CashFlowRE
Sign in Sign up
2317 Seminole Pl
B Composite 72.65
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 +12.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$112,500

2317 Seminole Pl · New Orleans, LA 70125
2 bd · 1.0 ba · 0 sqft · SingleFamily public records · 145 Days on market
Built 2021 Est $125k · 10% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property features exceptional value in a well-located New Orleans neighborhood. This newly built, move-in-ready home features an open layout, modern finishes, a bright kitchen, and comfortable bedroom spaces--all designed for easy living. With its clean design, efficient footprint, and unbeatable price point, this property is perfect for first-time buyers, downsizers, or investors seeking strong long-term potential. Don't miss this rare opportunity to own quality new construction at an incredible price.

Key facts

  • Bright kitchen
  • Efficient footprint
  • Clean design

Tags

OPEN LAYOUTMODERN FINISHESBRIGHT KITCHENCOMFORTABLE BEDROOM SPACESCLEAN DESIGNEFFICIENT FOOTPRINT

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-bed/1.0-bath single-family listed at $112k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $112k).
  • Recommended offer: $99k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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 flat; 217 active listings in the ZIP; 40 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).
  • This rent runs 33% of the median local income ($61k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $778 of loan paydown is wiped out by about $3k 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 145 days — a 12% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $12k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 145 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.48%
Cap rate
12.05%
Cash-on-cash
20.55%
DSCR
1.91
GRM
5.6

CMA / ARV

ARV (median comp)
$125,084
List price
$112,500
Delta
-10.06%
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
2317 Seminole Pl 0.00mi 2/1.0 828 0mo $97,000 $117 87
2814 Second St 0.32mi 3/3.5 (+1) 1,805 0mo $255,000 $141 57
3920 Delachaise St 0.57mi 3/2.0 (+1) 1,544 1mo $90,000 $58 51
2223 Josephine St 0.67mi 3/2.0 (+1) 1,792 0mo $175,000 $98 47
4017 Elba St 0.64mi 3/2.0 (+1) 2,148 2mo $162,500 $76 46
4119 Walmsley Ave 0.72mi 3/2.0 (+1) 1,596 1mo $427,750 $268 44
4311 S Miro St 0.65mi 3/2.5 (+1) 2,366 3mo $575,000 $243 44
3625 Napoleon Ave 0.68mi 2/4.0 1,935 0mo $179,500 $93 44
4307 S Miro St 0.64mi 3/2.5 (+1) 2,366 5mo $560,000 $237 43
4119 Clara St 0.73mi 3/2.0 (+1) 1,404 2mo $400,000 $285 42
2321 Seventh St 0.75mi 3/2.0 (+1) 1,425 2mo $325,000 $228 42
2315 4th St 0.66mi 3/3.0 (+1) 1,900 4mo $275,000 $145 40

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
-13.2%
Equity multiple
0.54×
Total profit
$-14,477
Equity at exit
$16,774
10-year hold
IRR
-10.2%
Equity multiple
0.47×
Total profit
$-16,781
Equity at exit
$9,727

Cash invested: $31,500 (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 70125

Home prices YoY
-16.3%
Rents YoY
0.7%
Active inventory
217
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,667 high interval (Pro) →
Mortgage (P&I)
$590
Tax est. 1.5%
$141 /mo · $1,688/yr
Insurance
$47
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$113

Break-even live

Break-even rent $1,524
Max offer price $112,500
Occupancy floor 88%

Sensitivity live

Price -10% $191 -5% $152 +0% $113 +5% $74 +10% $35
Rent -10% $-19 -5% $47 +0% $113 +5% $179 +10% $245
Rate -1.0pp $170 -0.5pp $141 base $113 +0.5pp $84 +1.0pp $54

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
$28,125
Closing costs
$3,375
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
2341 S Roman St Unit U New Orleans, LA 3.0 2.0 1000 $1,850 $1.85 24d 1 0.06mi
3218 Jackson Ave New Orleans, LA 3.0 2.0 1267 $1,750 $1.38 24d 1 0.06mi
3204 2nd St New Orleans, LA 3.0 2.0 850 $1,295 $1.52 24d 1 0.14mi
3122 2nd St New Orleans, LA 3.0 3.0 1206 $2,075 $1.72 24d 1 0.15mi
3120 Second St New Orleans, LA 3.0 3.0 1256 $2,050 $1.63 24d 1 0.15mi
3108 Second St New Orleans, LA 3.0 3.0 1216 $2,100 $1.73 4d 1 0.16mi
2516 S Derbigny St New Orleans, LA 1.0 1.0 $1,500 12d 1 0.19mi
3322 Third St New Orleans, LA 3.0 2.0 950 $1,450 $1.53 24d 1 0.20mi
2614 S Johnson St New Orleans, LA 3.0 2.0 1536 $2,079 $1.35 15d 1 0.22mi
2615 S Johnson St New Orleans, LA 2.0 1.0 1200 $1,400 $1.17 24d 1 0.23mi
2615 S Johnson St New Orleans, LA 2.0 1.0 1200 $1,350 $1.12 17d 1 0.23mi
2617 S Johnson St New Orleans, LA 2.0 1.0 1500 $1,300 $0.87 24d 1 0.23mi
2620 S Galvez St Apt 2B New Orleans, LA 3.0 1.0 1000 $1,100 $1.10 17d 1 0.25mi
2628 S Derbigny St New Orleans, LA 3.0 1.0 900 $1,500 $1.67 4d 1 0.25mi
3632 First St Unit A New Orleans, LA 3.0 2.0 950 $1,850 $1.95 12d 1 0.27mi
3632 First St Unit B New Orleans, LA 3.0 2.0 950 $1,750 $1.84 12d 1 0.27mi
2606 S Miro St New Orleans, LA 3.0 2.0 1450 $2,016 $1.39 24d 1 0.28mi
2821 1st St New Orleans, LA 3.0 2.0 $2,200 24d 1 0.28mi
2823 First St New Orleans, LA 3.0 2.0 $2,000 24d 1 0.29mi
3517 4th St New Orleans, LA 2.0 1.0 691 $1,200 $1.74 24d 1 0.29mi
2822 Martin L King Bl New Orleans, LA 1.0 1.0 715 $1,190 $1.66 24d 1 0.30mi
2814 Josephine St Unit B New Orleans, LA 2.0 1.0 800 $1,149 $1.44 24d 1 0.30mi
2809 First St Unit C New Orleans, LA 1.0 1.0 680 $1,050 $1.54 15d 1 0.30mi
2818 Saint Andrew St New Orleans, LA 2.0 1.0 900 $1,550 $1.72 24d 1 0.31mi
2213 Clara St New Orleans, LA 1.0 1.0 750 $900 $1.20 12d 1 0.31mi
2702 Felicity St Unit 4 New Orleans, LA 1.0 1.0 1734 $825 $0.48 4d 1 0.32mi
3617 Fourth St Unit A New Orleans, LA 3.0 2.0 1225 $1,995 $1.63 17d 1 0.33mi
2722 Martin L King Bl New Orleans, LA 3.0 2.5 1350 $1,800 $1.33 24d 1 0.35mi
2833 S Derbigny St New Orleans, LA 3.0 2.0 1500 $1,795 $1.20 24d 1 0.36mi
1407 Magnolia St New Orleans, LA 3.0 2.0 1824 $1,500 $0.82 24d 1 0.39mi
3230 Toledano St New Orleans, LA 3.0 2.0 950 $1,750 $1.84 24d 1 0.39mi
2528 Martin Luther King Junior Blvd New Orleans, LA 1.0 1.0 600 $1,200 $2.00 4d 1 0.46mi
2526 Martin Luther King Junior Blvd New Orleans, LA 3.0 2.0 1200 $2,200 $1.83 4d 1 0.46mi
3208 Louisiana Avenue Pkwy New Orleans, LA 3.0 2.0 1391 $1,900 $1.37 17d 1 0.48mi
3212 Louisiana Avenue Pkwy Unit A New Orleans, LA 2.0 1.0 1209 $1,795 $1.48 3d 1 0.48mi
3713 Louisiana Avenue Pkwy New Orleans, LA 2.0 1.0 1000 $1,600 $1.60 4d 1 0.48mi
3712 Toledano St New Orleans, LA 2.0 2.0 750 $1,400 $1.87 15d 1 0.49mi
2503 First St New Orleans, LA 2.0 1.0 741 $1,200 $1.62 4d 1 0.49mi
2503 First St New Orleans, LA 2.0 1.0 741 $1,200 $1.62 3d 1 0.49mi
3013 Louisiana Avenue Pkwy Unit 2 New Orleans, LA 1.0 1.0 550 $1,200 $2.18 24d 1 0.50mi

Listing history 19 events

  1. 2026-06-15
    days on market $112,500 Active 145 DOM
  2. 2026-06-13
    days on market $112,500 Active 143 DOM
  3. 2026-06-10
    days on market $112,500 Active 140 DOM
  4. 2026-06-09
    days on market $112,500 Active 139 DOM
  5. 2026-06-08
    days on market $112,500 Active 138 DOM
  6. 2026-06-07
    days on market $112,500 Active 137 DOM
  7. 2026-06-05
    days on market $112,500 Active 134 DOM
  8. 2026-06-03
    days on market $112,500 Active 133 DOM
  9. 2026-06-02
    days on market $112,500 Active 132 DOM
  10. 2026-06-01
    days on market $112,500 Active 131 DOM
  11. 2026-05-31
    days on market $112,500 Active 130 DOM
  12. 2026-03-31
    price $112,500 508-char remark
    Show marketing remark (519 chars)

    Property features exceptional value in a well-located New Orleans neighborhood. This newly built, move-in-ready home features an open layout, modern finishes, a bright kitchen, and comfortable bedroom spaces—all designed for easy living. With its clean design, efficient footprint, and unbeatable price point, this property is perfect for first-time buyers, downsizers, or investors seeking strong long-term potential. Don’t miss this rare opportunity to own quality new construction at an incredible price.

  13. 2026-03-31
    price $112,500 519-char remark
    Show marketing remark (519 chars)

    Property features exceptional value in a well-located New Orleans neighborhood. This newly built, move-in-ready home features an open layout, modern finishes, a bright kitchen, and comfortable bedroom spaces—all designed for easy living. With its clean design, efficient footprint, and unbeatable price point, this property is perfect for first-time buyers, downsizers, or investors seeking strong long-term potential. Don’t miss this rare opportunity to own quality new construction at an incredible price.

  14. 2026-01-19
    listed $125,000 Active 508-char remark
    Show marketing remark (519 chars)

    Property features exceptional value in a well-located New Orleans neighborhood. This newly built, move-in-ready home features an open layout, modern finishes, a bright kitchen, and comfortable bedroom spaces—all designed for easy living. With its clean design, efficient footprint, and unbeatable price point, this property is perfect for first-time buyers, downsizers, or investors seeking strong long-term potential. Don’t miss this rare opportunity to own quality new construction at an incredible price.

  15. 2026-01-19
    listed $125,000 Active 519-char remark
    Show marketing remark (519 chars)

    Property features exceptional value in a well-located New Orleans neighborhood. This newly built, move-in-ready home features an open layout, modern finishes, a bright kitchen, and comfortable bedroom spaces—all designed for easy living. With its clean design, efficient footprint, and unbeatable price point, this property is perfect for first-time buyers, downsizers, or investors seeking strong long-term potential. Don’t miss this rare opportunity to own quality new construction at an incredible price.

  16. 2025-12-02
    listed $125,000 Active
  17. 2017-11-28
    historical
  18. 2017-09-16
    listed $30,000 Active
  19. 2017-09-15
    listed $30,000

ⓘ 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 AE · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥108°F today · 18 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
$20,003
− Mortgage interest
−$6,302
− Property taxes
−$1,688
− Insurance
−$5,681
− Repairs & maintenance
−$1,600
− Management
−$1,600
− Depreciation
−$3,273
Taxable loss
−$140
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$34
After-tax cash flow
$1,388/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)
17,821
Household income
$61,174
Rent vs Own
53.3% rent · 46.7% own
Severe rent burden
1270.0

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
Black 51% White 32% Hispanic / Latino 9% Two or more races 9% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Romanian 1% Slovak 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 1% Chinese 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
▼ -49.68%
Current HPI
255.5998
Rent YoY
▲ 0.73%
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

+275.0% since first listed
8 events — show timeline
  • 2026-03-31 Price Changed $112,500 AcadianaMLS
  • 2026-03-31 Price Changed $112,500 GSREIN
  • 2026-01-19 Listed $125,000 GSREIN
  • 2026-01-19 Listed $125,000 AcadianaMLS
  • 2025-12-02 Listed $125,000 AcadianaMLS
  • 2017-11-28 Listing Removed GSREIN
  • 2017-09-16 Listed $30,000 GSREIN
  • 2017-09-15 Listed $30,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…