CashFlowRE
Sign in Sign up
1714-16 Independence St Multi-family
C- Composite 54.22
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 +21.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.5/10.0
  • Condition / age +4.8/5.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$240,000

1714-16 Independence St · New Orleans, LA 70117
None bd · None ba · 872 sqft · MultiFamily · 29 Days on market
Excellent condition 3,822 sqft lot Est $240k · at est.

🖨 Deal sheet (PDF) 📄 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

Real nice Investors Special... Unit 1714 is occupied and 1716 is vacant for showing purposes...Contact listing agent, easy to show.

Key facts

  • 3,822 sq ft lot
  • Listed 29 days

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 multifamily listed at $240k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $273 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $236k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 rising (+2.5%/yr); 587 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,529/mo this rent would consume 66% of the median local household income ($46k/yr) (locally 1988% 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.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 16y 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $236,400 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.05%
Cap rate
7.99%
Cash-on-cash
6.06%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$239,800
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1714-16 Independence St 0.00mi —/— 872 (0%) 1mo $240,000 $275 99
1714 16 Independence St 0.00mi 4/2.0 872 (0%) 1mo $240,000 $275 99
1824-26 Feliciana St 0.44mi 4/2.0 1,000 (+15%) 10mo $235,000 $235 47

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 · 2.49% rent growth · sell at horizon

5-year hold
IRR
-9.3%
Equity multiple
0.66×
Total profit
$-22,724
Equity at exit
$35,785
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-2,332
Equity at exit
$20,751

Cash invested: $67,200 (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
587
Price-to-rent
15.8×

Monthly cashflow live

Estimated rent
$2,529 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax est. 1.5%
$300 /mo · $3,600/yr
Insurance
$100
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$531
Net cashflow
$273

Break-even live

Break-even rent $2,184
Max offer price $240,000
Occupancy floor 84%

Sensitivity live

Price -10% $439 -5% $356 +0% $273 +5% $190 +10% $107
Rent -10% $73 -5% $173 +0% $273 +5% $373 +10% $473
Rate -1.0pp $394 -0.5pp $334 base $273 +0.5pp $211 +1.0pp $147

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

UnitsBedsBathsEst. rent
Total (2 units) $2,529

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
$60,000
Closing costs
$7,200
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
1715 Gallier St Unit B New Orleans, LA 2.0 1.0 1000 $1,099 $1.10 25d 1 0.09mi
1713 Gallier St Unit B New Orleans, LA 2.0 1.0 1000 $1,099 $1.10 25d 1 0.09mi
1634 Bartholomew St New Orleans, LA 2.0 1.0 900 $1,300 $1.44 25d 1 0.16mi
1628 Bartholomew St New Orleans, LA 3.0 2.0 1050 $1,600 $1.52 25d 1 0.17mi
1942 Piety St New Orleans, LA 3.0 1.0 1100 $1,500 $1.36 25d 1 0.29mi
1614 Louisa St New Orleans, LA 2.0 1.0 733 $1,100 $1.50 25d 1 0.31mi
2019 Louisa St New Orleans, LA 3.0 1.0 750 $1,500 $2.00 18d 1 0.33mi
2017 Louisa St New Orleans, LA 3.0 1.0 750 $1,300 $1.73 18d 1 0.33mi
2129 Desire St Unit 1B New Orleans, LA 3.0 1.0 1105 $1,200 $1.09 4d 1 0.34mi
2129 Desire St Unit 1B New Orleans, LA 3.0 1.0 1105 $1,200 $1.09 4d 1 0.34mi
3125 Industrial Ct New Orleans, LA 2.0 2.5 1100 $1,450 $1.32 25d 1 0.34mi
4222 N Johnson St New Orleans, LA 3.0 2.0 1100 $1,895 $1.72 25d 1 0.35mi
1310 Bartholomew St Unit 1310 New Orleans, LA 1.0 1.0 637 $1,150 $1.81 25d 1 0.36mi
4217 N Johnson St New Orleans, LA 3.0 2.0 904 $1,650 $1.83 25d 1 0.36mi
3201 N Galvez St Unit 2B New Orleans, LA 2.0 1.0 700 $1,250 $1.79 25d 1 0.37mi
1703 Clouet St New Orleans, LA 2.0 1.0 650 $1,200 $1.85 17d 1 0.37mi
1211 Gallier St New Orleans, LA 2.0 1.0 900 $1,000 $1.11 25d 1 0.41mi
1319 France St New Orleans, LA 2.0 1.0 923 $975 $1.06 22d 1 0.42mi
3133 N Villere St New Orleans, LA 2.0 1.0 715 $1,250 $1.75 25d 1 0.42mi
2612 14 Urquhart St New Orleans, LA 1.0 1.0 900 $1,200 $1.33 21d 1 0.47mi
2027 Feliciana St New Orleans, LA 2.0 1.0 1104 $1,100 $1.00 17d 1 0.48mi
1121 Bartholomew St Unit 1121 New Orleans, LA 2.0 1.0 893 $2,000 $2.24 25d 1 0.48mi
1905 Montegut St New Orleans, LA 2.0 1.5 870 $1,275 $1.47 25d 1 0.49mi
3915 N Rocheblave St New Orleans, LA 2.0 2.0 1005 $1,700 $1.69 25d 1 0.50mi
3915 N Rocheblave St New Orleans, LA 2.0 2.0 1005 $1,700 $1.69 17d 1 0.50mi
1225 Clouet St Unit 1225 New Orleans, LA 2.0 2.0 900 $1,600 $1.78 25d 1 0.53mi
4120 N Rocheblave St New Orleans, LA 2.0 1.0 750 $1,275 $1.70 4d 1 0.53mi
1244 Clouet St New Orleans, LA 2.0 1.0 950 $1,500 $1.58 25d 1 0.53mi
1217 Clouet St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 25d 1 0.53mi
2423 Louisa St New Orleans, LA 2.0 1.0 1050 $1,300 $1.24 13d 1 0.57mi
2421 Louisa St New Orleans, LA 2.0 1.0 1050 $1,300 $1.24 13d 1 0.57mi
3121 Saint Claude Ave Unit A New Orleans, LA 1.0 1.0 600 $900 $1.50 25d 1 0.57mi
3912 N Rampart St Unit 3912 New Orleans, LA 2.0 1.0 800 $1,500 $1.88 25d 1 0.59mi
2509 Piety St New Orleans, LA 2.0 2.0 1056 $1,450 $1.37 25d 1 0.60mi
4543 Urquhart St Unit B New Orleans, LA 2.0 1.0 700 $1,150 $1.64 13d 1 0.61mi
4545 Urquhart St Unit B New Orleans, LA 2.0 1.0 700 $1,150 $1.64 25d 1 0.61mi
3421 Burgundy St New Orleans, LA 2.0 2.0 1120 $3,000 $2.68 25d 1 0.64mi
935 Louisa St New Orleans, LA 1.0 1.0 810 $1,500 $1.85 25d 1 0.64mi
3027 Saint Claude Ave Unit B New Orleans, LA 1.0 1.0 784 $1,795 $2.29 25d 1 0.64mi
933 Louisa St New Orleans, LA 2.0 1.0 800 $1,700 $2.12 25d 1 0.64mi

Listing history 10 events

  1. 2026-04-25
    status Pending
  2. 2026-03-26
    listed $240,000 Active
  3. 2026-03-23
    historical $1,500
  4. 2026-03-22
    listed $1,500
  5. 2026-03-21
    historical $1,500
  6. 2026-02-04
    listed $1,500
  7. 2026-02-04
    historical $1,500
  8. 2026-02-02
    listed $1,500
  9. 2015-10-05
    listed $99,000 131-char remark
    Show marketing remark (131 chars)

    Real nice Investors Special... Unit 1714 is occupied and 1716 is vacant for showing purposes...Contact listing agent, easy to show.

  10. 2010-03-23
    listed $23,200 131-char remark
    Show marketing remark (131 chars)

    Money Maker! Double needs some TLC. No utilities for inspections. Bank Owned. Proof of funds or preapproval letter with all offers.

ⓘ 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 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$30,348
− Mortgage interest
−$13,444
− Property taxes
−$3,600
− Insurance
−$1,997
− Repairs & maintenance
−$2,428
− Management
−$2,428
− Depreciation
−$6,982
Taxable loss
−$531
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$127
After-tax cash flow
$3,402/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.

Condition & rehab AI · 9 photos

Excellent 95/100 None rehab

This newly renovated double unit is move-in ready with modern finishes and excellent curb appeal.

Value-add opportunities

  • Both Painting exterior — Enhances curb appeal and value
  • Both Landscaping — Improves curb appeal and rental value
  • Both Add smart home features — Enhances convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior — Enhances curb appeal and value
  • Both Landscaping — Improves curb appeal and rental value
  • Both Add smart home features — Enhances convenience and marketability

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+934.5% since first listed
10 events — show timeline
  • 2026-04-25 Pending AcadianaMLS
  • 2026-03-26 Listed $240,000 AcadianaMLS
  • 2026-03-23 Rental Removed $1,500 RENTSPREE
  • 2026-03-22 Listed for Rent $1,500 RENTSPREE
  • 2026-03-21 Rental Removed $1,500 RAAMLS
  • 2026-02-04 Listed for Rent $1,500 RAAMLS
  • 2026-02-04 Rental Removed $1,500 GSREIN
  • 2026-02-02 Listed for Rent $1,500 GSREIN
  • 2015-10-05 Listed $99,000 AcadianaMLS
  • 2010-03-23 Listed $23,200 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…