CashFlowRE
Sign in Sign up
2420-2422 Philip St Duplex
B+ Composite 79.62
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$79,000

2420-2422 Philip St · New Orleans, LA 70113
4 bd · 2.0 ba · 1,400 sqft · MultiFamily public records · 438 Days on market
Built 1940 3,049 sqft lot $56/sqft · 49% below area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

Key facts

  • Uptown area
  • Versatile layout
  • Double

Tags

UPTOWN AREADOUBLEMULTI-UNIT PROPERTYVERSATILE LAYOUT

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 2 × 2-bed/1-bath units multifamily listed at $79k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $709/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 28.8% 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 fast (+6.0%/yr); 137 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); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,584/mo this rent would consume 79% of the median local household income ($39k/yr) (locally 714% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $8k of equity ($546 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Orleans County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 6.0% rent growth), your $22k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 438 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $36k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 438 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. 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
3.27%
Cap rate
28.85%
Cash-on-cash
80.55%
DSCR
4.58
GRM
2.5

CMA / ARV

ARV (median comp)
$310,121
List price
$79,000
Delta
-74.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2620-22 Philip St 0.12mi 4/2.0 1,472 (+5%) 8mo $159,000 $108 79
2114 16 Josephine St 0.25mi 4/2.0 1,407 (+0%) 16mo $299,000 $213 74
2223 25 Felicity St 0.25mi 4/2.0 1,465 (+5%) 9mo $155,000 $106 73
2809 11 Third St 0.26mi 4/2.0 1,404 (+0%) 23mo $80,000 $57 68
1809 11 Third St 0.46mi 4/2.0 1,585 (+13%) 1mo $260,000 $164 55
718 20 Fourth St 0.28mi 4/2.0 1,596 (+14%) 13mo $270,000 $169 53
1930-1932 Delachaise St 0.75mi 4/2.0 1,467 (+5%) 22mo $350,000 $239 39
2700-2702 S Johnson St 0.64mi 4/3.0 1,600 (+14%) 9mo $315,000 $197 35
2716-18 S Galvez St 0.71mi 4/3.0 1,600 (+14%) 18mo $312,000 $195 24
2712-14 S Galvez St 0.71mi 4/3.0 1,600 (+14%) 19mo $318,000 $199 24

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 5.98% rent growth · sell at horizon

5-year hold
IRR
90.0%
Equity multiple
7.39×
Total profit
$141,426
Equity at exit
$71,169
10-year hold
IRR
85.7%
Equity multiple
17.45×
Total profit
$363,869
Equity at exit
$153,480

Cash invested: $22,120 (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 70113

Rents YoY
6.0%
Active inventory
137
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$2,584 high interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$109 /mo · $1,312/yr
Insurance
$33
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$543
Net cashflow
$1,418

Break-even live

Break-even rent $789
Max offer price $79,000
Occupancy floor 40%

Sensitivity live

Price -10% $1,463 -5% $1,441 +0% $1,418 +5% $1,396 +10% $1,374
Rent -10% $1,214 -5% $1,316 +0% $1,418 +5% $1,520 +10% $1,622
Rate -1.0pp $1,458 -0.5pp $1,438 base $1,418 +0.5pp $1,398 +1.0pp $1,377

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

UnitsBedsBathsEst. rent
Total (2 units) $2,584

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
$19,750
Closing costs
$2,370
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
2231 S Liberty St New Orleans, LA 3.0 3.5 1752 $2,000 $1.14 17d 1 0.10mi
2225 2nd St New Orleans, LA 3.0 2.0 1100 $1,800 $1.64 24d 1 0.15mi
2123 S Liberty St Unit 2125 New Orleans, LA 3.0 2.0 1500 $2,100 $1.40 4d 1 0.16mi
2403 S Saratoga St New Orleans, LA 3.0 2.5 1600 $2,500 $1.56 24d 1 0.24mi
2717 Loyola Ave New Orleans, LA 3.0 2.0 1250 $2,300 $1.84 2d 1 0.27mi
2717 Loyola Ave New Orleans, LA 3.0 2.0 1232 $2,300 $1.87 24d 1 0.27mi
2119 Josephine St New Orleans, LA 3.0 1.0 1017 $950 $0.93 22d 1 0.27mi
2102 Josephine St New Orleans, LA 4.0 2.0 1286 $2,100 $1.63 24d 1 0.28mi
1614 Rev John Raphael Jr Way New Orleans, LA 3.0 2.0 1000 $1,500 $1.50 24d 1 0.29mi
1944 Jackson Ave New Orleans, LA 3.0 2.5 1572 $2,500 $1.59 44d 1 0.29mi
2107 Fourth St New Orleans, LA 3.0 1.0 1292 $1,775 $1.37 17d 1 0.29mi
1915 Philip St New Orleans, LA 3.0 1.5 1300 $2,450 $1.88 24d 1 0.33mi
2032 Saint Andrew St New Orleans, LA 3.0 2.0 1035 $1,830 $1.77 17d 1 0.34mi
2526 Martin Luther King Junior Blvd New Orleans, LA 3.0 2.0 1200 $2,200 $1.83 4d 1 0.34mi
2722 Martin L King Bl New Orleans, LA 3.0 2.5 1350 $1,800 $1.33 24d 1 0.35mi
2318 Martin Luther King Junior Blvd New Orleans, LA 3.0 2.0 1400 $1,700 $1.21 24d 1 0.36mi
2733 Danneel St New Orleans, LA 4.0 2.0 1350 $1,775 $1.31 24d 1 0.38mi
1407 Magnolia St New Orleans, LA 3.0 2.0 1824 $1,500 $0.82 24d 1 0.41mi
2628 S Derbigny St New Orleans, LA 3.0 1.0 900 $1,500 $1.67 4d 1 0.45mi
3108 Second St New Orleans, LA 3.0 3.0 1216 $2,100 $1.73 4d 1 0.46mi
2713 Baronne St New Orleans, LA 3.0 2.5 1600 $2,300 $1.44 24d 1 0.47mi
3120 Second St New Orleans, LA 3.0 3.0 1256 $2,050 $1.63 24d 1 0.48mi
3122 2nd St New Orleans, LA 3.0 3.0 1206 $2,075 $1.72 24d 1 0.48mi
2341 S Roman St Unit U New Orleans, LA 3.0 2.0 1000 $1,850 $1.85 24d 1 0.51mi
2833 S Derbigny St New Orleans, LA 3.0 2.0 1500 $1,795 $1.20 24d 1 0.54mi
3435 Magnolia St New Orleans, LA 3.0 1.0 1050 $1,500 $1.43 24d 1 0.58mi
3429 Clara St New Orleans, LA 3.0 2.0 1620 $2,350 $1.45 15d 1 0.58mi
2931 Baronne St New Orleans, LA 3.0 1.0 1145 $1,510 $1.32 24d 1 0.59mi
3218 Jackson Ave New Orleans, LA 3.0 2.0 1267 $1,750 $1.38 24d 1 0.60mi
2539 Amelia St New Orleans, LA 3.0 2.0 1296 $2,200 $1.70 24d 1 0.60mi
3322 Third St New Orleans, LA 3.0 2.0 950 $1,450 $1.53 24d 1 0.61mi
2614 S Johnson St New Orleans, LA 3.0 2.0 1536 $2,079 $1.35 15d 1 0.62mi
3044 Louisiana Avenue Pkwy New Orleans, LA 3.0 2.0 1800 $1,900 $1.06 24d 1 0.63mi
2232 Amelia St New Orleans, LA 3.0 2.0 900 $1,800 $2.00 17d 1 0.68mi
2620 S Galvez St Apt 2B New Orleans, LA 3.0 1.0 1000 $1,100 $1.10 17d 1 0.68mi
3208 Louisiana Avenue Pkwy New Orleans, LA 3.0 2.0 1391 $1,900 $1.37 17d 1 0.68mi
3230 Toledano St New Orleans, LA 3.0 2.0 950 $1,750 $1.84 24d 1 0.70mi
2535 Marengo St New Orleans, LA 3.0 1.0 1300 $1,200 $0.92 15d 1 0.72mi
2606 S Miro St New Orleans, LA 3.0 2.0 1450 $2,016 $1.39 24d 1 0.75mi
3429 Baronne St New Orleans, LA 3.0 2.5 1600 $2,500 $1.56 44d 1 0.75mi

Listing history 33 events

  1. 2026-06-18
    days on market $79,000 Active 438 DOM
  2. 2026-06-17
    days on market $79,000 Active 437 DOM
  3. 2026-06-16
    days on market $79,000 Active 436 DOM
  4. 2026-06-15
    days on market $79,000 Active 435 DOM
  5. 2026-06-13
    days on market $79,000 Active 433 DOM
  6. 2026-06-10
    days on market $79,000 Active 430 DOM
  7. 2026-06-09
    days on market $79,000 Active 429 DOM
  8. 2026-06-08
    days on market $79,000 Active 428 DOM
  9. 2026-06-07
    days on market $79,000 Active 427 DOM
  10. 2026-06-05
    days on market $79,000 Active 424 DOM
  11. 2026-06-03
    days on market $79,000 Active 423 DOM
  12. 2026-06-02
    days on market $79,000 Active 422 DOM
  13. 2026-06-01
    days on market $79,000 Active 421 DOM
  14. 2026-05-31
    days on market $79,000 Active 420 DOM
  15. 2026-03-27
    status Active 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  16. 2026-03-27
    status Active 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  17. 2026-03-07
    status Pending 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  18. 2026-03-07
    status Pending 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  19. 2026-02-24
    price $79,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  20. 2026-02-24
    price $79,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  21. 2026-01-30
    price $80,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  22. 2026-01-30
    price $80,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  23. 2026-01-06
    price $84,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  24. 2026-01-06
    price $84,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  25. 2025-06-25
    price $85,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  26. 2025-06-25
    price $85,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  27. 2025-05-19
    price $90,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  28. 2025-05-19
    price $90,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  29. 2025-05-08
    price $100,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  30. 2025-05-08
    price $100,000 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  31. 2025-03-17
    listed $115,000 Active 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  32. 2025-03-17
    listed $115,000 Active 432-char remark
    Show marketing remark (432 chars)

    This property is a blank canvas for a homeowner or investor in the highly sought-after Uptown area, just minutes from downtown. Currently operating as a double, it offers the flexibility to be converted into a spacious single-family home or remain a lucrative multi-unit property. With its prime location and versatile layout, the possibilities are endless. Don't miss this opportunity to create your ideal investment or dream home!

  33. 2021-04-02
    listed $425,000

ⓘ 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
$1,312 · $109/mo
Projected year-2 tax
$1,312 · $109/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 · 20 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 · 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
$31,008
− Mortgage interest
−$4,425
− Property taxes
−$1,312
− Insurance
−$1,192
− Repairs & maintenance
−$2,481
− Management
−$2,481
− Depreciation
−$2,298
Taxable income
$16,819
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,036
After-tax cash flow
$12,984/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)
9,387
Household income
$39,333
Rent vs Own
75.4% rent · 24.6% own
Severe rent burden
714.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 61% White 20% Hispanic / Latino 13% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 2% Portuguese 1% Slovak 1%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 11% Other Indo-European 1% Vietnamese 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
▲ 65.92%
Current HPI
229.3968
Rent YoY
▲ 5.98%
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

-81.4% since first listed
19 events — show timeline
  • 2026-03-27 Relisted AcadianaMLS
  • 2026-03-27 Relisted GBRMLS
  • 2026-03-07 Pending AcadianaMLS
  • 2026-03-07 Pending GBRMLS
  • 2026-02-24 Price Changed $79,000 AcadianaMLS
  • 2026-02-24 Price Changed $79,000 GBRMLS
  • 2026-01-30 Price Changed $80,000 AcadianaMLS
  • 2026-01-30 Price Changed $80,000 GBRMLS
  • 2026-01-06 Price Changed $84,000 AcadianaMLS
  • 2026-01-06 Price Changed $84,000 GBRMLS
  • 2025-06-25 Price Changed $85,000 AcadianaMLS
  • 2025-06-25 Price Changed $85,000 GBRMLS
  • 2025-05-19 Price Changed $90,000 GBRMLS
  • 2025-05-19 Price Changed $90,000 AcadianaMLS
  • 2025-05-08 Price Changed $100,000 AcadianaMLS
  • 2025-05-08 Price Changed $100,000 GBRMLS
  • 2025-03-17 Listed $115,000 GBRMLS
  • 2025-03-17 Listed $115,000 AcadianaMLS
  • 2021-04-02 Listed $425,000 AcadianaMLS

Property tax history

-0.3%/yr

Latest (2026): $1,312 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…