CashFlowRE
Sign in Sign up
7565 Mercier St
B- Composite 68.13
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$75,000

7565 Mercier St · New Orleans, LA 70128
4 bd · 2.0 ba · 2,700 sqft · Other · 133 Days on market
Built 1998 $28/sqft · 72% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor opportunity. Two-story corner property with recent updates including a new roof, new windows, and updated interior plumbing. Property is being sold AS IS. Seller is motivated. All measurements and information are deemed reliable but not guaranteed. Buyer to verify. Seller is selling Lots 26-27 only with the existing house (approx. 50 x 120).

Key facts

  • New roof
  • New windows
  • Parking

Tags

TWO STORY CORNER PROPERTYNEW ROOFNEW WINDOWSUPDATED INTERIOR PLUMBING

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 other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $894 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.6% 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: 105 active listings in the ZIP; 8 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 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 + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $10k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
2.41%
Cap rate
20.60%
Cash-on-cash
51.08%
DSCR
3.27
GRM
3.5

CMA / ARV

ARV (median comp)
$265,692
List price
$75,000
Delta
-71.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.9%
Equity multiple
3.13×
Total profit
$44,820
Equity at exit
$11,183
10-year hold
IRR
54.5%
Equity multiple
6.36×
Total profit
$112,497
Equity at exit
$6,485

Cash invested: $21,000 (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 70128

Home prices YoY
-5.9%
Active inventory
105
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,810 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$111 /mo · $1,332/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$894

Break-even live

Break-even rent $678
Max offer price $75,000
Occupancy floor 46%

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
$18,750
Closing costs
$2,250
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10951 Roger Dr Unit B New Orleans, LA 3.0 2.5 2048 $1,850 $0.90 23d 1 0.52mi
5754 Louis Prima Dr E New Orleans, LA 3.0 2.5 2069 $2,195 $1.06 23d 1 1.08mi
7201 Salem Dr New Orleans, LA 3.0 2.5 1764 $1,650 $0.94 23d 1 1.36mi
8936 Curran Blvd New Orleans, LA 3.0 2.0 2050 $1,575 $0.77 21d 1 1.37mi
7202 Salem Dr New Orleans, LA 3.0 2.5 1995 $1,750 $0.88 23d 1 1.39mi
6972 Bundy Rd New Orleans, LA 3.0 2.5 2048 $1,500 $0.73 23d 1 1.40mi
6951 Salem Dr New Orleans, LA 3.0 2.5 1900 $1,875 $0.99 23d 1 1.43mi
7063 Boston Dr New Orleans, LA 4.0 2.5 1750 $1,900 $1.09 16d 1 1.46mi

Listing history 20 events

  1. 2026-06-18
    days on market $75,000 Active 133 DOM
  2. 2026-06-17
    days on market $75,000 Active 132 DOM
  3. 2026-06-16
    days on market $75,000 Active 131 DOM
  4. 2026-06-15
    days on market $75,000 Active 130 DOM
  5. 2026-06-13
    days on market $75,000 Active 128 DOM
  6. 2026-06-10
    days on market $75,000 Active 125 DOM
  7. 2026-06-09
    days on market $75,000 Active 124 DOM
  8. 2026-06-08
    days on market $75,000 Active 123 DOM
  9. 2026-06-07
    days on market $75,000 Active 122 DOM
  10. 2026-06-05
    days on market $75,000 Active 119 DOM
  11. 2026-06-03
    days on market $75,000 Active 118 DOM
  12. 2026-06-02
    days on market $75,000 Active 117 DOM
  13. 2026-06-01
    days on market $75,000 Active 116 DOM
  14. 2026-05-31
    days on market $75,000 Active 115 DOM
  15. 2026-05-14
    price $75,000 352-char remark
    Show marketing remark (358 chars)

    Investor opportunity. Two-story corner property with recent updates including a new roof, new windows, and updated interior plumbing. Property is being sold AS IS. Seller is motivated. All measurements and information are deemed reliable but not guaranteed. Buyer to verify. Seller is selling Lots 26–27 only with the existing house (approx. 50 x 120).

  16. 2026-05-14
    price $75,000 358-char remark
    Show marketing remark (358 chars)

    Investor opportunity. Two-story corner property with recent updates including a new roof, new windows, and updated interior plumbing. Property is being sold AS IS. Seller is motivated. All measurements and information are deemed reliable but not guaranteed. Buyer to verify. Seller is selling Lots 26–27 only with the existing house (approx. 50 x 120).

  17. 2026-01-20
    listed $85,000 Active 352-char remark
    Show marketing remark (358 chars)

    Investor opportunity. Two-story corner property with recent updates including a new roof, new windows, and updated interior plumbing. Property is being sold AS IS. Seller is motivated. All measurements and information are deemed reliable but not guaranteed. Buyer to verify. Seller is selling Lots 26–27 only with the existing house (approx. 50 x 120).

  18. 2026-01-20
    listed $85,000 Active 358-char remark
    Show marketing remark (358 chars)

    Investor opportunity. Two-story corner property with recent updates including a new roof, new windows, and updated interior plumbing. Property is being sold AS IS. Seller is motivated. All measurements and information are deemed reliable but not guaranteed. Buyer to verify. Seller is selling Lots 26–27 only with the existing house (approx. 50 x 120).

  19. 2022-10-13
    listed $79,000
  20. 1998-08-28
    soldstatus $63,000

ⓘ 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
$1,332 · $111/mo
Projected year-2 tax
$1,332 · $111/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,714
− Mortgage interest
−$4,201
− Property taxes
−$1,332
− Insurance
−$375
− Repairs & maintenance
−$1,737
− Management
−$1,737
− Depreciation
−$2,182
Taxable income
$10,150
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,436
After-tax cash flow
$8,291/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
City population
338,817
Population (ZIP)
22,973

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 (86%)
Race & ethnicity
Black 86% Asian 5% White 4% Two or more races 3%
Foreign-born
4% · Vietnam, Canada
Languages at home
95% English-only · Vietnamese 4% Spanish 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
▼ -15.51%
Current HPI
247.7131
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+19.0% since first listed
6 events — show timeline
  • 2026-05-14 Price Changed $75,000 AcadianaMLS
  • 2026-05-14 Price Changed $75,000 GSREIN
  • 2026-01-20 Listed $85,000 GSREIN
  • 2026-01-20 Listed $85,000 AcadianaMLS
  • 2022-10-13 Listed $79,000 AcadianaMLS
  • 1998-08-28 Sold (Public Records) $63,000 Public Records

Property tax history

+9.3%/yr

Latest (2026): $1,332 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…