CashFlowRE
Sign in Sign up
3704 Cherry St
B- Composite 68.08
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 +26.3/30.0
  • ARV discount +14.9/15.0
  • DSCR +8.9/10.0
  • 1% rule +7.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$148,000

3704 Cherry St · New Orleans, LA 70118
2 bd · 2.0 ba · 1,593 sqft · SingleFamily public records · 352 Days on market
Built 1948 $93/sqft · 16% below area Est $177k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Best Price in Area. .. .. .$148,000.. .. .Unique property nestled in well established neighborhood. Central unit less than two years old. Some TLC needed. .. .. walking distance to New Orleans Country Club and Longue Vue House & Gardens. Also in area of International School of La. , Xavier University, I-10 and bus transportation. near Orleans/Metairie line. .. .Hurry!!!!! Priced to Sell!!!!!!

Key facts

  • Unique property
  • 2 parking spots
  • Built 1948

Tags

UNIQUE PROPERTYWELL ESTABLISHED NEIGHBORHOODAREA OF XAVIER UNIVERSITYNEAR ORLEANS METAIRIE LINE

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-bed/2.0-bath single-family listed at $148k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $130k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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 flat; 279 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 34% of the median local income ($64k/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 $1k of loan paydown is wiped out by about $4k 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 352 days — a 12% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 29y 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 $62k; list at $148k implies a 139% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1948 — 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 352 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.20%
Cap rate
9.41%
Cash-on-cash
11.12%
DSCR
1.49
GRM
6.9

CMA / ARV

ARV (median comp)
$177,087
List price
$148,000
Delta
-16.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3424 Camphor St 0.24mi 2/2.5 1,491 (-6%) 8mo $199,000 $133 69
3418 Camphor St 0.25mi 3/2.0 (+1) 1,528 (-4%) 10mo $189,000 $124 68
8534 Palm St 0.50mi 3/2.0 (+1) 1,600 (+0%) 9mo $265,000 $166 63
3024 Hollygrove St 0.49mi 3/2.0 (+1) 1,533 (-4%) 5mo $299,000 $195 62
8719 Fig St 0.60mi 3/2.0 (+1) 1,540 (-3%) 1mo $70,000 $45 61
2828 Mistletoe St 0.57mi 3/2.0 (+1) 1,670 (+5%) 2mo $287,000 $172 58
4635 Banks St 0.71mi 3/2.0 (+1) 1,638 (+3%) 1mo $492,000 $300 56
2939 Leonidas St 0.70mi 3/2.0 (+1) 1,516 (-5%) 0mo $155,500 $103 54
8501 Palmetto St 0.54mi 3/2.5 (+1) 1,552 (-3%) 12mo $267,500 $172 53
8525 Pritchard Pl 0.73mi 3/3.5 (+1) 1,624 (+2%) 16mo $310,000 $191 38
8521 Edinburgh St 0.52mi 3/2.0 (+1) 1,358 (-15%) 10mo $235,000 $173 37
8308 Forshey St 0.72mi 3/2.0 (+1) 1,440 (-10%) 12mo $307,500 $214 35

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 · 0.97% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.82×
Total profit
$-7,254
Equity at exit
$22,067
10-year hold
IRR
2.2%
Equity multiple
1.14×
Total profit
$5,958
Equity at exit
$12,796

Cash invested: $41,440 (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 70118

Rents YoY
1.0%
Active inventory
279
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,781 high interval (Pro) →
Mortgage (P&I)
$776
Tax est. 1.5%
$185 /mo · $2,220/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$318

Break-even live

Break-even rent $1,379
Max offer price $148,000
Occupancy floor 77%

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
$37,000
Closing costs
$4,440
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
9528 Stroelitz St New Orleans, LA 3.0 2.0 1174 $2,100 $1.79 11d 1 0.18mi
4211 Hamilton St Unit NA New Orleans, LA 2.0 1.0 1400 $1,100 $0.79 11d 1 0.34mi
4211 Hamilton St New Orleans, LA 2.0 1.0 1400 $1,100 $0.79 14d 1 0.34mi
8815 Palm St New Orleans, LA 3.0 2.0 1195 $2,100 $1.76 23d 1 0.35mi
9438 Forshey St New Orleans, LA 3.0 2.0 1274 $2,000 $1.57 23d 1 0.36mi
8816 Olive St Unit A-B New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 16d 1 0.41mi
8816 Olive St New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 23d 1 0.41mi
109 Avenue E Metairie, LA 3.0 3.5 2068 $3,000 $1.45 44d 1 0.44mi
119 Avenue E Metairie, LA 2.0 1.0 1500 $1,800 $1.20 44d 1 0.45mi
8929 Colapissa St New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 23d 1 0.50mi
9107 Fig St New Orleans, LA 3.0 3.0 1230 $2,000 $1.63 3d 1 0.52mi
8502 Edinburgh St New Orleans, LA 3.0 2.0 1456 $1,800 $1.24 3d 1 0.57mi
115 Grenadine St Unit 3 Metairie, LA 1.0 1.0 1050 $1,500 $1.43 14d 1 0.66mi
321 S St Patrick St Unit C New Orleans, LA 2.0 1.0 1200 $1,450 $1.21 23d 1 0.69mi
321 S St Patrick St Unit C New Orleans, LA 2.0 1.0 1200 $1,500 $1.25 11d 1 0.69mi
9309 Belfast St Rm A New Orleans, LA 1.0 1.0 1220 $1,200 $0.98 23d 1 0.71mi
419 S Murat St New Orleans, LA 2.0 2.0 1200 $1,850 $1.54 21d 1 0.72mi
4506 Banks St New Orleans, LA 2.0 2.0 1350 $2,000 $1.48 23d 1 0.74mi
337 S Murat St Unit 4501 New Orleans, LA 3.0 2.0 1150 $2,000 $1.74 23d 1 0.77mi
9129 Nelson St New Orleans, LA 2.0 1.5 1434 $1,900 $1.32 23d 1 0.85mi
8329 Pritchard Pl Unit B New Orleans, LA 1.0 1.5 1500 $1,600 $1.07 11d 1 0.85mi
310 Hector Ave Metairie, LA 2.0 1.0 1050 $1,750 $1.67 43d 1 0.86mi
8812 Apple St New Orleans, LA 3.0 2.0 1085 $1,650 $1.52 16d 1 0.87mi
9122 Nelson St New Orleans, LA 2.0 2.0 1100 $1,550 $1.41 23d 1 0.87mi
8405 Apricot St New Orleans, LA 3.0 2.0 1058 $1,795 $1.70 2d 1 0.87mi
8405 Apricot St New Orleans, LA 3.0 2.0 1058 $1,795 $1.70 3d 1 0.87mi
2527 Eagle St New Orleans, LA 3.0 2.0 1571 $2,200 $1.40 23d 1 0.89mi
9215 S Claiborne Ave New Orleans, LA 2.0 2.0 1100 $2,000 $1.82 11d 1 0.91mi
335 Virginia St New Orleans, LA 2.0 1.0 1200 $1,650 $1.38 14d 1 0.95mi
2616 Cambronne St Unit 2618 New Orleans, LA 3.0 1.0 1200 $1,475 $1.23 23d 1 0.97mi
647 S Pierce St New Orleans, LA 3.0 2.0 1550 $3,175 $2.05 14d 1 1.01mi
613 S Pierce St New Orleans, LA 3.0 1.0 1200 $1,500 $1.25 17d 1 1.03mi
615 S Pierce St New Orleans, LA 3.0 1.0 1200 $1,500 $1.25 17d 1 1.03mi
8537 S Claiborne Ave New Orleans, LA 2.0 1.0 1450 $1,400 $0.97 3d 1 1.03mi
4020 Baudin St New Orleans, LA 3.0 2.0 1100 $1,550 $1.41 3d 1 1.03mi
4044 Banks St New Orleans, LA 2.0 2.0 1053 $1,600 $1.52 21d 1 1.04mi
4624 Conti St New Orleans, LA 2.0 1.0 1200 $1,300 $1.08 23d 1 1.06mi
4600 S Carrollton Ave Unit 1B New Orleans, LA 2.0 2.0 1072 $1,500 $1.40 23d 1 1.08mi
2 Azalea Ct Metairie, LA 2.0 1.0 1100 $1,650 $1.50 43d 1 1.09mi
2305 Joliet St New Orleans, LA 3.0 2.0 1451 $2,500 $1.72 43d 1 1.15mi

Listing history 8 events

  1. 2025-12-02
    status Active 403-char remark
    Show marketing remark (403 chars)

    Best Price in Area. .. .. .$148,000.. .. .Unique property nestled in well established neighborhood. Central unit less than two years old. Some TLC needed. .. .. walking distance to New Orleans Country Club and Longue Vue House & Gardens. Also in area of International School of La. , Xavier University, I-10 and bus transportation. near Orleans/Metairie line. .. .Hurry!!!!! Priced to Sell!!!!!!

  2. 2025-11-28
    historical 403-char remark
    Show marketing remark (403 chars)

    Best Price in Area. .. .. .$148,000.. .. .Unique property nestled in well established neighborhood. Central unit less than two years old. Some TLC needed. .. .. walking distance to New Orleans Country Club and Longue Vue House & Gardens. Also in area of International School of La. , Xavier University, I-10 and bus transportation. near Orleans/Metairie line. .. .Hurry!!!!! Priced to Sell!!!!!!

  3. 2025-05-27
    listed $148,000 Active 389-char remark
    Show marketing remark (403 chars)

    Best Price in Area. .. .. .$148,000.. .. .Unique property nestled in well established neighborhood. Central unit less than two years old. Some TLC needed. .. .. walking distance to New Orleans Country Club and Longue Vue House & Gardens. Also in area of International School of La. , Xavier University, I-10 and bus transportation. near Orleans/Metairie line. .. .Hurry!!!!! Priced to Sell!!!!!!

  4. 2025-05-27
    listed $148,000 Active 403-char remark
    Show marketing remark (403 chars)

    Best Price in Area. .. .. .$148,000.. .. .Unique property nestled in well established neighborhood. Central unit less than two years old. Some TLC needed. .. .. walking distance to New Orleans Country Club and Longue Vue House & Gardens. Also in area of International School of La. , Xavier University, I-10 and bus transportation. near Orleans/Metairie line. .. .Hurry!!!!! Priced to Sell!!!!!!

  5. 2023-12-04
    listed $174,000
  6. 2023-05-31
    listed $195,000
  7. 1997-11-18
    soldstatus $62,000
  8. 1997-04-15
    listed $67,000

ⓘ 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 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
$21,369
− Mortgage interest
−$8,290
− Property taxes
−$2,220
− Insurance
−$1,538
− Repairs & maintenance
−$1,710
− Management
−$1,710
− Depreciation
−$4,305
Taxable income
$1,597
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$383
After-tax cash flow
$3,428/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)
36,072
Household income
$63,750
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
2237.0

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 0.65)
Race & ethnicity
White 47% Black 34% Hispanic / Latino 11% Two or more races 11% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Italian 2% Romanian 2%
Foreign-born
9% · Canada, China
Languages at home
86% English-only · Spanish 7% French/Haitian/Cajun 2% Other Indo-European 2%

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
▼ -210.46%
Current HPI
282.9629
Rent YoY
▲ 0.97%
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

+120.9% since first listed
8 events — show timeline
  • 2025-12-02 Relisted GSREIN
  • 2025-11-28 Listing Removed GSREIN
  • 2025-05-27 Listed $148,000 GSREIN
  • 2025-05-27 Listed $148,000 AcadianaMLS
  • 2023-12-04 Listed $174,000 AcadianaMLS
  • 2023-05-31 Listed $195,000 AcadianaMLS
  • 1997-11-18 Sold (Public Records) $62,000 Public Records
  • 1997-04-15 Listed $67,000 AcadianaMLS

Property tax history

+7.1%/yr

Latest (2026): $98 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…