2 bd · 1.0 ba ·
828 sqft ·
Built 1914
· Condo
· Active
· 49 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,681/mo
Mortgage (P&I)
−$1,258
Tax + insurance
−$228
HOA
−$400
Vac / Maint / Mgmt
−$353
Net cashflow
$-559/mo
Annual
$-6,705/yr
Cap rate
3.50%
Cash-on-cash
-9.98%
DSCR
0.56
1% rule
0.70%
Cash to close
$67,172
Investor read
This is a 2-bed/1.0-bath condo listed at $240k.
At list price, monthly cash flow is $-559 ($-7k/yr) — negative.
To cash-flow at today's rent, offer at most $141k (41.1% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (29.9% below list).
It's been on market 49 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $141k (41.1% below list) — sets the bar for cash-flow.
In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
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.
Watch-outs: HOA is 24% of rent; built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+6.0%/yr); 135 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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).
Orleans County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
22 sale attempts since 23y 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 $157k; list at $240k implies a 53% gain — meaningful room to come down on a strong offer.
By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
At $1,681/mo this rent would consume 51% 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.
Questions for listing agent
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?
It's been on market 49 days. Have you received any prior offers? Is the seller open to a 41% concession, seller financing, or rate buy-down credit?
Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
CashFlowRE · CFR-MMPWKK0YGCGE9W
· Data 47s agocashflowre.app · 2026-05-29