CashFlowRE
Sign in Sign up
2744 Somerset Dr
B- Composite 65.82
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
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Rent growth +0.2/5.0
  • Appreciation +0.0/10.0

$135,000

2744 Somerset Dr · New Orleans, LA 70131
4 bd · 2.0 ba · 2,623 sqft · SingleFamily public records · 53 Days on market
Built 1958 $51/sqft · 54% below area ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special in a Quiet, Sought-After Neighborhood! Don't miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded--providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don't miss your chance to transform this hidden gem into something truly special!

Key facts

  • Termite contract
  • Never flooded
  • Large lot

Tags

LARGE LOTARCHITECTURAL SHINGLE ROOFTRANSFERABLE WARRANTYTERMITE CONTRACTNEVER FLOODED

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 single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $843 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% 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 falling (-9.2%/yr); 274 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 45% of the median local income ($62k/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 $933 of loan paydown is wiped out by about $4k 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 + 0.0% rent growth), your $38k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 4 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; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $130,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 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 1958 — 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
1.73%
Cap rate
14.37%
Cash-on-cash
28.86%
DSCR
2.28
GRM
4.8

CMA / ARV

ARV (median comp)
$298,306
List price
$135,000
Delta
-54.74%
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
2744 Somerset Dr 0.00mi 5/2.0 (+1) 2,678 (+2%) 0mo $120,000 $45 91
2534 Danbury Dr 0.23mi 4/2.5 2,743 (+5%) 1mo $310,000 $113 78
12 Seaward Ct 0.44mi 4/3.5 2,653 (+1%) 1mo $415,000 $156 70
3030 Hudson Pl 0.22mi 3/2.0 (-1) 2,412 (-8%) 2mo $150,000 $62 69
2644 Ramsey Dr 0.09mi 5/2.5 (+1) 2,418 (-8%) 8mo $286,000 $118 69
2529 Hudson Pl 0.22mi 4/2.5 2,232 (-15%) 0mo $240,000 $108 63
5401 Wimbledon Ct 0.36mi 4/2.5 2,290 (-13%) 1mo $259,000 $113 59
22 Seaward Ct 0.50mi 4/2.5 2,375 (-10%) 1mo $480,000 $202 59
5721 Abbey Dr 0.36mi 4/2.5 2,288 (-13%) 6mo $315,000 $138 56
5858 Rhodes Ave 0.49mi 4/3.0 2,388 (-9%) 6mo $241,000 $101 54
6130 Shetland Dr 0.49mi 4/2.0 2,235 (-15%) 1mo $325,000 $145 52
2709 Comet St 0.60mi 3/3.0 (-1) 2,310 (-12%) 3mo $249,500 $108 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
17.1%
Equity multiple
1.66×
Total profit
$25,027
Equity at exit
$20,129
10-year hold
IRR
23.3%
Equity multiple
2.71×
Total profit
$64,792
Equity at exit
$11,672

Cash invested: $37,800 (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 70131

Home prices YoY
-12.0%
Rents YoY
-9.2%
Active inventory
274
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$2,332 high interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$490
Net cashflow
$843

Break-even live

Break-even rent $1,265
Max offer price $135,000
Occupancy floor 59%

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
$33,750
Closing costs
$4,050
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2741 Chelsea Dr New Orleans, LA 4.0 2.5 2382 $2,500 $1.05 16d 1 0.25mi
5801 Albany Ct New Orleans, LA 4.0 2.5 2160 $2,000 $0.93 23d 1 0.40mi
1410 Kabel Dr New Orleans, LA 3.0 2.0 2200 $2,200 $1.00 23d 1 0.51mi
3511 Hyman Pl New Orleans, LA 3.0 2.0 1975 $2,700 $1.37 1d 1 0.62mi
6021 Brighton Pl New Orleans, LA 4.0 3.0 1840 $3,100 $1.68 16d 1 0.65mi
3738 Somerset Dr New Orleans, LA 4.0 2.0 2247 $3,000 $1.34 14d 1 0.75mi
103 Danny Dr New Orleans, LA 4.0 2.0 2040 $2,400 $1.18 23d 1 0.77mi
2001 Saint Nick Dr New Orleans, LA 4.0 2.5 2400 $2,300 $0.96 23d 1 0.82mi
6015 Carlisle Ct New Orleans, LA 3.0 2.0 2300 $1,800 $0.78 16d 1 1.01mi
4254 Maple Leaf Dr New Orleans, LA 1.0–3.0 1.0–2.5 1354 $1,687 $1.25 1d 8 1.20mi
21 Carriage Ln New Orleans, LA 3.0 2.5 1900 $2,000 $1.05 21d 1 1.34mi
3619 Pittari Pl New Orleans, LA 4.0 2.0 2000 $2,200 $1.10 23d 1 1.40mi

Listing history 10 events

  1. 2026-05-12
    status Pending 1036-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  2. 2026-05-12
    status Pending 1053-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  3. 2026-04-23
    price $135,000 1036-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  4. 2026-04-23
    price $135,000 1053-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  5. 2026-04-17
    status Active 1036-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  6. 2026-04-17
    status Active 1053-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  7. 2026-04-13
    status Pending 1036-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  8. 2026-04-13
    historical Active Under Contract 1053-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  9. 2026-03-20
    listed $140,000 Active 1036-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

  10. 2026-03-20
    listed $140,000 Active 1053-char remark
    Show marketing remark (1053 chars)

    Investor Special in a Quiet, Sought-After Neighborhood! Don’t miss this rare opportunity to own a spacious 5-bedroom, 2-bath home in a quiet, highly desirable neighborhood known for its charm and long-term value. Situated on a large lot with beautiful trees, this home offers generous living space and a flexible layout great for full renovation or custom redesign. This property features a architectural shingle roof that was installed in 2024 with transferable warranty, a termite contract, is located in an X flood zone, and has never flooded—providing major peace of mind and added value for the next owner. The home appraised well above the current list price in September 2025, and a structural report with repair estimates is attached, with the list price already reflecting the cost of those repairs. With strong resale potential and endless possibilities, this is an ideal opportunity for investors or buyers looking to create their dream home. Don’t miss your chance to transform this hidden gem into something truly special!

ⓘ 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 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 2/10 Low 2 unhealthy d/yr today · 2 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
$27,979
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$1,472
− Repairs & maintenance
−$2,238
− Management
−$2,238
− Depreciation
−$3,927
Taxable income
$8,515
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,044
After-tax cash flow
$8,067/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)
25,151
Household income
$62,389
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
707.0

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 0.57)
Race & ethnicity
Black 62% White 20% Hispanic / Latino 11% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
8% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 9% Vietnamese 2% 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
▼ -28.08%
Current HPI
206.7552
Rent YoY
▼ -9.23%
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

-3.6% since first listed
10 events — show timeline
  • 2026-05-12 Pending AcadianaMLS
  • 2026-05-12 Pending GSREIN
  • 2026-04-23 Price Changed $135,000 AcadianaMLS
  • 2026-04-23 Price Changed $135,000 GSREIN
  • 2026-04-17 Relisted AcadianaMLS
  • 2026-04-17 Relisted GSREIN
  • 2026-04-13 Pending AcadianaMLS
  • 2026-04-13 Contingent GSREIN
  • 2026-03-20 Listed $140,000 GSREIN
  • 2026-03-20 Listed $140,000 AcadianaMLS

Property tax history

-0.4%/yr

Latest (2026): $229 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…