CashFlowRE
Sign in Sign up
4859 Coronado Dr
C Composite 58.22
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 +22.3/30.0
  • ARV discount +13.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.6/10.0
  • 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

$185,000

4859 Coronado Dr · New Orleans, LA 70127
3 bd · 2.0 ba · 1,755 sqft · SingleFamily public records · 266 Days on market
Built 1960 5,488 sqft lot $105/sqft · 13% below area Est $213k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3% Closing Cost Assistance.....$60,000 in Orleans Soft Second bond funds....Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

Key facts

  • Attached garage
  • Brand new roof
  • Covered carport

Tags

OVERSIZED PRIMARY SUITECOZY FORMAL LIVINGSPACIOUS DENATTACHED GARAGECOVERED CARPORTBRAND NEW ROOF

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-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $239 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (3.5% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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: 128 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,785/mo this rent would consume 53% of the median local household income ($41k/yr) (locally 2030% 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 $6k 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 266 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $22k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $51k; list at $185k implies a 263% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 266 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 1960 — 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 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
0.96%
Cap rate
8.28%
Cash-on-cash
7.08%
DSCR
1.32
GRM
8.6

CMA / ARV

ARV (median comp)
$213,261
List price
$185,000
Delta
-13.25%
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
4718 Hauck Dr 0.10mi 3/2.0 1,748 (-0%) 5mo $234,000 $134 91
4912 Corinne St 0.17mi 3/2.0 1,788 (+2%) 5mo $199,000 $111 85
5040 Good Dr 0.23mi 3/2.0 1,867 (+6%) 3mo $193,500 $104 76
4844 Sierra Madre Dr 0.07mi 3/2.0 1,518 (-14%) 2mo $195,000 $128 73
10101 Dreux Ave 0.31mi 3/2.0 1,633 (-7%) 3mo $206,000 $126 72
4811 Perelli Dr 0.47mi 3/2.0 1,730 (-1%) 6mo $200,000 $116 71
4958 Sandalwood St 0.41mi 4/2.0 (+1) 1,691 (-4%) 5mo $285,000 $169 66
4921 Nighthart St 0.40mi 3/1.0 1,599 (-9%) 2mo $65,000 $41 61
11101 Woodvine Ln 0.60mi 3/2.0 1,615 (-8%) 2mo $207,000 $128 57
4901 Friar Tuck Dr 0.70mi 3/3.0 1,799 (+2%) 3mo $215,000 $120 57
5011 Blue Ash Dr 0.63mi 3/2.0 1,900 (+8%) 0mo $225,000 $118 57
4711 Eunice St 0.72mi 3/2.0 1,665 (-5%) 8mo $219,000 $132 51

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.7%
Equity multiple
0.71×
Total profit
$-14,775
Equity at exit
$27,584
10-year hold
IRR
1.8%
Equity multiple
1.13×
Total profit
$6,602
Equity at exit
$15,995

Cash invested: $51,800 (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 70127

Home prices YoY
-29.2%
Active inventory
128
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,785 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$57 /mo · $687/yr
Insurance
$77
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$239

Break-even live

Break-even rent $1,482
Max offer price $185,000
Occupancy floor 82%

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
$46,250
Closing costs
$5,550
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5000 Cardenas Dr New Orleans, LA 3.0 2.0 1800 $1,920 $1.07 24d 1 0.15mi
5131 Bundy Rd New Orleans, LA 1.0–3.0 1.0–2.0 1000 $1,314 $1.31 2d 21 0.83mi
5754 Louis Prima Dr E New Orleans, LA 3.0 2.5 2069 $2,195 $1.06 24d 1 1.04mi
11040 Roger Dr Unit C New Orleans, LA 2.0 2.5 1505 $1,500 $1.00 24d 1 1.25mi
10951 Roger Dr Unit B New Orleans, LA 3.0 2.5 2048 $1,850 $0.90 24d 1 1.26mi
9042 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,450 $1.04 16d 1 1.48mi
9040 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,450 $1.04 16d 1 1.48mi
6937 Barrington Ct New Orleans, LA 3.0 2.5 1306 $1,800 $1.38 24d 1 1.48mi
9022 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,400 $1.00 24d 1 1.49mi
9020 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,400 $1.00 24d 1 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $185,000 Active 266 DOM
  2. 2026-06-17
    days on market $185,000 Active 265 DOM
  3. 2026-06-16
    days on market $185,000 Active 264 DOM
  4. 2026-06-15
    days on market $185,000 Active 263 DOM
  5. 2026-06-13
    statusdays on market $185,000 Active 261 DOM
  6. 2026-06-02
    status $185,000 Pending 259 DOM
  7. 2026-06-01
    days on market $185,000 Active 259 DOM
  8. 2026-05-31
    days on market $185,000 Active 258 DOM
  9. 2026-03-10
    status Active 594-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  10. 2026-03-10
    price $185,000 594-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  11. 2026-03-10
    status Active 599-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  12. 2026-03-10
    price $185,000 599-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  13. 2026-03-07
    historical 599-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  14. 2026-01-30
    price $189,900 594-char remark
    Show marketing remark (594 chars)

    3% Closing Cost Assistance.....$60,000 in Orleans Soft Second bond funds....Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  15. 2026-01-27
    price $189,900 599-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  16. 2025-10-16
    price $199,900 594-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  17. 2025-10-16
    price $199,900 599-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  18. 2025-09-12
    listed $207,000 Active 594-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  19. 2025-09-12
    listed $207,000 Active 599-char remark
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  20. 2025-09-12
    listed $207,000 Active
    Show marketing remark (599 chars)

    3% Closing Cost Assistance. .. .. $60,000 in Orleans Soft Second bond funds. .. .Beautifully maintained home nestled in a desirable, well-established subdivision! This charming 3-bedroom, 2-bath residence features an oversized primary suite, inviting formal living and dining rooms, and a spacious den for entertaining or just relaxing at home. Enjoy the convenience of an attached 1-car garage plus a covered carport for ample parking. Recent updates include a brand-new roof (2025) and a whole-house generator for comfort and peace of mind. This home makes homeownership more affordable than ever!

  21. 1977-09-06
    soldstatus $51,000

ⓘ 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
$687 · $57/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$330/yr (+$28/mo · 48.1%)

ⓘ 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 · 22 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
$21,422
− Mortgage interest
−$10,363
− Property taxes
−$687
− Insurance
−$1,722
− Repairs & maintenance
−$1,714
− Management
−$1,714
− Depreciation
−$5,382
Taxable loss
−$160
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$38
After-tax cash flow
$2,910/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)
23,107
Household income
$40,765
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2030.0

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 (91%)
Race & ethnicity
Black 91% Hispanic / Latino 4% Two or more races 4% White 2%
Common ancestry
Lithuanian 1% Hispanic 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 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
▼ -72.43%
Current HPI
175.4465
Rent YoY
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

+262.7% since first listed
13 events — show timeline
  • 2026-03-10 Relisted AcadianaMLS
  • 2026-03-10 Price Changed $185,000 AcadianaMLS
  • 2026-03-10 Relisted GSREIN
  • 2026-03-10 Price Changed $185,000 GSREIN
  • 2026-03-07 Listing Removed GSREIN
  • 2026-01-30 Price Changed $189,900 AcadianaMLS
  • 2026-01-27 Price Changed $189,900 GSREIN
  • 2025-10-16 Price Changed $199,900 AcadianaMLS
  • 2025-10-16 Price Changed $199,900 GSREIN
  • 2025-09-12 Listed $207,000 AcadianaMLS
  • 2025-09-12 Listed $207,000 GSREIN
  • 2025-09-12 Listed $207,000 AcadianaMLS
  • 1977-09-06 Sold (Public Records) $51,000 Public Records

Property tax history

-0.7%/yr

Latest (2026): $687 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…