CashFlowRE
Sign in Sign up
3030 Pauger St Fourplex
C+ Composite 60.58
Why this score? — see what drove the C+ 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
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$340,000

3030 Pauger St · New Orleans, LA 70119
6 bd · 3.0 ba · 3,192 sqft · MultiFamily public records · 14 Days on market
Built 1973 3,811 sqft lot Est $284k · 20% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

Investment opportunity, newly renovated 4-plex being sold as-is. In close proximity to the historic French Quarter with easy access to major interstates, this property offers excellent potential for investors or owner-occupants. The building consists of four units, each featuring 2 bedrooms and 1 full bathroom. Three units have been renovated, while the fourth unit requires a complete renovation, providing an opportunity to add value and increase income potential. Buyer to verify zoning, measurements, and all property information. Seller will make no repairs.

Key facts

  • 3,811 sq ft lot
  • Built 1973
  • Listed 14 days

Tags

NEWLY RENOVATED 4-PLEXINCREASE INCOME POTENTIAL

Property features AI

Finance

  • Financial info: For multi-unit tenancy: tenants pay electricity; owner pays water

Exterior

  • Utilities: Public water; Public sewer
  • Home design: 2-story property; Raised foundation
  • Construction: Vinyl siding construction; Shingle roof
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 31 x 123

Interior

  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Central heating; Ductless heating; Wall furnace; Central air conditioning; Window unit(s) for cooling
  • Interior features: Very good overall condition

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 × 2-bed/1.0-bath units multifamily listed at $340k.

Deal economics

  • At list price, monthly cash flow is $2k ($27k/yr) — positive. Per door: $567/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $340k).
  • Cap rate 14.5% 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 soft (-0.2%/yr); 381 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $5,717/mo this rent would consume 129% of the median local household income ($53k/yr) (locally 3381% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 + 0.0% rent growth), your $95k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts 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 $93k; list at $340k implies a 266% gain — meaningful room to come down on a strong offer.

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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $340,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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
1.68%
Cap rate
14.53%
Cash-on-cash
29.40%
DSCR
2.31
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$284,088
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2232 Annette St 0.15mi 6/2.0 2,886 (-10%) 9mo $280,000 $97 65
2662 64 New Orleans St 0.39mi 6/2.0 3,408 (+7%) 6mo $75,000 $22 62
2255 57 N Miro St 0.36mi 7/4.0 (+1) 3,220 (+1%) 20mo $287,500 $89 56
2883-85 Annette St 0.42mi 6/4.0 3,035 (-5%) 17mo $215,000 $71 54
1741 43 Marigny St 0.75mi 5/2.5 (-1) 2,950 (-8%) 1mo $205,000 $69 44
2522 24 O'reilly St 0.60mi 7/3.5 (+1) 2,866 (-10%) 9mo $305,000 $106 40
3100 02 Frenchmen St 0.61mi 7/5.0 (+1) 2,942 (-8%) 11mo $375,000 $127 37
1601 03 N Tonti St 0.68mi 6/4.0 2,923 (-8%) 18mo $540,000 $185 36
1715-17 N Broad St 0.73mi 6/2.0 2,778 (-13%) 12mo $173,500 $62 31

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
1.76×
Total profit
$72,515
Equity at exit
$50,695
10-year hold
IRR
25.7%
Equity multiple
2.94×
Total profit
$184,357
Equity at exit
$29,397

Cash invested: $95,200 (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 70119

Home prices YoY
-34.8%
Rents YoY
-0.2%
Active inventory
381
Price-to-rent
19.8×

Monthly cashflow live

Estimated rent
$5,717 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$259 /mo · $3,109/yr
Insurance
$142
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,201
Net cashflow
$2,266

Break-even live

Break-even rent $2,848
Max offer price $340,000
Occupancy floor 55%

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

UnitsBedsBathsEst. rent
Total (4 units) $5,717

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
$85,000
Closing costs
$10,200
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $8,133 $5.14 3d 2 1.01mi

Listing history 11 events

  1. 2026-06-18
    days on market $340,000 Active 14 DOM
  2. 2026-06-17
    days on market $340,000 Active 13 DOM
  3. 2026-06-16
    days on market $340,000 Active 12 DOM
  4. 2026-06-15
    days on market $340,000 Active 11 DOM
  5. 2026-06-13
    days on market $340,000 Active 9 DOM
  6. 2026-06-10
    days on market $340,000 Active 6 DOM
  7. 2026-06-09
    days on market $340,000 Active 5 DOM
  8. 2026-06-08
    days on market $340,000 Active 4 DOM
  9. 2026-06-07
    days on market $340,000 Active 3 DOM
  10. 2026-06-05
    remarks 565-char remark
  11. 2026-06-05
    listed $340,000 Active 1 DOM

ⓘ 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
$3,109 · $259/mo
Projected year-2 tax
$3,109 · $259/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) · 78% 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
$68,604
− Mortgage interest
−$19,045
− Property taxes
−$3,109
− Insurance
−$2,498
− Repairs & maintenance
−$5,488
− Management
−$5,488
− Depreciation
−$9,891
Taxable income
$23,085
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,540
After-tax cash flow
$21,655/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)
37,253
Household income
$53,143
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
3381.0

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 0.64)
Race & ethnicity
Black 44% White 40% Two or more races 10% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 0%

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
▼ -135.38%
Current HPI
253.1929
Rent YoY
▼ -0.20%
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

+314.6% since first listed
10 events — show timeline
  • 2026-06-03 Listed $340,000 GSREIN
  • 2026-06-03 Listed $340,000 AcadianaMLS
  • 2025-04-29 Sold (Public Records) $93,000 Public Records
  • 2025-04-25 Sold (MLS) $93,000 GSREIN
  • 2025-04-20 Pending GSREIN
  • 2025-03-31 Price Changed $120,000 AcadianaMLS
  • 2025-03-31 Price Changed $120,000 GSREIN
  • 2025-02-03 Listed $135,000 AcadianaMLS
  • 2025-02-03 Listed $135,000 GSREIN
  • 2024-05-30 Sold (Public Records) $82,000 Public Records

Property tax history

+37.5%/yr

Latest (2026): $3,109 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…