CashFlowRE
Sign in Sign up
1320 Mendez St
B- Composite 67.97
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.7/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$242,500

1320 Mendez St · New Orleans, LA 70122
3 bd · 2.0 ba · 2,098 sqft · SingleFamily public records · 40 Days on market
Built 1965 Est $478k · 49% under

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

Listing remarks

Home needs repair, excellent location, elevation to flood line.

Key facts

  • Built 1965
  • Listed 40 days

Tags

ELEVATION TO FLOOD LINE

Property features AI

Exterior

  • Home design: Built in 1965
  • Construction: Original construction completed in 1965
  • Exterior features: Located in the Filmore subdivision

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/2.0-bath single-family listed at $242k.

Deal economics

  • At list price, monthly cash flow is $585 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $242k).
  • Recommended offer: $235k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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.
  • 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: Rents soft (-0.6%/yr); 336 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,846/mo this rent would consume 69% of the median local household income ($49k/yr) (locally 2150% 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 $7k 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 40 days — a 3% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 32y 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.
  • 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 $235,225 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.17%
Cap rate
9.52%
Cash-on-cash
11.52%
DSCR
1.51
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$478,344
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1349 Prentiss Ave 0.11mi 4/3.0 (+1) 2,115 (+1%) 3mo $475,000 $225 82
5924 St Bernard Ave 0.25mi 3/2.0 2,224 (+6%) 1mo $280,600 $126 78
1448 Aviators St 0.40mi 3/2.5 2,207 (+5%) 1mo $537,500 $244 70
4737 Bancroft Dr 0.61mi 3/2.5 2,160 (+3%) 1mo $223,500 $103 64
5025 Saint Bernard Ave 0.41mi 3/2.5 2,302 (+10%) 1mo $365,000 $159 62
6027 Pratt Dr 0.70mi 3/2.5 2,056 (-2%) 1mo $511,500 $249 62
1608 Lisbon St 0.71mi 3/2.0 2,019 (-4%) 1mo $460,000 $228 59
1537 Prentiss Ave 0.33mi 4/3.0 (+1) 2,311 (+10%) 2mo $582,000 $252 58
1373 Madrid St 0.35mi 4/2.5 (+1) 2,356 (+12%) 2mo $565,000 $240 55
1758 Burbank Dr 0.63mi 4/3.0 (+1) 2,185 (+4%) 1mo $548,000 $251 54
5835 Chamberlain Drive Dr 0.50mi 3/2.5 1,793 (-14%) 2mo $320,000 $178 49
5122 Pratt Dr 0.69mi 3/2.0 1,798 (-14%) 2mo $286,800 $160 43

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
-4.2%
Equity multiple
0.85×
Total profit
$-10,328
Equity at exit
$36,158
10-year hold
IRR
1.7%
Equity multiple
1.10×
Total profit
$6,912
Equity at exit
$20,967

Cash invested: $67,900 (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 70122

Rents YoY
-0.6%
Active inventory
336
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,846 high interval (Pro) →
Mortgage (P&I)
$1,272
Tax from tax record
$224 /mo · $2,687/yr
Insurance
$101
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$598
Net cashflow
$585

Break-even live

Break-even rent $2,105
Max offer price $242,500
Occupancy floor 74%

Sensitivity live

Price -10% $722 -5% $654 +0% $585 +5% $517 +10% $448
Rent -10% $360 -5% $473 +0% $585 +5% $698 +10% $810
Rate -1.0pp $707 -0.5pp $647 base $585 +0.5pp $522 +1.0pp $458

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
$60,625
Closing costs
$7,275
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5532 Saint Bernard Ave New Orleans, LA 4.0 4.0 2907 $5,000 $1.72 45d 1 0.07mi
5024 Paris Ave New Orleans, LA 4.0 3.0 2116 $3,000 $1.42 17d 1 0.51mi
5900 Chatham Dr New Orleans, LA 3.0 2.0 1864 $2,500 $1.34 4d 1 0.53mi
4727 Saint Bernard Ave New Orleans, LA 3.0 2.0 2000 $2,000 $1.00 17d 1 0.59mi
5716 Warrington Dr New Orleans, LA 4.0 3.0 1560 $2,000 $1.28 18d 1 0.70mi
4815 Warrington Dr New Orleans, LA 3.0 2.0 1652 $2,150 $1.30 17d 1 0.90mi
1903 Rosary Dr New Orleans, LA 3.0 2.0 1500 $1,800 $1.20 25d 1 0.94mi
1486 Mandolin St New Orleans, LA 3.0 2.0 1497 $1,900 $1.27 4d 1 0.96mi
1940 Allen Toussaint Blvd New Orleans, LA 3.0 2.0 1500 $1,550 $1.03 12d 1 1.02mi
1940 Allen Toussaint Blvd Unit 1940 New Orleans, LA 3.0 2.0 1500 $1,600 $1.07 25d 1 1.02mi
4111 Jumonville St New Orleans, LA 3.0 2.5 1543 $2,300 $1.49 12d 1 1.04mi
6079 Saint Anthony Ave New Orleans, LA 3.0 2.0 1400 $2,400 $1.71 17d 1 1.05mi
6838 Orleans Ave New Orleans, LA 3.0 2.0 1568 $2,400 $1.53 25d 1 1.11mi
6010 Pasteur Blvd New Orleans, LA 4.0 3.0 2010 $2,600 $1.29 18d 1 1.11mi
6946 Orleans Ave New Orleans, LA 3.0 2.5 1600 $2,150 $1.34 17d 1 1.11mi
6817 General Haig St New Orleans, LA 3.0 2.5 2281 $3,200 $1.40 45d 1 1.15mi
6749 General Haig St New Orleans, LA 3.0 3.0 2650 $2,600 $0.98 45d 1 1.16mi
6217 Curie St New Orleans, LA 3.0 2.0 1700 $1,500 $0.88 25d 1 1.18mi
958 Allen Toussaint Blvd New Orleans, LA 3.0 2.5 2200 $2,600 $1.18 25d 1 1.20mi
808 Allen Toussaint Blvd New Orleans, LA 3.0 2.0 1866 $2,550 $1.37 45d 1 1.41mi
6431 Marshal Foch St New Orleans, LA 3.0 2.0 1600 $2,100 $1.31 4d 1 1.42mi

Listing history 28 events

  1. 2026-06-21
    days on market $242,500 Active 40 DOM
  2. 2026-06-18
    days on market $242,500 Active 37 DOM
  3. 2026-06-17
    days on market $242,500 Active 36 DOM
  4. 2026-06-16
    days on market $242,500 Active 35 DOM
  5. 2026-06-15
    days on market $242,500 Active 34 DOM
  6. 2026-06-13
    days on market $242,500 Active 32 DOM
  7. 2026-06-10
    days on market $242,500 Active 29 DOM
  8. 2026-06-09
    days on market $242,500 Active 28 DOM
  9. 2026-06-08
    days on market $242,500 Active 27 DOM
  10. 2026-06-07
    days on market $242,500 Active 26 DOM
  11. 2026-06-05
    days on market $242,500 Active 23 DOM
  12. 2026-06-03
    days on market $242,500 Active 22 DOM
  13. 2026-06-02
    days on market $242,500 Active 21 DOM
  14. 2026-06-01
    days on market $242,500 Active 20 DOM
  15. 2026-05-31
    days on market $242,500 Active 19 DOM
  16. 2026-05-12
    listed $242,500 Active 63-char remark
  17. 2024-12-26
    listed $289,000 Active
  18. 2024-03-07
    price $289,000
  19. 2023-09-22
    listed $289,000
  20. 2021-05-26
    soldstatus $227,000
  21. 2014-05-07
    soldstatus $130,000
  22. 2014-05-02
    soldstatus $130,000
  23. 2014-03-20
    listed $149,900
  24. 2014-03-20
    listed $149,900
  25. 1994-09-23
    soldstatus $131,500
  26. 1994-09-23
    soldstatus $131,500
  27. 1994-04-22
    listed $139,000
  28. 1994-04-22
    listed $139,000

ⓘ 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
$2,687 · $224/mo
Projected year-2 tax
$2,687 · $224/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) · 75% 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
$34,151
− Mortgage interest
−$13,584
− Property taxes
−$2,687
− Insurance
−$2,010
− Repairs & maintenance
−$2,732
− Management
−$2,732
− Depreciation
−$7,055
Taxable income
$3,352
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$805
After-tax cash flow
$6,218/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)
35,253
Household income
$49,455
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
2150.0

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 (69%)
Race & ethnicity
Black 69% White 18% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 4% Italian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 1% French/Haitian/Cajun 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
▼ -222.37%
Current HPI
231.9921
Rent YoY
▼ -0.61%
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

+74.5% since first listed
13 events — show timeline
  • 2026-05-12 Listed $242,500 FSBO.com
  • 2024-12-26 Listed $289,000 AcadianaMLS
  • 2024-03-07 Price Changed $289,000 GSREIN
  • 2023-09-22 Listed $289,000 AcadianaMLS
  • 2021-05-26 Sold (Public Records) $227,000 Public Records
  • 2014-05-07 Sold (Public Records) $130,000 Public Records
  • 2014-05-02 Sold (MLS) $130,000 GSREIN
  • 2014-03-20 Listed $149,900 AcadianaMLS
  • 2014-03-20 Listed $149,900 GSREIN
  • 1994-09-23 Sold (Public Records) $131,500 Public Records
  • 1994-09-23 Sold (MLS) $131,500 GSREIN
  • 1994-04-22 Listed $139,000 GSREIN
  • 1994-04-22 Listed $139,000 AcadianaMLS

Property tax history

+1.4%/yr

Latest (2026): $2,687 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…