CashFlowRE
Sign in Sign up
4116 Jumonville St
C Composite 59.8
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 +23.7/30.0
  • ARV discount +12.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.0/10.0
  • 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

$180,000

4116 Jumonville St · New Orleans, LA 70122
4 bd · 2.0 ba · 1,204 sqft · SingleFamily public records · 30 Days on market
Built 1970 3,968 sqft lot Est $200k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter 4-bedroom, 1-bath, full brick home! From the inviting covered front porch to the fenced backyard, this property offers plenty of living space inside and out. Inside is an open layout -spacious living room and an eat-in kitchen with granite countertops and ample cabinetry. Additional highlights include a 2-car driveway parking. Don't miss this great opportunity, schedule your showing today!

Key facts

  • Covered front porch
  • Ample cabinetry
  • Open layout

Tags

COVERED FRONT PORCHFENCED BACKYARDOPEN LAYOUTEAT-IN KITCHENGRANITE COUNTERTOPSAMPLE CABINETRY

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Brick construction; Asphalt roof; Slab foundation; Average condition; Rectangular city lot (approximately 0.09 acres)
  • Construction: Built with brick; Asphalt roof; Slab foundation; 1 story
  • Exterior features: Fenced yard; Front porch

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Granite counters

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 $180k.

Deal economics

  • At list price, monthly cash flow is $277 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,980/mo this rent would consume 48% 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 $1k of loan paydown is wiped out by about $5k 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 30 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 27y ago 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.
  • 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 $177,300 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.10%
Cap rate
8.58%
Cash-on-cash
8.17%
DSCR
1.36
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$199,864
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1247 Foy St 0.24mi 3/2.0 (-1) 1,244 (+3%) 0mo $40,000 $32 78
1535 Harrison Ave 0.22mi 3/2.0 (-1) 1,225 (+2%) 11mo $204,000 $167 73
4517 Jeanne Marie Pl 0.37mi 3/2.0 (-1) 1,266 (+5%) 5mo $180,000 $142 65
1319 Granada Dr 0.62mi 3/2.0 (-1) 1,262 (+5%) 1mo $225,000 $178 58
1336 Sere St 0.40mi 3/1.0 (-1) 1,311 (+9%) 2mo $90,000 $69 56
3615 Cadillac St 0.39mi 3/2.0 (-1) 1,100 (-9%) 9mo $182,500 $166 55
3156 Castine St 0.63mi 3/2.0 (-1) 1,122 (-7%) 1mo $225,000 $201 54
128 Alden Pl 0.68mi 4/2.0 1,331 (+10%) 2mo $218,000 $164 49
3822 Havana Pl 0.55mi 3/2.0 (-1) 1,271 (+6%) 13mo $135,000 $106 49
3522 Gibson St 0.43mi 3/2.0 (-1) 1,325 (+10%) 19mo $325,000 $245 42
4381 Randolph Ave 0.29mi 3/1.5 (-1) 1,360 (+13%) 20mo $150,000 $110 41
106 Alden Pl 0.69mi 4/3.0 1,316 (+9%) 13mo $315,000 $239 37

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
-9.7%
Equity multiple
0.66×
Total profit
$-17,288
Equity at exit
$26,839
10-year hold
IRR
-5.1%
Equity multiple
0.71×
Total profit
$-14,552
Equity at exit
$15,563

Cash invested: $50,400 (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 70122

Rents YoY
-0.6%
Active inventory
332
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,980 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$202 /mo · $2,423/yr
Insurance
$75
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$277

Break-even live

Break-even rent $1,629
Max offer price $180,000
Occupancy floor 81%

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
$45,000
Closing costs
$5,400
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4229 Buchanan St New Orleans, LA 3.0 2.0 1235 $2,250 $1.82 23d 1 0.14mi
1486 Mandolin St New Orleans, LA 3.0 2.0 1497 $1,900 $1.27 3d 1 0.19mi
3622 Buchanan St Unit 3622 New Orleans, LA 3.0 1.0 950 $1,525 $1.61 23d 1 0.36mi
3624 Havana St New Orleans, LA 3.0 1.0 1388 $1,875 $1.35 16d 1 0.61mi
3702 Trafalgar St New Orleans, LA 3.0 2.0 1428 $2,350 $1.65 16d 1 0.81mi
3023 Bruxelles St New Orleans, LA 3.0 1.0 960 $2,200 $2.29 14d 1 0.85mi
3021 Republic St New Orleans, LA 4.0 2.0 1125 $2,200 $1.96 23d 1 0.88mi
2910 Bruxelles St New Orleans, LA 3.0 2.0 1074 $1,600 $1.49 3d 1 0.91mi
2817 Paris Ave New Orleans, LA 3.0 1.0 1018 $1,700 $1.67 20d 1 0.95mi
4736 Saint Anthony Ave New Orleans, LA 3.0 1.0 1100 $1,800 $1.64 16d 1 0.99mi
3515 Saint Anthony Ave New Orleans, LA 3.0 2.0 1366 $2,500 $1.83 23d 1 1.00mi
1818 Paul Morphy St Unit B New Orleans, LA 3.0 2.0 1065 $1,800 $1.69 23d 1 1.13mi
2632 Oreilly St New Orleans, LA 3.0 1.5 950 $1,450 $1.53 23d 1 1.16mi
2338 40 Annette St New Orleans, LA 3.0 1.0 1150 $1,385 $1.20 20d 1 1.17mi
2310 George Nick Connor Dr New Orleans, LA 3.0 2.0 1050 $1,600 $1.52 23d 1 1.19mi
5151 Saint Anthony Ave New Orleans, LA 3.0 2.0 1200 $1,795 $1.50 16d 1 1.20mi
3443 Esplanade Ave New Orleans, LA 3.0 1.0–2.0 997 $2,500 $2.51 3d 30 1.22mi
1933 Industry St New Orleans, LA 3.0 2.0 1400 $1,595 $1.14 16d 1 1.22mi
2817 Annette St New Orleans, LA 3.0 1.0 1100 $1,350 $1.23 23d 1 1.27mi
5322 Saint Anthony Ave New Orleans, LA 3.0 2.0 1192 $2,000 $1.68 16d 1 1.30mi
1996 Hope St New Orleans, LA 3.0 1.0 910 $1,550 $1.70 3d 1 1.31mi
4618 Marigny St New Orleans, LA 3.0 1.0 1320 $1,900 $1.44 23d 1 1.31mi
3327 Elysian Fields Ave New Orleans, LA 3.0 1.0 1200 $1,300 $1.08 23d 1 1.32mi
1466 N White St New Orleans, LA 3.0 1.5 1500 $2,250 $1.50 3d 1 1.37mi
2152 Abundance St Unit 2152 New Orleans, LA 3.0 2.0 1100 $1,599 $1.45 3d 1 1.38mi
2152 Abundance St Unit A New Orleans, LA 3.0 1.0 800 $1,599 $2.00 3d 1 1.38mi
1525 N Broad St New Orleans, LA 3.0 1.0 1100 $1,600 $1.45 23d 1 1.43mi
1735 N Tonti St New Orleans, LA 3.0 1.0 1197 $1,650 $1.38 23d 1 1.46mi
2305 A P Tureaud Ave Unit 2307 A P Tureaud New Orleans, LA 3.0 2.0 700 $2,112 $3.02 23d 1 1.47mi

Listing history 30 events

  1. 2026-06-18
    days on market $180,000 Active 30 DOM
  2. 2026-06-17
    days on market $180,000 Active 29 DOM
  3. 2026-06-16
    days on market $180,000 Active 28 DOM
  4. 2026-06-15
    days on market $180,000 Active 27 DOM
  5. 2026-06-13
    days on market $180,000 Active 25 DOM
  6. 2026-06-10
    days on market $180,000 Active 22 DOM
  7. 2026-06-09
    days on market $180,000 Active 21 DOM
  8. 2026-06-08
    days on market $180,000 Active 20 DOM
  9. 2026-06-07
    days on market $180,000 Active 19 DOM
  10. 2026-06-05
    days on market $180,000 Active 16 DOM
  11. 2026-06-03
    days on market $180,000 Active 15 DOM
  12. 2026-06-02
    days on market $180,000 Active 14 DOM
  13. 2026-06-01
    days on market $180,000 Active 13 DOM
  14. 2026-05-31
    days on market $180,000 Active 12 DOM
  15. 2026-05-19
    listed $180,000 Active 406-char remark
    Show marketing remark (406 chars)

    Great starter 4-bedroom, 1-bath, full brick home! From the inviting covered front porch to the fenced backyard, this property offers plenty of living space inside and out. Inside is an open layout -spacious living room and an eat-in kitchen with granite countertops and ample cabinetry. Additional highlights include a 2-car driveway parking. Don't miss this great opportunity, schedule your showing today!

  16. 2026-05-19
    listed $180,000 Active
    Show marketing remark (406 chars)

    Great starter 4-bedroom, 1-bath, full brick home! From the inviting covered front porch to the fenced backyard, this property offers plenty of living space inside and out. Inside is an open layout -spacious living room and an eat-in kitchen with granite countertops and ample cabinetry. Additional highlights include a 2-car driveway parking. Don't miss this great opportunity, schedule your showing today!

  17. 2021-01-26
    soldstatus $189,000
  18. 2021-01-22
    soldstatus $188,000 Closed 508-char remark
    Show marketing remark (508 chars)

    KITCHEN ENVY - Renovated in Gentilly - tour this elegant property! Gorgeous Kitchen and brand NEW Refrigerator. Open floor plan with new granite kitchen with coordinating backsplash. New bathroom tile floors & coordinated wall tile in bathroom. The 14mm wood laminate floors are a nice addition to the original wood floors in the bedrooms. Sporting a new driveway and private fence make this home private. Excellent schools and jogging to City Park. This house is . 5 mile from City Park. Flood Zone X

  19. 2020-12-17
    status Pending 508-char remark
    Show marketing remark (508 chars)

    KITCHEN ENVY - Renovated in Gentilly - tour this elegant property! Gorgeous Kitchen and brand NEW Refrigerator. Open floor plan with new granite kitchen with coordinating backsplash. New bathroom tile floors & coordinated wall tile in bathroom. The 14mm wood laminate floors are a nice addition to the original wood floors in the bedrooms. Sporting a new driveway and private fence make this home private. Excellent schools and jogging to City Park. This house is . 5 mile from City Park. Flood Zone X

  20. 2020-11-21
    price $188,000 508-char remark
    Show marketing remark (508 chars)

    KITCHEN ENVY - Renovated in Gentilly - tour this elegant property! Gorgeous Kitchen and brand NEW Refrigerator. Open floor plan with new granite kitchen with coordinating backsplash. New bathroom tile floors & coordinated wall tile in bathroom. The 14mm wood laminate floors are a nice addition to the original wood floors in the bedrooms. Sporting a new driveway and private fence make this home private. Excellent schools and jogging to City Park. This house is . 5 mile from City Park. Flood Zone X

  21. 2020-09-29
    listed $189,000 Active 508-char remark
    Show marketing remark (508 chars)

    KITCHEN ENVY - Renovated in Gentilly - tour this elegant property! Gorgeous Kitchen and brand NEW Refrigerator. Open floor plan with new granite kitchen with coordinating backsplash. New bathroom tile floors & coordinated wall tile in bathroom. The 14mm wood laminate floors are a nice addition to the original wood floors in the bedrooms. Sporting a new driveway and private fence make this home private. Excellent schools and jogging to City Park. This house is . 5 mile from City Park. Flood Zone X

  22. 2020-09-29
    listed $188,000
    Show marketing remark (508 chars)

    KITCHEN ENVY - Renovated in Gentilly - tour this elegant property! Gorgeous Kitchen and brand NEW Refrigerator. Open floor plan with new granite kitchen with coordinating backsplash. New bathroom tile floors & coordinated wall tile in bathroom. The 14mm wood laminate floors are a nice addition to the original wood floors in the bedrooms. Sporting a new driveway and private fence make this home private. Excellent schools and jogging to City Park. This house is . 5 mile from City Park. Flood Zone X

  23. 2020-09-01
    soldstatus $120,000
  24. 2020-08-28
    soldstatus $120,000 Closed
  25. 2020-07-25
    listed $159,000 Active
  26. 2020-07-25
    listed $159,000
  27. 2000-02-24
    soldstatus $49,000
  28. 2000-02-24
    soldstatus $49,000
  29. 1999-06-21
    listed $56,000
  30. 1999-06-21
    listed $56,000

ⓘ 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
$2,423 · $202/mo
Projected year-2 tax
$2,423 · $202/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) · 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
$23,757
− Mortgage interest
−$10,083
− Property taxes
−$2,423
− Insurance
−$1,697
− Repairs & maintenance
−$1,901
− Management
−$1,901
− Depreciation
−$5,236
Taxable income
$517
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$124
After-tax cash flow
$3,197/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

+221.4% since first listed
16 events — show timeline
  • 2026-05-19 Listed $180,000 GSREIN
  • 2026-05-19 Listed $180,000 AcadianaMLS
  • 2021-01-26 Sold (Public Records) $189,000 Public Records
  • 2021-01-22 Sold (MLS) $188,000 GSREIN
  • 2020-12-17 Pending GSREIN
  • 2020-11-21 Price Changed $188,000 GSREIN
  • 2020-09-29 Listed $188,000 AcadianaMLS
  • 2020-09-29 Listed $189,000 GSREIN
  • 2020-09-01 Sold (Public Records) $120,000 Public Records
  • 2020-08-28 Sold (MLS) $120,000 GSREIN
  • 2020-07-25 Listed $159,000 AcadianaMLS
  • 2020-07-25 Listed $159,000 GSREIN
  • 2000-02-24 Sold (Public Records) $49,000 Public Records
  • 2000-02-24 Sold (MLS) $49,000 GSREIN
  • 1999-06-21 Listed $56,000 GSREIN
  • 1999-06-21 Listed $56,000 AcadianaMLS

Property tax history

+24.1%/yr

Latest (2026): $2,423 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…