CashFlowRE
Sign in Sign up
1026 Dumaine St Fourplex
C- Composite 54.61
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 +19.5/30.0
  • ARV discount +13.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • 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

$750,000

1026 Dumaine St · New Orleans, LA 70116
28 bd · 18.0 ba · 3,228 sqft · MultiFamily · 118 Days on market
Built 1890 $232/sqft · 12% below area Est $855k · 12% under

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

Multi-family units

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

Listing remarks MLS

Price Reduction! Prime French Quarter 4-plex located at the edge of the Quarter near Armstrong Park and surrounded by top restaurants, shopping, and entertainment. This well-maintained property features three 2-bedroom/1-bath units and one 1-bedroom/1.5-bath unit with functional floor plans, exposed brick, high ceilings, select wood floors, balconies, a shared courtyard, and central air for modern comfort. One unit (3A) is currently vacant with projected rent of $1,250/month, creating immediate upside for an investor or the perfect opportunity for an owner-occupant to live in one unit while generating income from the others. Own a true piece of New Orleans history in a premier location for a great price.

Key facts

  • Exposed brick
  • Balconies
  • Shared courtyard

Tags

FRENCH QUARTER 4-PLEXSHARED COURTYARDEXPOSED BRICKHIGH CEILINGSSELECT WOOD FLOORSBALCONIES

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 3×2bd/1ba + 1×1bd/1.5ba units multifamily listed at $750k.

Deal economics

  • At list price, monthly cash flow is $790 ($9k/yr) — positive. Per door: $198/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $750k).
  • Recommended offer: $682k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 351 active listings in the ZIP; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $7,645/mo this rent would consume 175% of the median local household income ($52k/yr) (locally 1001% 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 $5k of loan paydown is wiped out by about $22k 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 118 days — a 9% lower offer ($682k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 33y ago; this cycle's ask has dropped $50k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $240k; list at $750k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major 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 $682,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% 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. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. 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
1.02%
Cap rate
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
8.2

CMA / ARV

ARV (median comp)
$854,949
List price
$750,000
Delta
-12.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.18% rent growth · sell at horizon

5-year hold
IRR
-12.5%
Equity multiple
0.56×
Total profit
$-92,157
Equity at exit
$111,827
10-year hold
IRR
-8.5%
Equity multiple
0.54×
Total profit
$-96,648
Equity at exit
$64,846

Cash invested: $210,000 (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 70116

Home prices YoY
-34.5%
Rents YoY
0.2%
Active inventory
351
Price-to-rent
32.3×

Monthly cashflow live

Estimated rent
$7,645 high interval (Pro) →
Mortgage (P&I)
$3,933
Tax est. 1.5%
$938 /mo · $11,250/yr
Insurance
$312
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,605
Net cashflow
$790

Break-even live

Break-even rent $6,645
Max offer price $750,000
Occupancy floor 85%

Sensitivity live

Price -10% $1,308 -5% $1,049 +0% $790 +5% $531 +10% $272
Rent -10% $186 -5% $488 +0% $790 +5% $1,092 +10% $1,394
Rate -1.0pp $1,168 -0.5pp $981 base $790 +0.5pp $596 +1.0pp $398

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

UnitsBedsBathsEst. rent
1× unit 1 1.5 $1,849
Total (4 units) $7,645

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
$187,500
Closing costs
$22,500
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 29 events

  1. 2026-06-21
    days on market $750,000 Active 118 DOM
  2. 2026-06-18
    days on market $750,000 Active 115 DOM
  3. 2026-06-17
    days on market $750,000 Active 114 DOM
  4. 2026-06-16
    days on market $750,000 Active 113 DOM
  5. 2026-06-15
    days on market $750,000 Active 112 DOM
  6. 2026-06-13
    days on market $750,000 Active 110 DOM
  7. 2026-06-10
    days on market $750,000 Active 107 DOM
  8. 2026-06-09
    days on market $750,000 Active 106 DOM
  9. 2026-06-08
    days on market $750,000 Active 105 DOM
  10. 2026-06-07
    days on market $750,000 Active 104 DOM
  11. 2026-06-05
    days on market $750,000 Active 101 DOM
  12. 2026-06-03
    days on market $750,000 Active 100 DOM
  13. 2026-06-02
    days on market $750,000 Active 99 DOM
  14. 2026-06-01
    days on market $750,000 Active 98 DOM
  15. 2026-05-31
    days on market $750,000 Active 97 DOM
  16. 2026-05-08
    price $750,000 713-char remark
    Show marketing remark (713 chars)

    Price Reduction! Prime French Quarter 4-plex located at the edge of the Quarter near Armstrong Park and surrounded by top restaurants, shopping, and entertainment. This well-maintained property features three 2-bedroom/1-bath units and one 1-bedroom/1.5-bath unit with functional floor plans, exposed brick, high ceilings, select wood floors, balconies, a shared courtyard, and central air for modern comfort. One unit (3A) is currently vacant with projected rent of $1,250/month, creating immediate upside for an investor or the perfect opportunity for an owner-occupant to live in one unit while generating income from the others. Own a true piece of New Orleans history in a premier location for a great price.

  17. 2026-05-08
    price $750,000 713-char remark
    Show marketing remark (713 chars)

    Price Reduction! Prime French Quarter 4-plex located at the edge of the Quarter near Armstrong Park and surrounded by top restaurants, shopping, and entertainment. This well-maintained property features three 2-bedroom/1-bath units and one 1-bedroom/1.5-bath unit with functional floor plans, exposed brick, high ceilings, select wood floors, balconies, a shared courtyard, and central air for modern comfort. One unit (3A) is currently vacant with projected rent of $1,250/month, creating immediate upside for an investor or the perfect opportunity for an owner-occupant to live in one unit while generating income from the others. Own a true piece of New Orleans history in a premier location for a great price.

  18. 2026-02-23
    listed $800,000 Active 713-char remark
    Show marketing remark (713 chars)

    Price Reduction! Prime French Quarter 4-plex located at the edge of the Quarter near Armstrong Park and surrounded by top restaurants, shopping, and entertainment. This well-maintained property features three 2-bedroom/1-bath units and one 1-bedroom/1.5-bath unit with functional floor plans, exposed brick, high ceilings, select wood floors, balconies, a shared courtyard, and central air for modern comfort. One unit (3A) is currently vacant with projected rent of $1,250/month, creating immediate upside for an investor or the perfect opportunity for an owner-occupant to live in one unit while generating income from the others. Own a true piece of New Orleans history in a premier location for a great price.

  19. 2026-02-23
    listed $800,000 Active 713-char remark
    Show marketing remark (713 chars)

    Price Reduction! Prime French Quarter 4-plex located at the edge of the Quarter near Armstrong Park and surrounded by top restaurants, shopping, and entertainment. This well-maintained property features three 2-bedroom/1-bath units and one 1-bedroom/1.5-bath unit with functional floor plans, exposed brick, high ceilings, select wood floors, balconies, a shared courtyard, and central air for modern comfort. One unit (3A) is currently vacant with projected rent of $1,250/month, creating immediate upside for an investor or the perfect opportunity for an owner-occupant to live in one unit while generating income from the others. Own a true piece of New Orleans history in a premier location for a great price.

  20. 2022-08-18
    price $899,000
  21. 2022-06-13
    price $975,000
  22. 2022-05-13
    listed $899,000
  23. 2022-05-12
    price $1,150
  24. 1998-08-06
    soldstatus $240,000
  25. 1996-04-01
    listed $250,000
  26. 1996-04-01
    listed $250,000
  27. 1994-10-21
    soldstatus $195,000
  28. 1993-12-01
    listed $199,500
  29. 1993-12-01
    listed $199,500

ⓘ 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 7/10 Severe FEMA zone X (shaded) · 74% 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
$91,740
− Mortgage interest
−$42,012
− Property taxes
−$11,250
− Insurance
−$4,548
− Repairs & maintenance
−$7,339
− Management
−$7,339
− Depreciation
−$21,818
Taxable loss
−$2,566
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$616
After-tax cash flow
$10,096/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)
10,404
Household income
$52,306
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
1001.0

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 0.63)
Race & ethnicity
White 45% Black 40% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 1% Cuban 3%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 2%

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
▼ -144.83%
Current HPI
275.5453
Rent YoY
▲ 0.18%
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

+275.9% since first listed
14 events — show timeline
  • 2026-05-08 Price Changed $750,000 AcadianaMLS
  • 2026-05-08 Price Changed $750,000 GSREIN
  • 2026-02-23 Listed $800,000 GSREIN
  • 2026-02-23 Listed $800,000 AcadianaMLS
  • 2022-08-18 Price Changed $899,000 GSREIN
  • 2022-06-13 Price Changed $975,000 GSREIN
  • 2022-05-13 Listed $899,000 AcadianaMLS
  • 2022-05-12 Price Changed $1,150 RENT.
  • 1998-08-06 Sold (MLS) $240,000 GSREIN
  • 1996-04-01 Listed $250,000 AcadianaMLS
  • 1996-04-01 Listed $250,000 GSREIN
  • 1994-10-21 Sold (MLS) $195,000 GSREIN
  • 1993-12-01 Listed $199,500 GSREIN
  • 1993-12-01 Listed $199,500 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…