CashFlowRE
Sign in Sign up
11301 Morrison Rd
C+ Composite 62.9
Why this score? — see what drove the C+ 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 +23.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.0/10.0
  • 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

$160,000

11301 Morrison Rd · New Orleans, LA 70128
4 bd · 2.5 ba · 2,191 sqft · SingleFamily public records · 31 Days on market
Built 1970 9,038 sqft lot Est $226k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor opportunity on a large corner lot! This spacious 4-bedroom home offers approximately 2,420 sq. ft. of living area on a generous 64 x 145 lot, approximately 9,344 sq. ft. The property needs work and is being sold strictly as-is, but offers strong potential for renovation, resale, rental, or owner-occupant improvement. One of the four bedrooms is unfinished and currently down to studs with an opening/hole in part of the wall. There is also a hallway ceiling repair needed. Utilities are currently not on, and seller will make no repairs. Sale is subject to bankruptcy court approval. With its size, layout, and large corner lot, this property is priced with condition in mind and could be a great opportunity for investors, contractors, or buyers looking for a project with upside potential.

Key facts

  • Large corner lot
  • Unfinished bedroom
  • 9,038 sq ft lot

Tags

LARGE CORNER LOTUNFINISHED BEDROOM

Property features AI

Exterior

  • Parking: Garage; Off-street parking
  • Utilities: Public water; Public sewer; Water heater (energy-efficient feature)
  • Home design: Single-story; Brick construction; Shingle roof; Slab foundation; Corner city lot (approx. 64 x 146)
  • Construction: Brick exterior; Shingle roof; Slab foundation; Year built not specified
  • Exterior features: Fenced yard; Porch

Interior

  • Kitchen: Cooktop
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Has heating; Has cooling
  • Interior features: Wood-burning fireplace; Total of 7 rooms; Average condition

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/2.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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; 16 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 $1k of loan paydown is wiped out by about $5k 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 31 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $155,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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. 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
1.10%
Cap rate
8.57%
Cash-on-cash
8.14%
DSCR
1.36
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$225,673
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7140 Camberley Dr 0.30mi 3/2.0 (-1) 2,200 (+0%) 2mo $315,000 $143 76
10800 Guildford Rd 0.36mi 4/2.5 2,281 (+4%) 4mo $270,000 $118 73
11100 Whiteside Rd 0.14mi 3/2.0 (-1) 2,400 (+10%) 2mo $77,000 $32 69
7230 Bullard Ave 0.44mi 4/2.5 2,100 (-4%) 8mo $297,000 $141 66
6916 Camberley St 0.40mi 3/2.0 (-1) 2,181 (-0%) 13mo $175,000 $80 63
7300 Briarheath Dr 0.48mi 4/2.5 2,353 (+7%) 3mo $247,500 $105 63
7646 Lafourche St 0.33mi 3/2.0 (-1) 2,088 (-5%) 10mo $215,000 $103 61
10331 Brookfield Dr 0.50mi 3/2.5 (-1) 2,100 (-4%) 6mo $215,000 $102 60
11206 Curran Blvd 0.21mi 4/2.5 2,500 (+14%) 12mo $200,000 $80 57
10140 Chevy Chase Dr 0.59mi 4/3.0 2,250 (+3%) 14mo $285,000 $127 55
7645 Lady Gray St 0.35mi 3/2.0 (-1) 1,957 (-11%) 11mo $131,200 $67 50
7470 Briarheath Dr 0.60mi 4/2.0 2,376 (+8%) 11mo $245,000 $103 47

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-10,741
Equity at exit
$23,857
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$10,347
Equity at exit
$13,834

Cash invested: $44,800 (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
7.6×

Monthly cashflow live

Estimated rent
$1,755 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$177 /mo · $2,119/yr
Insurance
$67
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$238

Break-even live

Break-even rent $1,454
Max offer price $160,000
Occupancy floor 81%

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
$40,000
Closing costs
$4,800
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 16 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 0.38mi
7500 Symmes Ave New Orleans, LA 4.0 2.0 1400 $2,100 $1.50 23d 1 0.77mi
5754 Louis Prima Dr E New Orleans, LA 3.0 2.5 2069 $2,195 $1.06 23d 1 0.99mi
7201 Salem Dr New Orleans, LA 3.0 2.5 1764 $1,650 $0.94 23d 1 1.28mi
6972 Bundy Rd New Orleans, LA 3.0 2.5 2048 $1,500 $0.73 23d 1 1.30mi
7202 Salem Dr New Orleans, LA 3.0 2.5 1995 $1,750 $0.88 23d 1 1.31mi
8936 Curran Blvd New Orleans, LA 3.0 2.0 2050 $1,575 $0.77 21d 1 1.32mi
6951 Salem Dr New Orleans, LA 3.0 2.5 1900 $1,875 $0.99 23d 1 1.33mi
7063 Boston Dr New Orleans, LA 4.0 2.5 1750 $1,900 $1.09 16d 1 1.36mi
9042 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,450 $1.04 16d 1 1.37mi
9040 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,450 $1.04 16d 1 1.37mi
9022 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,400 $1.00 23d 1 1.39mi
9020 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,400 $1.00 23d 1 1.39mi
7230 Yorktown Dr New Orleans, LA 3.0 2.0 1550 $1,600 $1.03 23d 1 1.41mi
7230 Yorktown Dr New Orleans, LA 3.0 2.0 1550 $1,600 $1.03 16d 1 1.41mi
7501 Briarwood Dr New Orleans, LA 3.0 2.0 1500 $1,850 $1.23 23d 1 1.49mi

Listing history 16 events

  1. 2026-06-18
    days on market $160,000 Active 31 DOM
  2. 2026-06-17
    days on market $160,000 Active 30 DOM
  3. 2026-06-16
    days on market $160,000 Active 29 DOM
  4. 2026-06-15
    days on market $160,000 Active 28 DOM
  5. 2026-06-13
    days on market $160,000 Active 26 DOM
  6. 2026-06-10
    days on market $160,000 Active 23 DOM
  7. 2026-06-09
    days on market $160,000 Active 22 DOM
  8. 2026-06-08
    days on market $160,000 Active 21 DOM
  9. 2026-06-07
    days on market $160,000 Active 20 DOM
  10. 2026-06-05
    days on market $160,000 Active 17 DOM
  11. 2026-06-03
    days on market $160,000 Active 16 DOM
  12. 2026-06-02
    days on market $160,000 Active 15 DOM
  13. 2026-06-01
    days on market $160,000 Active 14 DOM
  14. 2026-05-31
    days on market $160,000 Active 13 DOM
  15. 2026-05-18
    listed $160,000 Active
    Show marketing remark (802 chars)

    Investor opportunity on a large corner lot! This spacious 4-bedroom home offers approximately 2,420 sq. ft. of living area on a generous 64 x 145 lot, approximately 9,344 sq. ft. The property needs work and is being sold strictly as-is, but offers strong potential for renovation, resale, rental, or owner-occupant improvement. One of the four bedrooms is unfinished and currently down to studs with an opening/hole in part of the wall. There is also a hallway ceiling repair needed. Utilities are currently not on, and seller will make no repairs. Sale is subject to bankruptcy court approval. With its size, layout, and large corner lot, this property is priced with condition in mind and could be a great opportunity for investors, contractors, or buyers looking for a project with upside potential.

  16. 2026-05-18
    listed $160,000 Active 802-char remark
    Show marketing remark (802 chars)

    Investor opportunity on a large corner lot! This spacious 4-bedroom home offers approximately 2,420 sq. ft. of living area on a generous 64 x 145 lot, approximately 9,344 sq. ft. The property needs work and is being sold strictly as-is, but offers strong potential for renovation, resale, rental, or owner-occupant improvement. One of the four bedrooms is unfinished and currently down to studs with an opening/hole in part of the wall. There is also a hallway ceiling repair needed. Utilities are currently not on, and seller will make no repairs. Sale is subject to bankruptcy court approval. With its size, layout, and large corner lot, this property is priced with condition in mind and could be a great opportunity for investors, contractors, or buyers looking for a project with upside potential.

ⓘ 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
$2,119 · $177/mo
Projected year-2 tax
$2,119 · $177/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 9/10 Extreme FEMA zone X (shaded) · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°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
$21,059
− Mortgage interest
−$8,962
− Property taxes
−$2,119
− Insurance
−$1,598
− Repairs & maintenance
−$1,685
− Management
−$1,685
− Depreciation
−$4,655
Taxable income
$356
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$2,766/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

+0.0% since first listed
2 events — show timeline
  • 2026-05-18 Listed $160,000 AcadianaMLS
  • 2026-05-18 Listed $160,000 GSREIN

Property tax history

+15.5%/yr

Latest (2026): $2,119 · +505.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…