CashFlowRE
Sign in Sign up
65 Curtis Dr 🌊 Lakefront
C Composite 56.76
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 +24.2/30.0
  • ARV discount +8.4/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.7/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$150,000

65 Curtis Dr · New Orleans, LA 70126
3 bd · 1.5 ba · 1,104 sqft · SingleFamily public records · 187 Days on market
Built 1978 5,000 sqft lot $136/sqft · at area comps Est $153k · at est.

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

Listing remarks MLS

Nestled in an interestingly shaped street is a really enjoyable and comfortable home for sale by the lakefront. Renovated and raised after Hurricane Katrina, this home enjoys a low flood premium, and smooth finishes. Three bedrooms, 2 full interesting bathrooms, tile and lux vinyl flooring throughout, and freshly touched up paint, you really don't have anything to do when you move in. A large kithcen with plenty of cabinetry, counterspace, and a 2025 purchased gas stove. A usable garage space with a full bathroom inside makes outside events even more fun. The primary bedroom closet is big enough to sleep in...fo'ril...this house is pristine. And, additional storage in the attic for holiday ornaments, and other keepsakes. We are open and ready to show you this beautiful home.

Key facts

  • Lakefront
  • Renovated
  • Usable garage space

Tags

LAKEFRONTRENOVATEDLOW FLOOD PREMIUMUSABLE GARAGE SPACEFULL BATHROOM INSIDE

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 3-bed/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% 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); 224 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • At $1,606/mo this rent would consume 46% of the median local household income ($42k/yr) (locally 1767% 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 $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 187 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask is 8476% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

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 $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 187 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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
1.07%
Cap rate
8.70%
Cash-on-cash
8.59%
DSCR
1.38
GRM
7.8

CMA / ARV

ARV (median comp)
$153,103
List price
$150,000
Delta
-2.03%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7909 Tarpon St 0.10mi 3/2.0 1,203 (+9%) 4mo $182,000 $151 75
7933 Danube Rd 0.20mi 3/2.0 1,100 (-0%) 21mo $119,900 $109 70
8007 Drum St 0.38mi 2/1.0 (-1) 1,092 (-1%) 8mo $126,000 $115 67
7922 Flounder St 0.32mi 2/1.0 (-1) 988 (-10%) 9mo $115,000 $116 53
7935 Edward St 0.52mi 3/1.0 1,252 (+13%) 1mo $98,000 $78 51
8018 Trout Rd 0.26mi 2/1.0 (-1) 1,225 (+11%) 17mo $156,000 $127 48
7938 Edward St 0.49mi 3/1.0 951 (-14%) 15mo $136,000 $143 39

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
-9.4%
Equity multiple
0.66×
Total profit
$-14,080
Equity at exit
$22,365
10-year hold
IRR
-4.7%
Equity multiple
0.73×
Total profit
$-11,157
Equity at exit
$12,969

Cash invested: $42,000 (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 70126

Home prices YoY
-17.0%
Rents YoY
-0.2%
Active inventory
224
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,606 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$119 /mo · $1,428/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$234

Break-even live

Break-even rent $1,310
Max offer price $150,000
Occupancy floor 80%

Sensitivity live

Price -10% $319 -5% $277 +0% $234 +5% $192 +10% $149
Rent -10% $107 -5% $171 +0% $234 +5% $298 +10% $361
Rate -1.0pp $310 -0.5pp $272 base $234 +0.5pp $195 +1.0pp $156

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
$37,500
Closing costs
$4,500
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8025 Pompano St New Orleans, LA 3.0 1.0 1131 $1,595 $1.41 17d 1 0.44mi
7710 Shelly St New Orleans, LA 2.0 1.0 800 $1,400 $1.75 3d 1 0.53mi
7909 Edward St New Orleans, LA 3.0 1.5 1073 $1,850 $1.72 4d 1 0.54mi
6032 Kuebel Dr New Orleans, LA 3.0 2.0 1100 $1,600 $1.45 24d 1 0.59mi
6030 Kuebel Dr New Orleans, LA 3.0 2.0 1100 $1,600 $1.45 24d 1 0.60mi
6027 Wales St New Orleans, LA 3.0 1.0 1146 $1,550 $1.35 24d 1 0.61mi
6025 Wales St New Orleans, LA 3.0 1.0 1147 $1,550 $1.35 24d 1 0.61mi
8003 W Laverne St Unit 8003 New Orleans, LA 2.0 1.5 1000 $1,275 $1.27 24d 1 0.63mi
7918 W Laverne St New Orleans, LA 3.0 2.0 1166 $1,750 $1.50 24d 1 0.66mi
7621 Alabama St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 0.73mi
7611 Mayfair Pl New Orleans, LA 2.0 1.5 1440 $1,450 $1.01 4d 1 0.81mi
7702 Belcrest Pl New Orleans, LA 3.0 1.5 1150 $1,650 $1.43 24d 1 0.84mi
7404 Sussex Pl New Orleans, LA 2.0 1.5 1400 $1,450 $1.04 3d 1 0.90mi
6835 Mayo Blvd Unit C New Orleans, LA 2.0 1.5 840 $1,195 $1.42 24d 1 1.03mi
4908 Ray Ave New Orleans, LA 2.0 1.0 796 $1,200 $1.51 17d 1 1.09mi
4819 21 Francis Dr New Orleans, LA 3.0 1.0 1272 $1,880 $1.48 4d 1 1.18mi
4718 Reynes St New Orleans, LA 2.0 1.5 890 $1,475 $1.66 24d 1 1.18mi
7019 Huntington Park Dr New Orleans, LA 2.0 1.5 952 $986 $1.04 24d 1 1.24mi
7019 Huntington Park Dr Unit 21 New Orleans, LA 2.0 1.5 952 $982 $1.03 24d 1 1.24mi
4745 Francis Dr New Orleans, LA 3.0 2.0 1311 $1,550 $1.18 17d 1 1.24mi
6881 Parc Brittany Blvd New Orleans, LA 1.0–2.0 1.0–2.0 741 $1,055 $1.42 3d 31 1.26mi
4941 Pecan St Unit 1 New Orleans, LA 2.0 1.0 1000 $1,200 $1.20 24d 1 1.28mi
4722 Shalimar Dr New Orleans, LA 3.0 2.0 1157 $1,400 $1.21 24d 1 1.31mi
7019 Crowder Blvd Unit 126 New Orleans, LA 2.0 1.5 952 $982 $1.03 24d 1 1.39mi
8802 Morrison Rd New Orleans, LA 2.0 1.0 1071 $1,275 $1.19 24d 1 1.42mi
4880 Viola St New Orleans, LA 3.0 2.0 1150 $1,595 $1.39 24d 1 1.44mi
4745 Tulip St New Orleans, LA 3.0 1.0 1125 $1,750 $1.56 21d 1 1.48mi
4527 Shalimar Dr New Orleans, LA 3.0 1.5 1174 $1,550 $1.32 24d 1 1.49mi
4522 Shalimar Dr New Orleans, LA 3.0 2.0 1350 $1,850 $1.37 24d 1 1.50mi

Listing history 29 events

  1. 2026-06-18
    days on market $150,000 Active 187 DOM
  2. 2026-06-17
    days on market $150,000 Active 186 DOM
  3. 2026-06-16
    days on market $150,000 Active 185 DOM
  4. 2026-06-15
    days on market $150,000 Active 184 DOM
  5. 2026-06-13
    days on market $150,000 Active 182 DOM
  6. 2026-06-10
    days on market $150,000 Active 179 DOM
  7. 2026-06-09
    days on market $150,000 Active 178 DOM
  8. 2026-06-08
    days on market $150,000 Active 177 DOM
  9. 2026-06-07
    days on market $150,000 Active 176 DOM
  10. 2026-06-05
    days on market $150,000 Active 173 DOM
  11. 2026-06-03
    days on market $150,000 Active 172 DOM
  12. 2026-06-02
    days on market $150,000 Active 171 DOM
  13. 2026-06-01
    days on market $150,000 Active 170 DOM
  14. 2026-05-31
    days on market $150,000 Active 169 DOM
  15. 2026-04-01
    listed $1,749
  16. 2026-04-01
    historical $1,749
  17. 2026-02-06
    status Active 785-char remark
    Show marketing remark (789 chars)

    Nestled in an interestingly shaped street is a really enjoyable and comfortable home for sale by the lakefront. Renovated and raised after Hurricane Katrina, this home enjoys a low flood premium, and smooth finishes. Three bedrooms, 2 full interesting bathrooms, tile and lux vinyl flooring throughout, and freshly touched up paint, you really don't have anything to do when you move in. A large kithcen with plenty of cabinetry, counterspace, and a 2025 purchased gas stove. A usable garage space with a full bathroom inside makes outside events even more fun. The primary bedroom closet is big enough to sleep in. .. fo'ril. .. this house is pristine. And, additional storage in the attic for holiday ornaments, and other keepsakes. We are open and ready to show you this beautiful home.

  18. 2026-02-06
    status Active 789-char remark
    Show marketing remark (789 chars)

    Nestled in an interestingly shaped street is a really enjoyable and comfortable home for sale by the lakefront. Renovated and raised after Hurricane Katrina, this home enjoys a low flood premium, and smooth finishes. Three bedrooms, 2 full interesting bathrooms, tile and lux vinyl flooring throughout, and freshly touched up paint, you really don't have anything to do when you move in. A large kithcen with plenty of cabinetry, counterspace, and a 2025 purchased gas stove. A usable garage space with a full bathroom inside makes outside events even more fun. The primary bedroom closet is big enough to sleep in. .. fo'ril. .. this house is pristine. And, additional storage in the attic for holiday ornaments, and other keepsakes. We are open and ready to show you this beautiful home.

  19. 2026-01-08
    status Pending 789-char remark
    Show marketing remark (789 chars)

    Nestled in an interestingly shaped street is a really enjoyable and comfortable home for sale by the lakefront. Renovated and raised after Hurricane Katrina, this home enjoys a low flood premium, and smooth finishes. Three bedrooms, 2 full interesting bathrooms, tile and lux vinyl flooring throughout, and freshly touched up paint, you really don't have anything to do when you move in. A large kithcen with plenty of cabinetry, counterspace, and a 2025 purchased gas stove. A usable garage space with a full bathroom inside makes outside events even more fun. The primary bedroom closet is big enough to sleep in. .. fo'ril. .. this house is pristine. And, additional storage in the attic for holiday ornaments, and other keepsakes. We are open and ready to show you this beautiful home.

  20. 2025-11-16
    price $1,749
  21. 2025-11-15
    listed $150,000 Active 785-char remark
    Show marketing remark (789 chars)

    Nestled in an interestingly shaped street is a really enjoyable and comfortable home for sale by the lakefront. Renovated and raised after Hurricane Katrina, this home enjoys a low flood premium, and smooth finishes. Three bedrooms, 2 full interesting bathrooms, tile and lux vinyl flooring throughout, and freshly touched up paint, you really don't have anything to do when you move in. A large kithcen with plenty of cabinetry, counterspace, and a 2025 purchased gas stove. A usable garage space with a full bathroom inside makes outside events even more fun. The primary bedroom closet is big enough to sleep in. .. fo'ril. .. this house is pristine. And, additional storage in the attic for holiday ornaments, and other keepsakes. We are open and ready to show you this beautiful home.

  22. 2025-11-15
    listed $150,000 Active 789-char remark
    Show marketing remark (789 chars)

    Nestled in an interestingly shaped street is a really enjoyable and comfortable home for sale by the lakefront. Renovated and raised after Hurricane Katrina, this home enjoys a low flood premium, and smooth finishes. Three bedrooms, 2 full interesting bathrooms, tile and lux vinyl flooring throughout, and freshly touched up paint, you really don't have anything to do when you move in. A large kithcen with plenty of cabinetry, counterspace, and a 2025 purchased gas stove. A usable garage space with a full bathroom inside makes outside events even more fun. The primary bedroom closet is big enough to sleep in. .. fo'ril. .. this house is pristine. And, additional storage in the attic for holiday ornaments, and other keepsakes. We are open and ready to show you this beautiful home.

  23. 2025-09-09
    listed $1,750
  24. 2023-11-15
    historical $1,550
  25. 2023-10-26
    price $160,000
  26. 2023-10-12
    listed $1,550
  27. 2023-09-07
    price $165,000
  28. 2023-07-31
    price $170,000
  29. 2023-07-29
    listed $160,000

ⓘ 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
$1,428 · $119/mo
Projected year-2 tax
$1,428 · $119/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 · 60% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 21 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
$19,271
− Mortgage interest
−$8,402
− Property taxes
−$1,428
− Insurance
−$1,547
− Repairs & maintenance
−$1,542
− Management
−$1,542
− Depreciation
−$4,364
Taxable income
$446
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$107
After-tax cash flow
$2,702/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)
27,047
Household income
$41,709
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1767.0

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
Predominantly Black (85%)
Race & ethnicity
Black 85% Hispanic / Latino 6% Two or more races 5% White 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 5% Other Indo-European 1%

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
▼ -36.35%
Current HPI
177.355
Rent YoY
▼ -0.24%
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

-98.9% since first listed
15 events — show timeline
  • 2026-04-01 Listed for Rent $1,749 RAAMLS
  • 2026-04-01 Rental Removed $1,749 GSREIN
  • 2026-02-06 Relisted AcadianaMLS
  • 2026-02-06 Relisted GSREIN
  • 2026-01-08 Pending GSREIN
  • 2025-11-16 Price Changed $1,749 GSREIN
  • 2025-11-15 Listed $150,000 GSREIN
  • 2025-11-15 Listed $150,000 AcadianaMLS
  • 2025-09-09 Listed for Rent $1,750 GSREIN
  • 2023-11-15 Rental Removed $1,550 GSREIN
  • 2023-10-26 Price Changed $160,000 GSREIN
  • 2023-10-12 Listed for Rent $1,550 GSREIN
  • 2023-09-07 Price Changed $165,000 GSREIN
  • 2023-07-31 Price Changed $170,000 GSREIN
  • 2023-07-29 Listed $160,000 AcadianaMLS

Property tax history

+28.0%/yr

Latest (2026): $1,428 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…