CashFlowRE
Sign in Sign up
1745 Port St Triplex
B+ Composite 76.25
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
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$159,000

1745 Port St · New Orleans, LA 70117
6 bd · 3.0 ba · 2,694 sqft · MultiFamily public records · 268 Days on market
Built 1985 3,497 sqft lot $59/sqft · 48% below area Est $306k · 48% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

**Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits!** Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

Key facts

  • Functional layout
  • Three distinct units
  • 3,497 sq ft lot

Tags

THREE DISTINCT UNITSFUNCTIONAL LAYOUTCOMFORTABLE LIVING SPACEVERSATILE LIVING ARRANGEMENT

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 3 × 2-bed/1.3-bath units multifamily listed at $159k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive. Per door: $778/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $159k).
  • Recommended offer: $140k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.4% 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); 587 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $4,380/mo this rent would consume 115% 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 $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.
  • At projected returns (-3.0% appreciation + 2.5% rent growth), your $45k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 268 days — a 12% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $32k; list at $159k implies a 397% gain — meaningful room to come down on a strong offer.

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 $139,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 268 days. Have you received any prior offers? Is the seller open to a 12% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
2.75%
Cap rate
24.40%
Cash-on-cash
64.68%
DSCR
3.88
GRM
3.0

CMA / ARV

ARV (median comp)
$305,783
List price
$159,000
Delta
-48.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1612 14 Saint Roch Ave 0.38mi 6/4.0 2,660 (-1%) 6mo $500,000 $188 71
2535-37 N Rampart St 0.59mi 5/2.0 (-1) 2,700 (+0%) 7mo $350,000 $130 57
2530 32 N Galvez St 0.28mi 5/3.0 (-1) 2,402 (-11%) 8mo $214,900 $89 57
1740 Louisa St 0.39mi 5/5.0 (-1) 2,500 (-7%) 2mo $340,000 $136 56
1741 43 Marigny St 0.61mi 5/2.5 (-1) 2,950 (+10%) 2mo $205,000 $69 48
1435 37 Elysian Fields Ave 0.63mi 6/4.0 2,602 (-3%) 18mo $182,500 $70 46
2769 N Rocheblave St 0.47mi 6/4.0 2,512 (-7%) 23mo $342,000 $136 44
2117 19 Spain St 0.49mi 5/4.5 (-1) 2,571 (-5%) 19mo $385,000 $150 42
3049-51 Laussat Pl 0.71mi 6/5.0 2,532 (-6%) 11mo $310,000 $122 40
5624-26 Saint Claude St 0.53mi 7/— (+1) 2,971 (+10%) 22mo $324,000 $109 34

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
61.3%
Equity multiple
3.71×
Total profit
$120,683
Equity at exit
$23,707
10-year hold
IRR
65.7%
Equity multiple
7.46×
Total profit
$287,692
Equity at exit
$13,747

Cash invested: $44,520 (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
587
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$4,380 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$161 /mo · $1,926/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$920
Net cashflow
$2,333

Break-even live

Break-even rent $1,427
Max offer price $159,000
Occupancy floor 42%

Sensitivity live

Price -10% $2,423 -5% $2,378 +0% $2,333 +5% $2,288 +10% $2,243
Rent -10% $1,987 -5% $2,160 +0% $2,333 +5% $2,506 +10% $2,679
Rate -1.0pp $2,413 -0.5pp $2,374 base $2,333 +0.5pp $2,292 +1.0pp $2,250

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

UnitsBedsBathsEst. rent
Total (3 units) $4,380

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
$39,750
Closing costs
$4,770
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $8,133 $5.14 4d 2 0.74mi

Listing history 23 events

  1. 2026-06-21
    days on market $159,000 Active 268 DOM
  2. 2026-06-18
    days on market $159,000 Active 265 DOM
  3. 2026-06-17
    days on market $159,000 Active 264 DOM
  4. 2026-06-16
    days on market $159,000 Active 263 DOM
  5. 2026-06-15
    days on market $159,000 Active 262 DOM
  6. 2026-06-13
    days on market $159,000 Active 260 DOM
  7. 2026-06-10
    days on market $159,000 Active 257 DOM
  8. 2026-06-09
    days on market $159,000 Active 256 DOM
  9. 2026-06-08
    days on market $159,000 Active 255 DOM
  10. 2026-06-07
    days on market $159,000 Active 254 DOM
  11. 2026-06-05
    days on market $159,000 Active 251 DOM
  12. 2026-06-03
    days on market $159,000 Active 250 DOM
  13. 2026-06-02
    days on market $159,000 Active 249 DOM
  14. 2026-06-01
    days on market $159,000 Active 248 DOM
  15. 2026-05-31
    days on market $159,000 Active 247 DOM
  16. 2026-03-08
    price $159,000 754-char remark
    Show marketing remark (762 chars)

    * * Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits! * * Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

  17. 2026-03-08
    price $159,000 762-char remark
    Show marketing remark (762 chars)

    * * Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits! * * Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

  18. 2025-12-24
    status Active 762-char remark
    Show marketing remark (762 chars)

    * * Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits! * * Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

  19. 2025-12-13
    historical Active Under Contract 762-char remark
    Show marketing remark (762 chars)

    * * Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits! * * Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

  20. 2025-09-25
    listed $179,000 Active 754-char remark
    Show marketing remark (762 chars)

    * * Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits! * * Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

  21. 2025-09-25
    listed $179,000 Active 762-char remark
    Show marketing remark (762 chars)

    * * Charming Three-Plex with Endless Potential-Your Next Investment Opportunity Awaits! * * Welcome to this exceptional three-plex situated in a prime location, offering a unique opportunity for investors, first time homebuyers, or multigenerational families seeking a versatile living arrangement. This welll maintained property boasts three distinct units, each with its own character and charm, making it a great canvas for your creative vision. Each of the three units features a functional layout with comfortable living space, ready for your vision and finishing touches. Whether you're looking to rent them out for passive income or reside in one while renting the others, the possibilities are endless! No utilities will be turned on for inspections.

  22. 1993-12-23
    soldstatus $32,000
  23. 1987-11-17
    soldstatus $36,000

ⓘ 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
$1,926 · $161/mo
Projected year-2 tax
$1,926 · $161/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 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
$52,560
− Mortgage interest
−$8,906
− Property taxes
−$1,926
− Insurance
−$1,592
− Repairs & maintenance
−$4,205
− Management
−$4,205
− Depreciation
−$4,625
Taxable income
$27,100
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,504
After-tax cash flow
$21,494/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)
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

+341.7% since first listed
8 events — show timeline
  • 2026-03-08 Price Changed $159,000 AcadianaMLS
  • 2026-03-08 Price Changed $159,000 GSREIN
  • 2025-12-24 Relisted GSREIN
  • 2025-12-13 Contingent GSREIN
  • 2025-09-25 Listed $179,000 GSREIN
  • 2025-09-25 Listed $179,000 AcadianaMLS
  • 1993-12-23 Sold (Public Records) $32,000 Public Records
  • 1987-11-17 Sold (Public Records) $36,000 Public Records

Property tax history

+0.2%/yr

Latest (2026): $1,926 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…