CashFlowRE
Sign in Sign up
629 Forstall St Multi-family
B- Composite 68.75
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 +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$105,000

629 Forstall St · New Orleans, LA 70117
4 bd · 2.0 ba · 1,158 sqft · MultiFamily public records · 229 Days on market
Built 1950 1,559 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

Key facts

  • New appliances
  • Inside laundry room
  • New hvac system

Tags

NEW HVAC SYSTEMINSIDE LAUNDRY ROOMNEW APPLIANCESMINUTES FROM DOWNTOWN

Property features AI

Finance

  • Other: Not specified
  • Financial info: Not specified
  • HOA & community: Not specified

Exterior

  • Parking: Not specified
  • Security: Not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation
  • Construction: Shingle roof; Built in a prior year (exact year not provided)
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 26 x 60

Interior

  • Kitchen: Not specified
  • Bedrooms: Not specified
  • Flooring: Not specified
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Heating available; Cooling available
  • Interior features: Five total rooms; Very good condition
  • Laundry & utility: Not specified

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 multifamily listed at $105k.

Deal economics

  • At list price, monthly cash flow is $666 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $105k).
  • Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.7% 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); 581 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,932/mo this rent would consume 51% 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 $726 of loan paydown is wiped out by about $3k 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 $29k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 229 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 7y ago; this cycle's ask has dropped $55k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — 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 $92,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 229 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.84%
Cap rate
14.66%
Cash-on-cash
29.88%
DSCR
2.33
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$56,742
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4905-4907 Dauphine St 0.19mi 4/2.0 1,228 (+6%) 21mo $60,000 $49 63

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
20.6%
Equity multiple
1.83×
Total profit
$24,499
Equity at exit
$15,656
10-year hold
IRR
28.4%
Equity multiple
3.46×
Total profit
$72,364
Equity at exit
$9,078

Cash invested: $29,400 (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
581
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,932 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$200 /mo · $2,402/yr
Insurance
$44
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$666

Break-even live

Break-even rent $1,090
Max offer price $105,000
Occupancy floor 61%

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
$26,250
Closing costs
$3,150
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 3d 1 0.02mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 16d 1 0.04mi
816 Forstall St New Orleans, LA 3.0 1.0 850 $1,600 $1.88 24d 1 0.12mi
906 Flood St New Orleans, LA 3.0 3.0 1174 $1,700 $1.45 2d 1 0.33mi
18 Saint Claude Ct New Orleans, LA 3.0 1.0 864 $1,200 $1.39 12d 1 0.37mi
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 24d 1 0.44mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 24d 1 0.45mi
1422 Andry St New Orleans, LA 3.0 2.0 1100 $1,400 $1.27 3d 1 0.60mi
1327 Fats Domino Ave Unit A New Orleans, LA 3.0 2.0 1200 $1,900 $1.58 3d 1 0.64mi
1327 Fats Domino Ave Unit B New Orleans, LA 4.0 2.0 1200 $2,200 $1.83 16d 1 0.64mi
1314 Lamanche St New Orleans, LA 4.0 1.0 1300 $2,100 $1.62 16d 1 0.65mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1178 $1,600 $1.36 24d 1 0.65mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.65mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.65mi
6038 N Rampart St New Orleans, LA 3.0 2.0 1080 $1,795 $1.66 24d 1 0.66mi
1201 Gordon St New Orleans, LA 3.0 2.5 1367 $1,900 $1.39 17d 1 0.72mi
4317 Urquhart St New Orleans, LA 3.0 2.0 1300 $1,650 $1.27 24d 1 0.80mi
4318 1/2 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 0.87mi
4318 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 3d 1 0.88mi
4021 St Claude Ave New Orleans, LA 4.0 2.0 1016 $1,275 $1.25 3d 1 0.89mi
1835 Andry St New Orleans, LA 3.0 2.0 918 $1,800 $1.96 24d 1 0.91mi
5900 N Derbigny St Unit 1 New Orleans, LA 3.0 2.0 1000 $1,950 $1.95 3d 1 0.94mi
4230 N Claiborne Ave New Orleans, LA 3.0 2.5 1296 $1,750 $1.35 24d 1 0.96mi
1200 Southlawn Blvd New Orleans, LA 3.0 2.0 950 $1,725 $1.82 24d 1 0.99mi
1925 Alabo St Unit A New Orleans, LA 3.0 2.0 1199 $1,500 $1.25 21d 1 1.07mi
701 Behrman Ave New Orleans, LA 3.0 2.0 1368 $2,300 $1.68 3d 1 1.08mi
1714 Tricou St New Orleans, LA 3.0 2.0 1271 $1,900 $1.49 24d 1 1.11mi
1628 Bartholomew St New Orleans, LA 3.0 2.0 1050 $1,600 $1.52 24d 1 1.13mi
1333 Angela Ave Arabi, LA 3.0 2.0 1090 $1,850 $1.70 3d 1 1.14mi
1824 Saint Maurice Ave New Orleans, LA 4.0 2.0 1500 $1,500 $1.00 24d 1 1.16mi
4222 N Johnson St New Orleans, LA 3.0 2.0 1100 $1,895 $1.72 24d 1 1.19mi
438 Friscoville Ave Arabi, LA 3.0 2.0 1500 $3,200 $2.13 3d 1 1.19mi
4217 N Johnson St New Orleans, LA 3.0 2.0 904 $1,650 $1.83 24d 1 1.22mi
1437 Gallier St New Orleans, LA 3.0 2.0 1451 $1,875 $1.29 21d 1 1.25mi
5618 N Tonti St New Orleans, LA 3.0 2.0 1128 $1,550 $1.37 24d 1 1.25mi
807 Whitney Ave Unit 1 New Orleans, LA 3.0 2.0 1262 $1,500 $1.19 3d 1 1.31mi
1108 Sumner St New Orleans, LA 3.0 1.5 1197 $1,500 $1.25 12d 1 1.32mi
505 Center St Unit A Arabi, LA 3.0 1.0 811 $1,300 $1.60 44d 1 1.38mi
1622 Jo Ann Pl New Orleans, LA 3.0 1.5 1301 $1,500 $1.15 2d 1 1.40mi
1421 Numa St Unit 1421 New Orleans, LA 3.0 2.0 861 $1,400 $1.63 24d 1 1.46mi

Listing history 50 events

  1. 2026-06-18
    days on market $105,000 Active 229 DOM
  2. 2026-06-17
    days on market $105,000 Active 228 DOM
  3. 2026-06-16
    days on market $105,000 Active 227 DOM
  4. 2026-06-15
    days on market $105,000 Active 226 DOM
  5. 2026-06-13
    days on market $105,000 Active 224 DOM
  6. 2026-06-10
    days on market $105,000 Active 221 DOM
  7. 2026-06-09
    days on market $105,000 Active 220 DOM
  8. 2026-06-08
    days on market $105,000 Active 219 DOM
  9. 2026-06-07
    days on market $105,000 Active 218 DOM
  10. 2026-06-05
    days on market $105,000 Active 215 DOM
  11. 2026-06-03
    days on market $105,000 Active 214 DOM
  12. 2026-06-02
    days on market $105,000 Active 213 DOM
  13. 2026-06-01
    days on market $105,000 Active 212 DOM
  14. 2026-05-31
    days on market $105,000 Active 211 DOM
  15. 2026-05-22
    status Active 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  16. 2026-05-22
    status Active
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  17. 2026-04-21
    status Pending 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  18. 2026-04-21
    status Pending
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  19. 2026-04-14
    price $110,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  20. 2026-04-14
    price $110,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  21. 2026-04-08
    price $125,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  22. 2026-04-08
    price $125,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  23. 2026-03-06
    price $130,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  24. 2026-03-06
    price $130,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  25. 2026-02-04
    price $135,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  26. 2026-02-04
    price $135,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  27. 2026-01-05
    price $140,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  28. 2026-01-05
    price $140,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  29. 2025-12-03
    price $145,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  30. 2025-12-03
    price $145,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  31. 2025-11-25
    price $155,000 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  32. 2025-11-25
    price $155,000
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  33. 2025-10-21
    price $157,500 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  34. 2025-10-21
    price $157,500
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  35. 2025-09-29
    listed $160,000 Active 332-char remark
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  36. 2025-09-29
    listed $160,000 Active
    Show marketing remark (332 chars)

    A charming 2 bedroom 2 bathroom home located in the the historic Holy Cross Neighborhood. 1,145 Sq ft of living space, this home features a bright and open layout with modern convivences, including new HVAC system, inside laundry room, and new appliances. This is a short distance to the Mississippi levee and minutes from Downtown.

  37. 2023-07-29
    price $208,000
  38. 2023-06-21
    price $215,000
  39. 2023-04-26
    listed $208,000
  40. 2021-05-07
    soldstatus $200,000
  41. 2021-05-06
    historical
  42. 2021-04-30
    soldstatus $200,000 Closed
  43. 2021-03-31
    status Pending
  44. 2021-03-23
    price $200,000
  45. 2021-02-17
    price $175,000
  46. 2020-11-24
    listed $189,999 Active
  47. 2020-11-24
    listed $200,000
  48. 2020-10-12
    listed $190,000
  49. 2020-10-01
    price $190,000
  50. 2020-09-15
    price $209,999

ⓘ 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
$2,402 · $200/mo
Projected year-2 tax
$2,402 · $200/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) · 75% 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
$23,188
− Mortgage interest
−$5,882
− Property taxes
−$2,402
− Insurance
−$1,322
− Repairs & maintenance
−$1,855
− Management
−$1,855
− Depreciation
−$3,055
Taxable income
$6,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,636
After-tax cash flow
$6,350/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

+368.1% since first listed
39 events — show timeline
  • 2026-05-22 Relisted AcadianaMLS
  • 2026-05-22 Relisted GSREIN
  • 2026-04-21 Pending AcadianaMLS
  • 2026-04-21 Pending GSREIN
  • 2026-04-14 Price Changed $110,000 AcadianaMLS
  • 2026-04-14 Price Changed $110,000 GSREIN
  • 2026-04-08 Price Changed $125,000 AcadianaMLS
  • 2026-04-08 Price Changed $125,000 GSREIN
  • 2026-03-06 Price Changed $130,000 AcadianaMLS
  • 2026-03-06 Price Changed $130,000 GSREIN
  • 2026-02-04 Price Changed $135,000 AcadianaMLS
  • 2026-02-04 Price Changed $135,000 GSREIN
  • 2026-01-05 Price Changed $140,000 AcadianaMLS
  • 2026-01-05 Price Changed $140,000 GSREIN
  • 2025-12-03 Price Changed $145,000 AcadianaMLS
  • 2025-12-03 Price Changed $145,000 GSREIN
  • 2025-11-25 Price Changed $155,000 AcadianaMLS
  • 2025-11-25 Price Changed $155,000 GSREIN
  • 2025-10-21 Price Changed $157,500 AcadianaMLS
  • 2025-10-21 Price Changed $157,500 GSREIN
  • 2025-09-29 Listed $160,000 GSREIN
  • 2025-09-29 Listed $160,000 AcadianaMLS
  • 2023-07-29 Price Changed $208,000 GSREIN
  • 2023-06-21 Price Changed $215,000 GSREIN
  • 2023-04-26 Listed $208,000 AcadianaMLS
  • 2021-05-07 Sold (Public Records) $200,000 Public Records
  • 2021-05-06 Listing Removed GSREIN
  • 2021-04-30 Sold (MLS) $200,000 GSREIN
  • 2021-03-31 Pending GSREIN
  • 2021-03-23 Price Changed $200,000 GSREIN
  • 2021-02-17 Price Changed $175,000 GSREIN
  • 2020-11-24 Listed $200,000 AcadianaMLS
  • 2020-11-24 Listed $189,999 GSREIN
  • 2020-10-12 Listed $190,000 AcadianaMLS
  • 2020-10-01 Price Changed $190,000 GSREIN
  • 2020-09-15 Price Changed $209,999 GSREIN
  • 2019-12-12 Price Changed $214,999 GSREIN
  • 2019-11-13 Listed $190,000 AcadianaMLS
  • 1984-01-31 Sold (Public Records) $23,500 Public Records

Property tax history

+27.0%/yr

Latest (2026): $2,402 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…