CashFlowRE
Sign in Sign up
626 St Maurice Ave
D Composite 41.28
Why this score? — see what drove the D 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 +13.6/30.0
  • ARV discount +9.8/15.0
  • DSCR +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$219,000

626 St Maurice Ave · New Orleans, LA 70117
3 bd · 2.0 ba · 1,224 sqft · SingleFamily public records · 83 Days on market
Built 2013 $179/sqft · 16% below area Est $231k · 5% under

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

Listing remarks MLS

Well-maintained Holy Cross cottage built in 2013 with durable steel framing and a smart, comfortable floor plan. Features high ceilings, laminate wood floors throughout, and a seamless open layout from kitchen to living area. Ideally located on a quiet street across from Saint Maurice Church, this home offers the energy efficiency and low maintenance of newer construction while preserving the charm and character of classic New Orleans architecture. *Potential for assumption of low interest rate, FHA loan*

Key facts

  • Seamless open layout
  • Energy efficiency
  • Low maintenance

Tags

DURABLE STEEL FRAMINGSEAMLESS OPEN LAYOUTENERGY EFFICIENCYLOW MAINTENANCE

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 $219k.

Deal economics

  • At list price, monthly cash flow is $-56 ($-667/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (4.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (24.3% below list).
  • Recommended offer: $166k (24.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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 rising (+2.5%/yr); 581 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 43% 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 83 days — a 6% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 24y 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.
  • Current owner paid $121k; list at $219k implies a 81% 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 $165,889 (24.3% 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 83 days. Have you received any prior offers? Is the seller open to a 24% 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. 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. 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?
  7. 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.
  8. 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.
  9. 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
0.76%
Cap rate
6.35%
Cash-on-cash
0.21%
DSCR
1.01
GRM
11.0

CMA / ARV

ARV (median comp)
$230,717
List price
$219,000
Delta
-5.08%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6315 Alhambra St 0.24mi 2/2.0 (-1) 1,237 (+1%) 8mo $165,000 $133 76
1026 Gordon St 0.31mi 2/2.0 (-1) 1,220 (-0%) 11mo $135,000 $111 71
6215 Dauphine St 0.12mi 2/2.0 (-1) 1,359 (+11%) 5mo $215,000 $158 67
1043 Lebeau St 0.67mi 3/2.0 1,250 (+2%) 9mo $135,000 $108 58
1400 Mehle St 0.64mi 3/2.0 1,208 (-1%) 13mo $210,000 $174 57
5220 Chartres St 0.58mi 3/1.0 1,130 (-8%) 0mo $199,000 $176 56
816 Lebeau St 0.60mi 3/2.0 1,342 (+10%) 2mo $281,000 $209 54
1426 Tupelo St 0.58mi 3/2.0 1,104 (-10%) 4mo $100,000 $91 54
39 W Pamela Pl 0.68mi 2/2.0 (-1) 1,294 (+6%) 2mo $190,000 $147 52
5036 N Rampart St 0.70mi 3/2.0 1,357 (+11%) 5mo $225,000 $166 45
407 Center St 0.73mi 3/1.0 1,124 (-8%) 7mo $145,000 $129 42
1629 St. Maurice Ave 0.72mi 4/2.0 (+1) 1,348 (+10%) 10mo $150,000 $111 36

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
-18.6%
Equity multiple
0.35×
Total profit
$-39,939
Equity at exit
$32,654
10-year hold
IRR
-12.1%
Equity multiple
0.30×
Total profit
$-43,041
Equity at exit
$18,935

Cash invested: $61,320 (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
11.0×

Monthly cashflow live

Estimated rent
$1,659 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$60 /mo · $719/yr
Insurance
$91
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$-56

Break-even live

Break-even rent $1,729
Max offer price $209,184
Occupancy floor 98%

Sensitivity live

Price -10% $68 -5% $6 +0% $-56 +5% $-118 +10% $-180
Rent -10% $-187 -5% $-121 +0% $-56 +5% $10 +10% $75
Rate -1.0pp $55 -0.5pp $0 base $-56 +0.5pp $-112 +1.0pp $-170

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
$54,750
Closing costs
$6,570
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
716 Delery St Unit 716 New Orleans, LA 2.0 1.0 900 $1,200 $1.33 24d 1 0.12mi
6019 Royal St New Orleans, LA 2.0 1.0 790 $1,200 $1.52 24d 1 0.13mi
6530 Royal St Arabi, LA 2.0 2.0 860 $1,550 $1.80 44d 1 0.24mi
6038 N Rampart St New Orleans, LA 3.0 2.0 1080 $1,795 $1.66 24d 1 0.25mi
6608 Dauphine St Unit 6608 Arabi, LA 2.0 1.0 989 $1,325 $1.34 3d 1 0.30mi
6608 Dauphine St Arabi, LA 2.0 1.0 989 $1,395 $1.41 11d 1 0.30mi
6002 Saint Claude Ave New Orleans, LA 2.0 2.0 965 $1,275 $1.32 22d 1 0.35mi
1015 Government St Unit 11 Arabi, LA 2.0 1.0 720 $999 $1.39 44d 1 0.38mi
5805 Saint Claude Ave New Orleans, LA 2.0 1.0 800 $1,200 $1.50 24d 1 0.42mi
1201 Gordon St New Orleans, LA 3.0 2.5 1367 $1,900 $1.39 17d 1 0.43mi
5434 Chartres St New Orleans, LA 2.0 1.0 800 $1,150 $1.44 24d 1 0.45mi
906 Flood St New Orleans, LA 3.0 3.0 1174 $1,700 $1.45 2d 1 0.46mi
5450 Burgundy St New Orleans, LA 2.0 1.0 1474 $1,250 $0.85 24d 1 0.46mi
438 Friscoville Ave Arabi, LA 3.0 2.0 1500 $3,200 $2.13 3d 1 0.52mi
1334 Tricou St New Orleans, LA 2.0 1.0 1117 $1,500 $1.34 22d 1 0.52mi
18 Saint Claude Ct New Orleans, LA 3.0 1.0 864 $1,200 $1.39 12d 1 0.54mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1178 $1,600 $1.36 24d 1 0.56mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.56mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 4d 1 0.56mi
5459 Saint Claude Ave Unit 5461 New Orleans, LA 4.0 2.0 1454 $2,350 $1.62 24d 1 0.56mi
5461 Saint Claude Ave New Orleans, LA 4.0 2.0 1250 $2,350 $1.88 24d 1 0.56mi
616 Lebeau St Unit A Arabi, LA 2.0 1.0 1205 $1,650 $1.37 44d 1 0.56mi
1420 Delery St New Orleans, LA 2.0 1.0 900 $1,250 $1.39 12d 1 0.59mi
1314 Lamanche St New Orleans, LA 4.0 1.0 1300 $2,100 $1.62 16d 1 0.59mi
1333 Angela Ave Arabi, LA 3.0 2.0 1090 $1,850 $1.70 3d 1 0.60mi
1327 Fats Domino Ave Unit A New Orleans, LA 3.0 2.0 1200 $1,900 $1.58 4d 1 0.63mi
1327 Fats Domino Ave Unit B New Orleans, LA 4.0 2.0 1200 $2,200 $1.83 16d 1 0.63mi
713 Community St Arabi, LA 2.0 1.0 850 $1,200 $1.41 3d 1 0.64mi
713 Community St Arabi, LA 2.0 1.0 850 $1,200 $1.41 4d 1 0.64mi
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 4d 1 0.67mi
505 Center St Unit A Arabi, LA 3.0 1.0 811 $1,300 $1.60 44d 1 0.69mi
5109 Burgundy St New Orleans, LA 2.0 1.0 1122 $1,474 $1.31 17d 1 0.70mi
816 Forstall St New Orleans, LA 3.0 1.0 850 $1,600 $1.88 24d 1 0.71mi
920 Forstall St New Orleans, LA 2.0 1.0 800 $1,600 $2.00 24d 1 0.73mi
918 Forstall St New Orleans, LA 2.0 1.0 800 $2,290 $2.86 24d 1 0.73mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 16d 1 0.73mi
5900 N Derbigny St Unit 1 New Orleans, LA 3.0 2.0 1000 $1,950 $1.95 4d 1 0.78mi
1714 Tricou St New Orleans, LA 3.0 2.0 1271 $1,900 $1.49 24d 1 0.79mi
1422 Andry St New Orleans, LA 3.0 2.0 1100 $1,400 $1.27 4d 1 0.79mi
1449 Andry St New Orleans, LA 2.0 1.0 833 $1,300 $1.56 24d 1 0.79mi

Listing history 30 events

  1. 2026-06-18
    days on market $219,000 Active 83 DOM
  2. 2026-06-17
    days on market $219,000 Active 82 DOM
  3. 2026-06-16
    days on market $219,000 Active 81 DOM
  4. 2026-06-15
    days on market $219,000 Active 80 DOM
  5. 2026-06-13
    days on market $219,000 Active 78 DOM
  6. 2026-06-10
    days on market $219,000 Active 75 DOM
  7. 2026-06-09
    days on market $219,000 Active 74 DOM
  8. 2026-06-08
    days on market $219,000 Active 73 DOM
  9. 2026-06-07
    days on market $219,000 Active 72 DOM
  10. 2026-06-05
    days on market $219,000 Active 69 DOM
  11. 2026-06-03
    days on market $219,000 Active 68 DOM
  12. 2026-06-02
    days on market $219,000 Active 67 DOM
  13. 2026-06-01
    days on market $219,000 Active 66 DOM
  14. 2026-05-31
    days on market $219,000 Active 65 DOM
  15. 2026-04-16
    price $219,000 510-char remark
    Show marketing remark (512 chars)

    Well-maintained Holy Cross cottage built in 2013 with durable steel framing and a smart, comfortable floor plan. Features high ceilings, laminate wood floors throughout, and a seamless open layout from kitchen to living area. Ideally located on a quiet street across from Saint Maurice Church, this home offers the energy efficiency and low maintenance of newer construction while preserving the charm and character of classic New Orleans architecture. * Potential for assumption of low interest rate, FHA loan *

  16. 2026-04-16
    price $219,000 512-char remark
    Show marketing remark (512 chars)

    Well-maintained Holy Cross cottage built in 2013 with durable steel framing and a smart, comfortable floor plan. Features high ceilings, laminate wood floors throughout, and a seamless open layout from kitchen to living area. Ideally located on a quiet street across from Saint Maurice Church, this home offers the energy efficiency and low maintenance of newer construction while preserving the charm and character of classic New Orleans architecture. * Potential for assumption of low interest rate, FHA loan *

  17. 2026-03-27
    listed $229,000 Active 510-char remark
    Show marketing remark (512 chars)

    Well-maintained Holy Cross cottage built in 2013 with durable steel framing and a smart, comfortable floor plan. Features high ceilings, laminate wood floors throughout, and a seamless open layout from kitchen to living area. Ideally located on a quiet street across from Saint Maurice Church, this home offers the energy efficiency and low maintenance of newer construction while preserving the charm and character of classic New Orleans architecture. * Potential for assumption of low interest rate, FHA loan *

  18. 2026-03-27
    listed $229,000 Active 512-char remark
    Show marketing remark (512 chars)

    Well-maintained Holy Cross cottage built in 2013 with durable steel framing and a smart, comfortable floor plan. Features high ceilings, laminate wood floors throughout, and a seamless open layout from kitchen to living area. Ideally located on a quiet street across from Saint Maurice Church, this home offers the energy efficiency and low maintenance of newer construction while preserving the charm and character of classic New Orleans architecture. * Potential for assumption of low interest rate, FHA loan *

  19. 2013-12-16
    soldstatus $121,000
  20. 2013-12-13
    soldstatus $121,000
  21. 2013-06-24
    listed $129,500
  22. 2013-06-24
    listed $129,500
  23. 2011-09-27
    listed $106,500
  24. 2011-09-27
    listed $106,500
  25. 2006-10-27
    soldstatus $7,500
  26. 2006-08-25
    listed $7,500
  27. 2006-08-25
    listed $7,500
  28. 2002-08-16
    soldstatus $50,000
  29. 2002-06-12
    listed $59,000
  30. 2002-06-12
    listed $59,000

ⓘ 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
$719 · $60/mo
Projected year-2 tax
$1,204 · $100/mo
Expected delta
+$485/yr (+$40/mo · 67.5%)

ⓘ 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
$19,907
− Mortgage interest
−$12,267
− Property taxes
−$719
− Insurance
−$1,892
− Repairs & maintenance
−$1,593
− Management
−$1,593
− Depreciation
−$6,371
Taxable loss
−$4,528
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,087
After-tax cash flow
$420/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

+271.2% since first listed
16 events — show timeline
  • 2026-04-16 Price Changed $219,000 AcadianaMLS
  • 2026-04-16 Price Changed $219,000 GSREIN
  • 2026-03-27 Listed $229,000 GSREIN
  • 2026-03-27 Listed $229,000 AcadianaMLS
  • 2013-12-16 Sold (Public Records) $121,000 Public Records
  • 2013-12-13 Sold (MLS) $121,000 GSREIN
  • 2013-06-24 Listed $129,500 AcadianaMLS
  • 2013-06-24 Listed $129,500 GSREIN
  • 2011-09-27 Listed $106,500 GSREIN
  • 2011-09-27 Listed $106,500 AcadianaMLS
  • 2006-10-27 Sold (MLS) $7,500 GSREIN
  • 2006-08-25 Listed $7,500 GSREIN
  • 2006-08-25 Listed $7,500 AcadianaMLS
  • 2002-08-16 Sold (MLS) $50,000 GSREIN
  • 2002-06-12 Listed $59,000 AcadianaMLS
  • 2002-06-12 Listed $59,000 GSREIN

Property tax history

-2.2%/yr

Latest (2026): $719 · -7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…