CashFlowRE
Sign in Sign up
13028 Dwyer Blvd
D Composite 44.27
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 +19.4/30.0
  • DSCR +6.1/10.0
  • 1% rule +4.7/10.0
  • Livability +4.0/5.0
  • ARV discount +3.4/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$185,000

13028 Dwyer Blvd · New Orleans, LA 70129
4 bd · 2.0 ba · 2,108 sqft · SingleFamily public records · 212 Days on market
Built 1978 6,538 sqft lot $88/sqft · at area comps Est $170k · 9% over

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

Listing remarks MLS

Welcome to 13028 Dwyer Blvd, a spacious and freshly updated two-story brick home offering flexibility and comfort in New Orleans East. This well-designed layout features two bedrooms downstairs, two additional bedrooms upstairs, and a bonus office or playroom on the main level, ideal for today's lifestyle needs. The interior has been freshly painted and offers no carpet throughout, making it both low-maintenance and allergy-friendly. Enjoy peace of mind with a newer roof, newer A/C and hot water heater, and energy-efficient Window World windows installed throughout the home. A large fully fenced backyard provides ample room for outdoor living, pets, gardening, or entertaining. Situated in Flood Zone C and surrounded by the conveniences of New Orleans East-including access to shopping, dining, parks, and major roadways...this home delivers both value and versatility. Move-in ready and easy to love! Seller will consider a bond for deed with acceptable terms.

Key facts

  • Newer roof
  • Newer a/c
  • Hot water heater

Tags

TWO STORY BRICK HOMEFRESHLY UPDATEDNEWER ROOFNEWER A/CHOT WATER HEATERENERGY EFFICIENT WINDOWS

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 4-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $139 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (2.6% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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.
  • 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.
  • Market conditions: 139 active listings in the ZIP; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 212 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 25y ago; this cycle's ask has dropped $10k (5%) 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.
  • 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 212 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 1978 — 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. 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
0.97%
Cap rate
7.63%
Cash-on-cash
4.76%
DSCR
1.21
GRM
8.6

CMA / ARV

ARV (median comp)
$169,605
List price
$185,000
Delta
9.08%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13134 Dwyer Blvd 0.07mi 4/2.5 2,223 (+6%) 7mo $63,000 $28 80
13010 Chateau Ct 0.21mi 3/2.5 (-1) 2,159 (+2%) 3mo $155,000 $72 76
5170 Toulon St 0.23mi 4/2.0 2,180 (+3%) 13mo $215,000 $99 73
13018 Deauville Ct 0.11mi 4/2.0 1,904 (-10%) 14mo $75,000 $39 67
4827 Michoud Blvd 0.24mi 4/2.5 1,982 (-6%) 19mo $94,000 $47 61
4919 Bergerac St 0.41mi 4/2.0 2,318 (+10%) 7mo $160,000 $69 59
13110 Maplewood Dr 0.47mi 4/2.5 2,300 (+9%) 21mo $235,000 $102 43
13734 Lourdes St 0.67mi 3/2.0 (-1) 2,294 (+9%) 8mo $110,000 $48 42

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.59×
Total profit
$-21,097
Equity at exit
$27,584
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-6,849
Equity at exit
$15,995

Cash invested: $51,800 (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 70129

Active inventory
139
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,802 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$171 /mo · $2,054/yr
Insurance
$77
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$139

Break-even live

Break-even rent $1,626
Max offer price $185,000
Occupancy floor 87%

Sensitivity live

Price -10% $244 -5% $191 +0% $139 +5% $87 +10% $34
Rent -10% $-3 -5% $68 +0% $139 +5% $210 +10% $281
Rate -1.0pp $232 -0.5pp $186 base $139 +0.5pp $91 +1.0pp $42

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
$46,250
Closing costs
$5,550
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.

Listing history 30 events

  1. 2026-06-21
    days on market $185,000 Active 212 DOM
  2. 2026-06-18
    days on market $185,000 Active 209 DOM
  3. 2026-06-17
    days on market $185,000 Active 208 DOM
  4. 2026-06-16
    days on market $185,000 Active 207 DOM
  5. 2026-06-15
    days on market $185,000 Active 206 DOM
  6. 2026-06-13
    days on market $185,000 Active 204 DOM
  7. 2026-06-10
    days on market $185,000 Active 201 DOM
  8. 2026-06-09
    days on market $185,000 Active 200 DOM
  9. 2026-06-08
    days on market $185,000 Active 199 DOM
  10. 2026-06-07
    days on market $185,000 Active 198 DOM
  11. 2026-06-05
    days on market $185,000 Active 195 DOM
  12. 2026-06-03
    days on market $185,000 Active 194 DOM
  13. 2026-06-02
    days on market $185,000 Active 193 DOM
  14. 2026-06-01
    days on market $185,000 Active 192 DOM
  15. 2026-05-31
    days on market $185,000 Active 191 DOM
  16. 2026-03-07
    price $185,000 970-char remark
    Show marketing remark (979 chars)

    Welcome to 13028 Dwyer Blvd, a spacious and freshly updated two-story brick home offering flexibility and comfort in New Orleans East. This well-designed layout features two bedrooms downstairs, two additional bedrooms upstairs, and a bonus office or playroom on the main level, ideal for today’s lifestyle needs. The interior has been freshly painted and offers no carpet throughout, making it both low-maintenance and allergy-friendly. Enjoy peace of mind with a newer roof, newer A/C and hot water heater, and energy-efficient Window World windows installed throughout the home. A large fully fenced backyard provides ample room for outdoor living, pets, gardening, or entertaining. Situated in Flood Zone C and surrounded by the conveniences of New Orleans East-including access to shopping, dining, parks, and major roadways. .. this home delivers both value and versatility. Move-in ready and easy to love! Seller will consider a bond for deed with acceptable terms.

  17. 2026-03-07
    price $185,000 979-char remark
    Show marketing remark (979 chars)

    Welcome to 13028 Dwyer Blvd, a spacious and freshly updated two-story brick home offering flexibility and comfort in New Orleans East. This well-designed layout features two bedrooms downstairs, two additional bedrooms upstairs, and a bonus office or playroom on the main level, ideal for today’s lifestyle needs. The interior has been freshly painted and offers no carpet throughout, making it both low-maintenance and allergy-friendly. Enjoy peace of mind with a newer roof, newer A/C and hot water heater, and energy-efficient Window World windows installed throughout the home. A large fully fenced backyard provides ample room for outdoor living, pets, gardening, or entertaining. Situated in Flood Zone C and surrounded by the conveniences of New Orleans East-including access to shopping, dining, parks, and major roadways. .. this home delivers both value and versatility. Move-in ready and easy to love! Seller will consider a bond for deed with acceptable terms.

  18. 2025-11-21
    listed $195,000 Active 970-char remark
    Show marketing remark (979 chars)

    Welcome to 13028 Dwyer Blvd, a spacious and freshly updated two-story brick home offering flexibility and comfort in New Orleans East. This well-designed layout features two bedrooms downstairs, two additional bedrooms upstairs, and a bonus office or playroom on the main level, ideal for today’s lifestyle needs. The interior has been freshly painted and offers no carpet throughout, making it both low-maintenance and allergy-friendly. Enjoy peace of mind with a newer roof, newer A/C and hot water heater, and energy-efficient Window World windows installed throughout the home. A large fully fenced backyard provides ample room for outdoor living, pets, gardening, or entertaining. Situated in Flood Zone C and surrounded by the conveniences of New Orleans East-including access to shopping, dining, parks, and major roadways. .. this home delivers both value and versatility. Move-in ready and easy to love! Seller will consider a bond for deed with acceptable terms.

  19. 2025-11-21
    listed $195,000 Active 979-char remark
    Show marketing remark (979 chars)

    Welcome to 13028 Dwyer Blvd, a spacious and freshly updated two-story brick home offering flexibility and comfort in New Orleans East. This well-designed layout features two bedrooms downstairs, two additional bedrooms upstairs, and a bonus office or playroom on the main level, ideal for today’s lifestyle needs. The interior has been freshly painted and offers no carpet throughout, making it both low-maintenance and allergy-friendly. Enjoy peace of mind with a newer roof, newer A/C and hot water heater, and energy-efficient Window World windows installed throughout the home. A large fully fenced backyard provides ample room for outdoor living, pets, gardening, or entertaining. Situated in Flood Zone C and surrounded by the conveniences of New Orleans East-including access to shopping, dining, parks, and major roadways. .. this home delivers both value and versatility. Move-in ready and easy to love! Seller will consider a bond for deed with acceptable terms.

  20. 2021-10-12
    soldstatus $171,000
  21. 2021-10-04
    historical
  22. 2021-10-04
    soldstatus $171,000 Closed
  23. 2021-08-25
    status Pending
  24. 2021-08-17
    listed $175,000 Active
  25. 2021-08-17
    listed $175,000
  26. 2006-10-05
    soldstatus $63,000
  27. 2001-10-31
    soldstatus $83,000
  28. 2001-04-28
    listed $89,000
  29. 2001-04-28
    listed $89,000
  30. 1983-10-25
    soldstatus $69,771

ⓘ 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
$2,054 · $171/mo
Projected year-2 tax
$2,054 · $171/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 ≥107°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
$21,628
− Mortgage interest
−$10,363
− Property taxes
−$2,054
− Insurance
−$1,722
− Repairs & maintenance
−$1,730
− Management
−$1,730
− Depreciation
−$5,382
Taxable loss
−$1,354
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$325
After-tax cash flow
$1,992/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
City population
338,817
Population (ZIP)
10,219

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
Black 49% Asian 29% Hispanic / Latino 12% White 8% Two or more races 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 1%
Foreign-born
32% · Vietnam, Canada, Jamaica
Languages at home
63% English-only · Vietnamese 29% Spanish 8%

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
▼ -80.58%
Current HPI
116.8578
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+165.2% since first listed
15 events — show timeline
  • 2026-03-07 Price Changed $185,000 AcadianaMLS
  • 2026-03-07 Price Changed $185,000 GSREIN
  • 2025-11-21 Listed $195,000 GSREIN
  • 2025-11-21 Listed $195,000 AcadianaMLS
  • 2021-10-12 Sold (Public Records) $171,000 Public Records
  • 2021-10-04 Listing Removed GSREIN
  • 2021-10-04 Sold (MLS) $171,000 GSREIN
  • 2021-08-25 Pending GSREIN
  • 2021-08-17 Listed $175,000 AcadianaMLS
  • 2021-08-17 Listed $175,000 GSREIN
  • 2006-10-05 Sold (Public Records) $63,000 Public Records
  • 2001-10-31 Sold (MLS) $83,000 GSREIN
  • 2001-04-28 Listed $89,000 GSREIN
  • 2001-04-28 Listed $89,000 AcadianaMLS
  • 1983-10-25 Sold (Public Records) $69,771 Public Records

Property tax history

+3.0%/yr

Latest (2026): $2,054 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…