CashFlowRE
Sign in Sign up
3433-35 Paris Ave 🏷️ Likely Rental
B+ Composite 75.48
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
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$245,000

3433-35 Paris Ave · New Orleans, LA 70122
7 bd · 2.5 ba · 2,640 sqft · MultiFamily public records · 139 Days on market
Built 1959 $93/sqft · 24% below area Est $324k · 24% under

🖨 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

Discover this bright and welcoming double on Paris Avenue! Each spacious 4 bedroom unit features low maintenance tile and laminate floors. Each side has large eat-in kitchens and its own in-unit laundry. The property also offers a shaded, fenced yard and one off-street parking space. Excellent location only a five minute drive from City Park, the Fairgrounds, and Dillard University. Easy interstate access will make your commute a breeze! One side has tenants in place at $1600 per month. Ideal for investors or any homebuyer who wants to live in one side and have the other help pay your note!

Key facts

  • In-unit laundry
  • Shaded fenced yard
  • Parking

Tags

LARGE EAT-IN KITCHENSIN-UNIT LAUNDRYSHADED FENCED YARDOFF-STREET PARKING SPACEEASY INTERSTATE ACCESS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $245,000 price doesn't fit this home's estimated sale value (~$323,681) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 7-bed/2.5-bath multifamily listed at $245k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $245k).
  • Recommended offer: $216k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% 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 soft (-0.6%/yr); 332 active listings in the ZIP; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,883/mo this rent would consume 94% of the median local household income ($49k/yr) (locally 2150% 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 $2k of loan paydown is wiped out by about $7k 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 $69k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 139 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 29y ago; this cycle's ask has dropped $20k (8%) 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 1959 — 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 $215,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 139 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 1959 — 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
1.58%
Cap rate
13.67%
Cash-on-cash
26.33%
DSCR
2.17
GRM
5.3

CMA / ARV

ARV (median comp)
$323,681
List price
$245,000
Delta
-24.31%
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
3521 Gibson St 0.16mi 6/4.0 (-1) 2,619 (-1%) 11mo $410,000 $157 71
3923 25 Roneagle Way 0.62mi 6/4.0 (-1) 2,684 (+2%) 1mo $265,000 $99 56
3738-40 Bruxelles St 0.22mi 6/5.0 (-1) 2,910 (+10%) 2mo $532,000 $183 56
2878 Annette St 0.66mi 8/4.0 (+1) 2,653 (+0%) 4mo $290,000 $109 54
1902 04 Agriculture St 0.60mi 6/3.0 (-1) 2,524 (-4%) 5mo $102,000 $40 54
1222-1224 St Denis St 0.58mi 6/4.0 (-1) 2,576 (-2%) 7mo $424,000 $165 52
2303 05 Abundance St 0.42mi 6/4.0 (-1) 2,596 (-2%) 21mo $399,000 $154 50
1525 27 Lafreniere St 0.40mi 6/4.0 (-1) 2,474 (-6%) 15mo $423,000 $171 47
3014-16 Allen St 0.50mi 8/4.0 (+1) 2,448 (-7%) 17mo $85,000 $35 39
4210 Alfred St 0.66mi 7/4.0 2,275 (-14%) 5mo $355,000 $156 36
3012 Castiglione St 0.50mi 6/3.0 (-1) 3,000 (+14%) 14mo $165,000 $55 35
2883-85 Annette St 0.67mi 6/4.0 (-1) 3,035 (+15%) 17mo $215,000 $71 19

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
15.3%
Equity multiple
1.59×
Total profit
$40,577
Equity at exit
$36,530
10-year hold
IRR
21.7%
Equity multiple
2.60×
Total profit
$109,433
Equity at exit
$21,183

Cash invested: $68,600 (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 70122

Rents YoY
-0.6%
Active inventory
332
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$3,883 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$175 /mo · $2,105/yr
Insurance
$102
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$815
Net cashflow
$1,439

Break-even live

Break-even rent $2,062
Max offer price $245,000
Occupancy floor 58%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,883

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
$61,250
Closing costs
$7,350
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 33 events

  1. 2026-06-13
    statusdays on market $245,000 Pending 139 DOM
  2. 2026-06-10
    days on market $245,000 Active 138 DOM
  3. 2026-06-09
    days on market $245,000 Active 137 DOM
  4. 2026-06-08
    days on market $245,000 Active 136 DOM
  5. 2026-06-07
    days on market $245,000 Active 135 DOM
  6. 2026-06-05
    pricedays on market $245,000 Active 132 DOM
  7. 2026-06-03
    days on market $255,000 Active 131 DOM
  8. 2026-06-02
    days on market $255,000 Active 130 DOM
  9. 2026-06-01
    days on market $255,000 Active 129 DOM
  10. 2026-05-31
    days on market $255,000 Active 128 DOM
  11. 2026-03-27
    price $255,000 597-char remark
    Show marketing remark (597 chars)

    Discover this bright and welcoming double on Paris Avenue! Each spacious 4 bedroom unit features low maintenance tile and laminate floors. Each side has large eat-in kitchens and its own in-unit laundry. The property also offers a shaded, fenced yard and one off-street parking space. Excellent location only a five minute drive from City Park, the Fairgrounds, and Dillard University. Easy interstate access will make your commute a breeze! One side has tenants in place at $1600 per month. Ideal for investors or any homebuyer who wants to live in one side and have the other help pay your note!

  12. 2026-03-27
    price $255,000 597-char remark
    Show marketing remark (597 chars)

    Discover this bright and welcoming double on Paris Avenue! Each spacious 4 bedroom unit features low maintenance tile and laminate floors. Each side has large eat-in kitchens and its own in-unit laundry. The property also offers a shaded, fenced yard and one off-street parking space. Excellent location only a five minute drive from City Park, the Fairgrounds, and Dillard University. Easy interstate access will make your commute a breeze! One side has tenants in place at $1600 per month. Ideal for investors or any homebuyer who wants to live in one side and have the other help pay your note!

  13. 2026-01-23
    listed $265,000 Active 597-char remark
    Show marketing remark (597 chars)

    Discover this bright and welcoming double on Paris Avenue! Each spacious 4 bedroom unit features low maintenance tile and laminate floors. Each side has large eat-in kitchens and its own in-unit laundry. The property also offers a shaded, fenced yard and one off-street parking space. Excellent location only a five minute drive from City Park, the Fairgrounds, and Dillard University. Easy interstate access will make your commute a breeze! One side has tenants in place at $1600 per month. Ideal for investors or any homebuyer who wants to live in one side and have the other help pay your note!

  14. 2026-01-23
    listed $265,000 Active 597-char remark
    Show marketing remark (597 chars)

    Discover this bright and welcoming double on Paris Avenue! Each spacious 4 bedroom unit features low maintenance tile and laminate floors. Each side has large eat-in kitchens and its own in-unit laundry. The property also offers a shaded, fenced yard and one off-street parking space. Excellent location only a five minute drive from City Park, the Fairgrounds, and Dillard University. Easy interstate access will make your commute a breeze! One side has tenants in place at $1600 per month. Ideal for investors or any homebuyer who wants to live in one side and have the other help pay your note!

  15. 2017-10-12
    soldstatus $222,800
  16. 2017-08-29
    listed $254,900
  17. 2017-01-09
    soldstatus $135,000
  18. 2016-11-07
    listed $150,000
  19. 2016-10-12
    historical
  20. 2016-07-15
    price $155,000
  21. 2016-05-16
    price $160,000
  22. 2016-04-12
    listed $175,000 Active
  23. 2016-04-12
    listed $155,000
  24. 2012-07-19
    listed $155,000
  25. 2012-07-19
    listed $155,000
  26. 2003-08-22
    soldstatus $94,000
  27. 2003-03-13
    listed $94,500
  28. 2003-03-13
    listed $94,500
  29. 1997-12-31
    soldstatus $61,000
  30. 1997-12-31
    soldstatus $61,000
  31. 1997-10-24
    listed $61,000
  32. 1997-10-24
    listed $61,000
  33. 1978-03-28
    soldstatus $35,000

ⓘ 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
$2,105 · $175/mo
Projected year-2 tax
$2,105 · $175/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 · 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
$46,596
− Mortgage interest
−$13,724
− Property taxes
−$2,105
− Insurance
−$2,022
− Repairs & maintenance
−$3,728
− Management
−$3,728
− Depreciation
−$7,127
Taxable income
$14,162
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,399
After-tax cash flow
$13,867/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)
35,253
Household income
$49,455
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
2150.0

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
Predominantly Black (69%)
Race & ethnicity
Black 69% White 18% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 4% Italian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 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
▼ -222.37%
Current HPI
231.9921
Rent YoY
▼ -0.61%
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

+628.6% since first listed
23 events — show timeline
  • 2026-03-27 Price Changed $255,000 AcadianaMLS
  • 2026-03-27 Price Changed $255,000 GSREIN
  • 2026-01-23 Listed $265,000 GSREIN
  • 2026-01-23 Listed $265,000 AcadianaMLS
  • 2017-10-12 Sold (Public Records) $222,800 Public Records
  • 2017-08-29 Listed $254,900 AcadianaMLS
  • 2017-01-09 Sold (Public Records) $135,000 Public Records
  • 2016-11-07 Listed $150,000 AcadianaMLS
  • 2016-10-12 Listing Removed GSREIN
  • 2016-07-15 Price Changed $155,000 GSREIN
  • 2016-05-16 Price Changed $160,000 GSREIN
  • 2016-04-12 Listed $175,000 GSREIN
  • 2016-04-12 Listed $155,000 AcadianaMLS
  • 2012-07-19 Listed $155,000 GSREIN
  • 2012-07-19 Listed $155,000 AcadianaMLS
  • 2003-08-22 Sold (MLS) $94,000 GSREIN
  • 2003-03-13 Listed $94,500 AcadianaMLS
  • 2003-03-13 Listed $94,500 GSREIN
  • 1997-12-31 Sold (Public Records) $61,000 Public Records
  • 1997-12-31 Sold (MLS) $61,000 GSREIN
  • 1997-10-24 Listed $61,000 GSREIN
  • 1997-10-24 Listed $61,000 AcadianaMLS
  • 1978-03-28 Sold (Public Records) $35,000 Public Records

Property tax history

+0.8%/yr

Latest (2026): $2,105 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…