Duplex
1915-17 Pleasure St · New Orleans, LA
Flood risk 7/10 · Major
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.6%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 10/10 · Severe
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +25.9/30.0
- ARV discount +12.4/15.0
- DSCR +8.7/10.0
- 1% rule +6.9/10.0
- Livability +4.0/5.0
- Condition / age +3.8/5.0
- Rent growth +2.3/5.0
- Schools +1.6/10.0
- Appreciation +0.0/10.0
$279,997
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records
5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.
Listing remarks MLS
Turnkey Gentilly Duplex - Recently Renovated. Dillard University is one street over, making it especially attractive for student housing, faculty, or long-term tenants seeking convenience and community. Whether you're looking to house-hack, expand your portfolio. This duplex checks all the boxes. 3BR/2BA + 2BR/1BA
Key facts
- Recently renovated
- 4,791 sq ft lot
- Parking
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 3.0-bed/2.0-bath units multifamily listed at $280k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $622 ($7k/yr) — positive. Per door: $311/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $280k).
- Recommended offer: $255k (9.0% below list) — sets the bar for market timing.
- Cap rate 9.2% 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 (-0.6%/yr); 332 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 $3,321/mo this rent would consume 81% 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 $8k 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 97 days — a 9% lower offer ($255k) 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.
- Climate carrying-cost: major 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.
Questions for the listing agent
- It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.19% ✓
- Cap rate
- 9.24%
- Cash-on-cash
- 10.54%
- DSCR
- 1.47
- GRM
- 7.0
CMA / ARV
- ARV (median comp)
- $314,198
- List price
- $279,997
- Delta
- -10.89%
- 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 |
|---|---|---|---|---|---|---|---|
| 1525 27 Lafreniere St | 0.08mi | 6/4.0 | 2,474 (+3%) | 15mo | $423,000 | $171 | 79 |
| 3340 Saint Anthony Ave | 0.09mi | 5/3.0 (-1) | 2,196 (-8%) | 1mo | $120,000 | $55 | 72 |
| 3407 09 Frenchmen St | 0.33mi | 5/4.0 (-1) | 2,370 (-1%) | 11mo | $195,000 | $82 | 68 |
| 1902 04 Agriculture St | 0.38mi | 6/3.0 | 2,524 (+5%) | 5mo | $102,000 | $40 | 66 |
| 3036-38 Allen St | 0.23mi | 5/4.0 (-1) | 2,500 (+4%) | 21mo | $347,900 | $139 | 60 |
| 2303 05 Abundance St | 0.34mi | 6/4.0 | 2,596 (+8%) | 21mo | $399,000 | $154 | 54 |
| 2825-27 Spain St | 0.73mi | 6/4.0 | 2,496 (+4%) | 7mo | $385,000 | $154 | 53 |
| 1946 Hope St | 0.60mi | 6/4.0 | 2,132 (-11%) | 4mo | $289,000 | $136 | 50 |
| 3521 Gibson St | 0.61mi | 6/4.0 | 2,619 (+9%) | 11mo | $410,000 | $157 | 47 |
| 3328 30 Allen St | 0.08mi | 5/6.0 (-1) | 2,750 (+15%) | 17mo | $450,000 | $164 | 45 |
| 3324 26 Allen St | 0.08mi | 5/6.0 (-1) | 2,750 (+15%) | 19mo | $460,000 | $167 | 43 |
| 2918 New Orleans St | 0.35mi | 5/2.5 (-1) | 2,137 (-11%) | 15mo | $210,000 | $98 | 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 · 0.0% rent growth · sell at horizon
- IRR
- -5.4%
- Equity multiple
- 0.80×
- Total profit
- $-15,389
- Equity at exit
- $41,748
- IRR
- 0.1%
- Equity multiple
- 1.00×
- Total profit
- $379
- Equity at exit
- $24,209
Cash invested: $78,399 (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
ZIP-level market 70122
- Rents YoY
- -0.6%
- Active inventory
- 332
- Price-to-rent
- 14.1×
Monthly cashflow live
- Estimated rent
- $3,321 high interval (Pro) →
- Mortgage (P&I)
- −$1,468
- Tax est. 1.5%
- −$350 /mo · $4,200/yr
- Insurance
- −$117
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$697
- Net cashflow
- $622
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3.0 | 2 | $3,322 |
| #1 | 3.0 | 2 | $1,661 |
| #2 | 3.0 | 2 | $1,661 |
| Total (2 units) | $3,321 | ||
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
- $69,999
- Closing costs
- $8,400
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3228 Pauger St New Orleans, LA | 5.0 | 2.0 | 1600 | $2,100 | $1.31 | 24d | 1 | 0.70mi |
Listing history 5 events
-
2026-02-18$279,997 Active 315-char remark
Show marketing remark (315 chars)
Turnkey Gentilly Duplex - Recently Renovated. Dillard University is one street over, making it especially attractive for student housing, faculty, or long-term tenants seeking convenience and community. Whether you're looking to house-hack, expand your portfolio. This duplex checks all the boxes. 3BR/2BA + 2BR/1BA
-
2024-05-22historical $1,100
-
2024-05-21$1,100
-
2024-04-05historical $1,100
-
2024-03-19$1,100
ⓘ 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 7/10 Severe FEMA zone X · 60% 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
- $39,852
- − Mortgage interest
- −$15,684
- − Property taxes
- −$4,200
- − Insurance
- −$2,197
- − Repairs & maintenance
- −$3,188
- − Management
- −$3,188
- − Depreciation
- −$8,145
- Taxable income
- $3,249
- Est. tax owed @ 24.0%
- −$780
- After-tax cash flow
- $6,686/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.
Condition & rehab AI · 12 photos
This recently renovated Gentilly Duplex is move-in ready and well-maintained, with modern updates and a great location.
Value-add opportunities
- Both Paint exterior — Enhances curb appeal and value
- Both Replace light fixtures — Modernizes and improves energy efficiency
- Both Install smart home devices — Attracts tech-savvy tenants and buyers
Renovation cost estimate screening
Value-add ROI direction
- Both Paint exterior — Enhances curb appeal and value ↑
- Both Replace light fixtures — Modernizes and improves energy efficiency ↑
- Both Install smart home devices — Attracts tech-savvy tenants and buyers ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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
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
- 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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
+25354.3% since first listed5 events — show timeline
- 2026-02-18 Listed $279,997 AcadianaMLS
- 2024-05-22 Rental Removed $1,100 GSREIN
- 2024-05-21 Listed for Rent $1,100 GSREIN
- 2024-04-05 Rental Removed $1,100 GSREIN
- 2024-03-19 Listed for Rent $1,100 GSREIN
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…