CashFlowRE
Sign in Sign up
1337 Charbonnet St
F Composite 30.23
Why this score? — see what drove the F 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 +9.5/30.0
  • Livability +4.0/5.0
  • ARV discount +3.9/15.0
  • Rent growth +3.1/5.0
  • 1% rule +2.9/10.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$217,000

1337 Charbonnet St · New Orleans, LA 70117
3 bd · 2.0 ba · 0 sqft · Land public records · 50 Days on market
Built 1999 Est $201k · 8% over ↓ 1% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price Improvement! Seller willing to contribute toward buyer closing costs with acceptable offer. Located in the Lower Ninth Ward of New Orleans, this well-built home features durable concrete exterior walls designed for energy efficiency and added storm resilience helping keep utility costs low while offering peace of mind. Elevated entry, off-street parking, and modern curb appeal complete the package. Per current FEMA maps, the property is in Flood Zone X (shaded) outside of the Special Flood Hazard Area; though buyers should verify with their lender and insurer. Schedule your showing today!

Key facts

  • Elevated entry
  • Storm resilience
  • Energy efficiency

Tags

CONCRETE EXTERIOR WALLSENERGY EFFICIENCYSTORM RESILIENCEELEVATED ENTRYOFF-STREET PARKINGMODERN CURB APPEAL

Property features AI

Finance

  • HOA & community: Has home warranty

Exterior

  • Parking: Off-street parking; One assigned space; Two spaces available
  • Utilities: Public water; Public sewer
  • Home design: Single-story; New construction; Raised foundation; Shingle roof; Concrete construction
  • Construction: Built new (new construction); Concrete construction; Raised foundation; Shingle roof
  • Exterior features: Porch; Rectangular lot; Located outside city limits

Interior

  • Kitchen: Cooktop; Dishwasher; Microwave; Oven; Range
  • Bedrooms: 3 rooms total (bedroom count not specified separately)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Washer hookup; Dryer hookup

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 land listed at $217k.

Deal economics

  • At list price, monthly cash flow is $-217 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (14.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (21.3% below list).
  • Recommended offer: $171k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.4% in New Orleans — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 21d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($210k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $170,828 (21.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
5.46%
Cash-on-cash
-2.96%
DSCR
0.87
GRM
10.6

CMA / ARV

ARV (median comp)
$200,954
List price
$217,000
Delta
7.98%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.49% rent growth · sell at horizon

5-year hold
IRR
-24.1%
Equity multiple
0.18×
Total profit
$-49,761
Equity at exit
$32,355
10-year hold
IRR
-20.7%
Equity multiple
-0.06×
Total profit
$-64,363
Equity at exit
$18,762

Cash invested: $60,760 (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
10.6×

Monthly cashflow live

Estimated rent
$1,708 high interval (Pro) →
Mortgage (P&I)
$1,138
Tax est. 1.5%
$271 /mo · $3,255/yr
Insurance
$90
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$-217

Break-even live

Break-even rent $1,982
Max offer price $185,664
Occupancy floor

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
$54,250
Closing costs
$6,510
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
1314 Lamanche St New Orleans, LA 4.0 1.0 1300 $2,100 $1.62 16d 1 0.08mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.09mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.09mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1178 $1,600 $1.36 23d 1 0.09mi
1327 Fats Domino Ave Unit A New Orleans, LA 3.0 2.0 1200 $1,900 $1.58 3d 1 0.10mi
1327 Fats Domino Ave Unit B New Orleans, LA 4.0 2.0 1200 $2,200 $1.83 16d 1 0.10mi
1313 Flood St Unit A New Orleans, LA 3.0 1.0 $1,300 23d 1 0.16mi
5805 Saint Claude Ave New Orleans, LA 2.0 1.0 800 $1,200 $1.50 23d 1 0.21mi
1201 Gordon St New Orleans, LA 3.0 2.5 1367 $1,900 $1.39 17d 1 0.21mi
5900 N Derbigny St Unit 1 New Orleans, LA 3.0 2.0 1000 $1,950 $1.95 3d 1 0.21mi
1449 Andry St New Orleans, LA 2.0 1.0 833 $1,300 $1.56 23d 1 0.26mi
6002 Saint Claude Ave New Orleans, LA 2.0 2.0 965 $1,275 $1.32 21d 1 0.28mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $1,200 $1.78 3d 1 0.28mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $12,000 $17.78 43d 1 0.28mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $1,200 $1.78 3d 1 0.28mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 23d 1 0.28mi
1422 Andry St New Orleans, LA 3.0 2.0 1100 $1,400 $1.27 3d 1 0.29mi
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 23d 1 0.29mi
1810 Fats Domino Ave New Orleans, LA 2.0 2.0 975 $916 $0.94 23d 1 0.33mi
1334 Tricou St New Orleans, LA 2.0 1.0 1117 $1,500 $1.34 21d 1 0.33mi
18 Saint Claude Ct New Orleans, LA 3.0 1.0 864 $1,200 $1.39 11d 1 0.36mi
1925 Alabo St Unit A New Orleans, LA 3.0 2.0 1199 $1,500 $1.25 21d 1 0.37mi
6038 N Rampart St New Orleans, LA 3.0 2.0 1080 $1,795 $1.66 23d 1 0.38mi
925 Flood St Unit 925 New Orleans, LA 3.0 1.0 $1,200 23d 1 0.38mi
1420 Delery St New Orleans, LA 2.0 1.0 900 $1,250 $1.39 11d 1 0.39mi
1903 Flood St New Orleans, LA 3.0 2.0 $1,880 3d 1 0.39mi
1714 Tricou St New Orleans, LA 3.0 2.0 1271 $1,900 $1.49 23d 1 0.40mi
1835 Andry St New Orleans, LA 3.0 2.0 918 $1,800 $1.96 23d 1 0.42mi
906 Flood St New Orleans, LA 3.0 3.0 1174 $1,700 $1.45 2d 1 0.42mi
1901 Tupelo St New Orleans, LA 3.0 2.5 1568 $2,300 $1.47 3d 1 0.43mi
1824 Saint Maurice Ave New Orleans, LA 4.0 2.0 1500 $1,500 $1.00 23d 1 0.43mi
5450 Burgundy St New Orleans, LA 2.0 1.0 1474 $1,250 $0.85 23d 1 0.45mi
6019 Royal St New Orleans, LA 2.0 1.0 790 $1,200 $1.52 23d 1 0.53mi
1333 Angela Ave Arabi, LA 3.0 2.0 1090 $1,850 $1.70 2d 1 0.58mi
5109 Burgundy St New Orleans, LA 2.0 1.0 1122 $1,474 $1.31 17d 1 0.58mi
918 Forstall St New Orleans, LA 2.0 1.0 800 $2,290 $2.86 23d 1 0.60mi
920 Forstall St New Orleans, LA 2.0 1.0 800 $1,600 $2.00 23d 1 0.60mi
5317 N Galvez St New Orleans, LA 2.0 1.0 796 $1,275 $1.60 3d 1 0.60mi
1015 Government St Unit 11 Arabi, LA 2.0 1.0 720 $999 $1.39 43d 1 0.61mi
716 Delery St Unit 716 New Orleans, LA 2.0 1.0 900 $1,200 $1.33 23d 1 0.62mi

Listing history 17 events

  1. 2026-06-18
    days on market $217,000 Active 50 DOM
  2. 2026-06-17
    days on market $217,000 Active 49 DOM
  3. 2026-06-16
    days on market $217,000 Active 48 DOM
  4. 2026-06-15
    days on market $217,000 Active 47 DOM
  5. 2026-06-13
    days on market $217,000 Active 45 DOM
  6. 2026-06-10
    days on market $217,000 Active 42 DOM
  7. 2026-06-09
    days on market $217,000 Active 41 DOM
  8. 2026-06-08
    days on market $217,000 Active 40 DOM
  9. 2026-06-07
    remarks 601-char remark
  10. 2026-06-07
    pricedays on market $217,000 Active 39 DOM
  11. 2026-06-05
    days on market $220,000 Active 36 DOM
  12. 2026-06-03
    days on market $220,000 Active 35 DOM
  13. 2026-06-02
    days on market $220,000 Active 34 DOM
  14. 2026-06-01
    days on market $220,000 Active 33 DOM
  15. 2026-05-31
    days on market $220,000 Active 32 DOM
  16. 2026-04-29
    listed $220,000 Active 503-char remark
    Show marketing remark (601 chars)

    Price Improvement! Seller willing to contribute toward buyer closing costs with acceptable offer. Located in the Lower Ninth Ward of New Orleans, this well-built home features durable concrete exterior walls designed for energy efficiency and added storm resilience helping keep utility costs low while offering peace of mind. Elevated entry, off-street parking, and modern curb appeal complete the package. Per current FEMA maps, the property is in Flood Zone X (shaded) outside of the Special Flood Hazard Area; though buyers should verify with their lender and insurer. Schedule your showing today!

  17. 2026-04-29
    listed $220,000 Active 503-char remark
    Show marketing remark (601 chars)

    Price Improvement! Seller willing to contribute toward buyer closing costs with acceptable offer. Located in the Lower Ninth Ward of New Orleans, this well-built home features durable concrete exterior walls designed for energy efficiency and added storm resilience helping keep utility costs low while offering peace of mind. Elevated entry, off-street parking, and modern curb appeal complete the package. Per current FEMA maps, the property is in Flood Zone X (shaded) outside of the Special Flood Hazard Area; though buyers should verify with their lender and insurer. Schedule your showing today!

ⓘ 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 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 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
$20,499
− Mortgage interest
−$12,155
− Property taxes
−$3,255
− Insurance
−$1,882
− Repairs & maintenance
−$1,640
− Management
−$1,640
− Depreciation
−$6,313
Taxable loss
−$6,386
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,533
After-tax cash flow
$-1,066/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

-1.4% since first listed
4 events — show timeline
  • 2026-06-06 Price Changed $217,000 AcadianaMLS
  • 2026-06-06 Price Changed $217,000 GSREIN
  • 2026-04-29 Listed $220,000 GSREIN
  • 2026-04-29 Listed $220,000 AcadianaMLS

Property tax history

-0.3%/yr

Latest (2015): $89 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…