    Welcome to an exceptional opportunity in the highly desirable Holy Cross neighborhood of New Orleans! This gutted duplex, ripe for renovation, offers endless possibilities for customization and investment. Nestled in a vibrant community known for its historic charm and close-knit feel, this property stands as a blank canvas awaiting your vision. Boasting a prime location, you'll be within walking distance of the scenic Mississippi River, local parks, and the bustling cultural scenes of the Bywater and Marigny districts. Whether you envision a stunning single-family home, a lucrative rental property, or a combination of both, this duplex offers the flexibility to create your dream living space. Don't miss your chance to own a piece of Holy Cross history and make your mark on this charming neighborhood. Contact me today to schedule a showng!

  2. 2024-05-15
    listed $165,000 Active

ⓘ 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 ≥108°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 · 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
$34,764
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$1,547
− Repairs & maintenance
−$2,781
− Management
−$2,781
− Depreciation
−$4,361
Taxable income
$12,649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,036
After-tax cash flow
$11,199/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.

Condition & rehab AI · 12 photos

Poor 20/100 Gut rehab

This gutted duplex requires extensive renovation, including exterior siding, interior framing, and HVAC systems, to become move-in ready. Significant structural work is needed to restore the property's value.

Repairs flagged

  • Major Exterior siding — Severe damage and weathering
  • Major Interior framing — Significant structural work needed
  • Major Exposed concrete floor — Needs replacement
  • Major Exposed windows — Structural work required
  • Major Exposed HVAC components — Structural work needed

Value-add opportunities

  • Both Exterior siding replacement — Improves curb appeal and property value
  • Both Interior framing and drywall installation — Restores structural integrity and creates livable spaces
  • Both Concrete floor replacement — Enhances living space and safety
  • Both Window installation — Restores structural integrity and improves energy efficiency
  • Both HVAC system installation — Enhances comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Severe damage and weathering Major $15,000–50,000
Interior framing · Significant structural work needed Major $15,000–50,000
Exposed concrete floor · Needs replacement Major $15,000–50,000
Exposed windows · Structural work required Major $15,000–50,000
Exposed HVAC components · Structural work needed Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both Exterior siding replacement — Improves curb appeal and property value
  • Both Interior framing and drywall installation — Restores structural integrity and creates livable spaces
  • Both Concrete floor replacement — Enhances living space and safety
  • Both Window installation — Restores structural integrity and improves energy efficiency
  • Both HVAC system installation — Enhances comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-9.2% since first listed
2 events — show timeline
  • 2025-06-09 Listed $149,900 AcadianaMLS
  • 2024-05-15 Listed $165,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…