CashFlowRE
Sign in Sign up
4728 30 St. Peter St Duplex
D Composite 44.44
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 +16.0/30.0
  • ARV discount +8.9/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.0/10.0
  • 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

$549,000

4728 30 St. Peter St · New Orleans, LA 70119
6 bd · 3.0 ba · 4,199 sqft · MultiFamily public records · 52 Days on market
Built 1927 $131/sqft · at area comps Est $566k · at est.

🖨 Deal sheet (PDF) 📄 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

Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities--ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home's historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

Key facts

  • Historic tri-plex
  • Private balconies
  • Soaring ceilings

Tags

HISTORIC TRI-PLEXORIGINAL HARDWOOD FLOORSSOARING CEILINGSDECORATIVE FIREPLACESSTAINED-GLASS WINDOWSPRIVATE BALCONIES

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 × 3-bed/?-bath units multifamily listed at $549k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/yr) — positive. Per door: $104/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 $494k (10.0% below list).
  • Recommended offer: $494k (10.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.2%/yr); 381 active listings in the ZIP; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $4,939/mo this rent would consume 112% of the median local household income ($53k/yr) (locally 3381% 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 $4k of loan paydown is wiped out by about $16k 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 52 days — a 3% lower offer ($533k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $50k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $549k implies a 1272% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $493,900 (10.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 10% 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 1927 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
6.89%
Cash-on-cash
2.14%
DSCR
1.10
GRM
9.3

CMA / ARV

ARV (median comp)
$566,440
List price
$549,000
Delta
-3.08%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
633-35 N Carrollton Ave 0.54mi 7/4.5 (+1) 3,943 (-6%) 14mo $720,000 $183 42
4523-25 Iberville St 0.33mi 7/4.0 (+1) 3,624 (-14%) 17mo $400,000 $110 39
124 N Solomon St 0.53mi 5/5.0 (-1) 3,796 (-10%) 12mo $494,000 $130 36

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
-17.1%
Equity multiple
0.41×
Total profit
$-90,175
Equity at exit
$81,858
10-year hold
IRR
-15.6%
Equity multiple
0.24×
Total profit
$-117,349
Equity at exit
$47,467

Cash invested: $153,720 (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 70119

Home prices YoY
-34.8%
Rents YoY
-0.2%
Active inventory
381
Price-to-rent
18.5×

Monthly cashflow live

Estimated rent
$4,939 high interval (Pro) →
Mortgage (P&I)
$2,879
Tax from tax record
$520 /mo · $6,235/yr
Insurance
$229
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,037
Net cashflow
$208

Break-even live

Break-even rent $4,676
Max offer price $549,000
Occupancy floor 91%

Sensitivity live

Price -10% $519 -5% $363 +0% $208 +5% $53 +10% $-103
Rent -10% $-182 -5% $13 +0% $208 +5% $403 +10% $598
Rate -1.0pp $484 -0.5pp $348 base $208 +0.5pp $66 +1.0pp $-79

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

UnitsBedsBathsEst. rent
Total (2 units) $4,939

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
$137,250
Closing costs
$16,470
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.

Listing history 8 events

  1. 2026-05-08
    status Pending 1034-char remark
    Show marketing remark (1045 chars)

    Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities—ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home’s historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

  2. 2026-05-08
    status Pending 1045-char remark
    Show marketing remark (1045 chars)

    Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities—ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home’s historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

  3. 2026-04-16
    price $549,000 1034-char remark
    Show marketing remark (1045 chars)

    Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities—ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home’s historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

  4. 2026-04-16
    price $549,000 1045-char remark
    Show marketing remark (1045 chars)

    Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities—ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home’s historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

  5. 2026-03-17
    listed $599,000 Active 1034-char remark
    Show marketing remark (1045 chars)

    Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities—ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home’s historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

  6. 2026-03-17
    listed $599,000 Active 1045-char remark
    Show marketing remark (1045 chars)

    Step into timeless New Orleans charm with this spacious, multi-level historic tri-plex featuring over 4,200 sq ft of living space. Showcasing classic architectural details throughout, this property offers original hardwood floors, soaring ceilings, decorative fireplaces, and stunning stained-glass windows that fill the home with natural light. The flexible floor plan includes multiple living and dining areas, generously sized bedrooms, and private balconies/porches on multiple levels, perfect for enjoying the surrounding neighborhood ambiance. The expansive layout provides endless possibilities—ideal for a large primary residence, multi-generational living, or potential income-producing opportunities. The kitchen and living spaces offer ample room for entertaining, while the home’s historic character has been thoughtfully preserved. Located in a vibrant area with easy access to dining, shopping, and local attractions, this is a rare opportunity to own a truly distinctive New Orleans property with both charm and scale.

  7. 2019-04-03
    listed $525,000
  8. 1979-11-12
    soldstatus $40,000

ⓘ 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
$6,235 · $520/mo
Projected year-2 tax
$6,235 · $520/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 7/10 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
$59,268
− Mortgage interest
−$30,753
− Property taxes
−$6,235
− Insurance
−$3,542
− Repairs & maintenance
−$4,741
− Management
−$4,741
− Depreciation
−$15,971
Taxable loss
−$6,716
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,612
After-tax cash flow
$4,108/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)
37,253
Household income
$53,143
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
3381.0

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 0.64)
Race & ethnicity
Black 44% White 40% Two or more races 10% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 0%

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
▼ -135.38%
Current HPI
253.1929
Rent YoY
▼ -0.20%
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

+1272.5% since first listed
8 events — show timeline
  • 2026-05-08 Pending AcadianaMLS
  • 2026-05-08 Pending GSREIN
  • 2026-04-16 Price Changed $549,000 AcadianaMLS
  • 2026-04-16 Price Changed $549,000 GSREIN
  • 2026-03-17 Listed $599,000 GSREIN
  • 2026-03-17 Listed $599,000 AcadianaMLS
  • 2019-04-03 Listed $525,000 AcadianaMLS
  • 1979-11-12 Sold (Public Records) $40,000 Public Records

Property tax history

+8.4%/yr

Latest (2026): $6,235 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…