CashFlowRE
Sign in Sign up
8719 Fig St 🏷️ Likely Rental
B- Composite 68.37
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
  • ARV discount +7.5/15.0
  • 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

$110,000

8719 Fig St · New Orleans, LA 70118
3 bd · 2.0 ba · 1,540 sqft · SingleFamily public records · 74 Days on market
Built 1944 $71/sqft · 56% below area ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special located in the Carrollton Hollygrove State Cultural District and may qualify for 25% State Historic Tax Credit to recoup qualified rehabilitation costs. The spacious 3/4 Bedroom home has a bonus Office area, large Family room and Dining area. The property is priced to reflect the repairs needed. The surrounding area is experiencing a surge in renovations, making this home a prime Candidate for your creative vision. Layout has a separate entrance, great for Roommate or Tenant. Off Street Parking for 3 Vehicles. X Flood Zone. Call for private showing.

Key facts

  • Separate entrance
  • Large family room
  • Off street parking

Tags

BONUS OFFICE AREALARGE FAMILY ROOMDINING AREASEPARATE ENTRANCEOFF STREET PARKING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $110,000 price doesn't fit this home's estimated sale value (~$250,834) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $786 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.6% 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 20d 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 38% 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 $761 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 1.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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; built in 1944 — 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 $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1944 — 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
1.86%
Cap rate
15.60%
Cash-on-cash
33.23%
DSCR
2.48
GRM
4.5

CMA / ARV

ARV (median comp)
$250,834
List price
$110,000
Delta
-56.15%
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
8719 Fig St 0.00mi 3/2.0 1,540 (0%) 1mo $70,000 $45 100
2939 Leonidas St 0.11mi 3/2.0 1,516 (-2%) 0mo $155,500 $103 92
3024 Hollygrove St 0.19mi 3/2.0 1,533 (-0%) 5mo $299,000 $195 86
8917 Apple St 0.30mi 3/2.0 1,586 (+3%) 3mo $221,000 $139 79
2510 General Ogden St 0.35mi 3/1.0 1,500 (-3%) 2mo $55,000 $37 74
8324 Apple St 0.39mi 3/1.0 1,538 (-0%) 6mo $70,000 $46 72
2828 Mistletoe St 0.34mi 3/2.0 1,670 (+8%) 2mo $287,000 $172 68
7909 Belfast St 0.60mi 3/2.0 1,615 (+5%) 0mo $466,000 $289 64
7822 Colapissa St 0.61mi 3/2.0 1,452 (-6%) 1mo $245,000 $169 62
9119 Edinburgh St 0.42mi 3/2.0 1,349 (-12%) 1mo $125,000 $93 59
8207 Neron Pl 0.59mi 3/3.0 1,608 (+4%) 3mo $270,000 $168 58
7935 Fig St 0.53mi 3/2.0 1,744 (+13%) 2mo $318,750 $183 52

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
23.0%
Equity multiple
1.92×
Total profit
$28,247
Equity at exit
$16,401
10-year hold
IRR
29.5%
Equity multiple
3.38×
Total profit
$73,280
Equity at exit
$9,511

Cash invested: $30,800 (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
4.5×

Monthly cashflow live

Estimated rent
$2,042 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$786

Break-even live

Break-even rent $1,046
Max offer price $110,000
Occupancy floor 56%

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
$27,500
Closing costs
$3,300
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
8929 Colapissa St New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 23d 1 0.16mi
8816 Olive St Unit A-B New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 16d 1 0.23mi
8816 Olive St New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 23d 1 0.23mi
9107 Fig St New Orleans, LA 3.0 3.0 1230 $2,000 $1.63 3d 1 0.26mi
8405 Apricot St New Orleans, LA 3.0 2.0 1058 $1,795 $1.70 3d 1 0.26mi
8405 Apricot St New Orleans, LA 3.0 2.0 1058 $1,795 $1.70 3d 1 0.26mi
8812 Apple St New Orleans, LA 3.0 2.0 1085 $1,650 $1.52 16d 1 0.32mi
2527 Eagle St New Orleans, LA 3.0 2.0 1571 $2,200 $1.40 23d 1 0.32mi
8502 Edinburgh St New Orleans, LA 3.0 2.0 1456 $1,800 $1.24 3d 1 0.33mi
2616 Cambronne St Unit 2618 New Orleans, LA 3.0 1.0 1200 $1,475 $1.23 23d 1 0.34mi
8815 Palm St New Orleans, LA 3.0 2.0 1195 $2,100 $1.76 23d 1 0.39mi
8537 S Claiborne Ave New Orleans, LA 2.0 1.0 1450 $1,400 $0.97 3d 1 0.43mi
9122 Nelson St New Orleans, LA 2.0 2.0 1100 $1,550 $1.41 23d 1 0.46mi
9129 Nelson St New Orleans, LA 2.0 1.5 1434 $1,900 $1.32 23d 1 0.46mi
9438 Forshey St New Orleans, LA 3.0 2.0 1274 $2,000 $1.57 23d 1 0.51mi
9215 S Claiborne Ave New Orleans, LA 2.0 2.0 1100 $2,000 $1.82 11d 1 0.54mi
2305 Joliet St New Orleans, LA 3.0 2.0 1451 $2,500 $1.72 43d 1 0.54mi
7922 Colapissa St New Orleans, LA 4.0 2.0 1848 $2,400 $1.30 10d 1 0.54mi
2251 Cambronne St Unit A New Orleans, LA 3.0 1.5 1945 $2,495 $1.28 23d 1 0.56mi
7933 Belfast St Unit Upper New Orleans, LA 3.0 2.0 1500 $2,400 $1.60 23d 1 0.57mi
9528 Stroelitz St New Orleans, LA 3.0 2.0 1174 $2,100 $1.79 11d 1 0.69mi
2231 S Carrollton Ave Unit D New Orleans, LA 3.0 2.0 1600 $2,495 $1.56 23d 1 0.71mi
2308 Short St New Orleans, LA 3.0 2.0 1600 $2,800 $1.75 3d 1 0.72mi
8426 Spruce St New Orleans, LA 3.0 2.0 1700 $3,000 $1.76 43d 1 0.76mi
912 Monticello Ave New Orleans, LA 3.0 2.0 1750 $2,500 $1.43 43d 1 0.76mi
2102 S Carrollton Ave New Orleans, LA 3.0 2.0 1800 $2,250 $1.25 11d 1 0.77mi
2102 S Carrollton Ave Unit NA New Orleans, LA 3.0 2.0 1800 $2,250 $1.25 10d 1 0.77mi
2835 Pine St Unit 2835 New Orleans, LA 3.0 2.0 1219 $2,995 $2.46 43d 1 0.77mi
2833 Pine St Unit 2833 New Orleans, LA 3.0 2.0 1219 $3,200 $2.63 19d 1 0.77mi
1836 General Ogden St New Orleans, LA 3.0 2.0 1368 $1,675 $1.22 23d 1 0.80mi
7909 Sycamore St New Orleans, LA 3.0 2.0 2000 $2,400 $1.20 3d 1 0.80mi
2101 S Carrollton Ave New Orleans, LA 4.0 2.0 1800 $2,400 $1.33 23d 1 0.80mi
7902 Sycamore St New Orleans, LA 4.0 2.0 1991 $3,200 $1.61 43d 1 0.82mi
4211 Hamilton St Unit NA New Orleans, LA 2.0 1.0 1400 $1,100 $0.79 11d 1 0.82mi
4211 Hamilton St New Orleans, LA 2.0 1.0 1400 $1,100 $0.79 14d 1 0.82mi
8927 Hickory St New Orleans, LA 2.0 1.0 1440 $1,500 $1.04 23d 1 0.84mi
2921 Audubon St New Orleans, LA 2.0 1.0 1500 $1,550 $1.03 17d 1 0.87mi
2201 Burdette St New Orleans, LA 3.0 1.5 1800 $2,695 $1.50 17d 1 0.88mi
2116 Burdette St New Orleans, LA 3.0 1.0 1700 $1,975 $1.16 3d 1 0.88mi
7021 Pritchard Pl New Orleans, LA 2.0 1.0 1100 $1,950 $1.77 16d 1 0.90mi

Listing history 14 events

  1. 2026-06-01
    days on market $110,000 Active 74 DOM
  2. 2026-05-31
    days on market $110,000 Active 73 DOM
  3. 2026-03-18
    listed $110,000 Active 572-char remark
    Show marketing remark (572 chars)

    Investor Special located in the Carrollton Hollygrove State Cultural District and may qualify for 25% State Historic Tax Credit to recoup qualified rehabilitation costs. The spacious 3/4 Bedroom home has a bonus Office area, large Family room and Dining area. The property is priced to reflect the repairs needed. The surrounding area is experiencing a surge in renovations, making this home a prime Candidate for your creative vision. Layout has a separate entrance, great for Roommate or Tenant. Off Street Parking for 3 Vehicles. X Flood Zone. Call for private showing.

  4. 2026-03-18
    listed $110,000 Active 572-char remark
    Show marketing remark (572 chars)

    Investor Special located in the Carrollton Hollygrove State Cultural District and may qualify for 25% State Historic Tax Credit to recoup qualified rehabilitation costs. The spacious 3/4 Bedroom home has a bonus Office area, large Family room and Dining area. The property is priced to reflect the repairs needed. The surrounding area is experiencing a surge in renovations, making this home a prime Candidate for your creative vision. Layout has a separate entrance, great for Roommate or Tenant. Off Street Parking for 3 Vehicles. X Flood Zone. Call for private showing.

  5. 2025-11-21
    price $95,000
  6. 2025-11-20
    price $95,000
  7. 2025-08-29
    price $110,000
  8. 2025-08-29
    price $110,000
  9. 2025-03-28
    price $120,000
  10. 2025-03-28
    price $120,000
  11. 2024-11-04
    price $125,000
  12. 2024-11-04
    price $125,000
  13. 2024-08-01
    price $135,000
  14. 2024-06-25
    listed $135,000 Active

ⓘ 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) · 74% 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
$24,502
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$1,348
− Repairs & maintenance
−$1,960
− Management
−$1,960
− Depreciation
−$3,200
Taxable income
$8,223
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,973
After-tax cash flow
$7,464/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

-18.5% since first listed
12 events — show timeline
  • 2026-03-18 Listed $110,000 AcadianaMLS
  • 2026-03-18 Listed $110,000 GSREIN
  • 2025-11-21 Price Changed $95,000 AcadianaMLS
  • 2025-11-20 Price Changed $95,000 GSREIN
  • 2025-08-29 Price Changed $110,000 AcadianaMLS
  • 2025-08-29 Price Changed $110,000 GSREIN
  • 2025-03-28 Price Changed $120,000 AcadianaMLS
  • 2025-03-28 Price Changed $120,000 GSREIN
  • 2024-11-04 Price Changed $125,000 AcadianaMLS
  • 2024-11-04 Price Changed $125,000 GSREIN
  • 2024-08-01 Price Changed $135,000 GSREIN
  • 2024-06-25 Listed $135,000 AcadianaMLS

Property tax history

+0.4%/yr

Latest (2026): $112 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…