CashFlowRE
Sign in Sign up
1915-17 Pleasure St Duplex
B- Composite 65.58
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

1915-17 Pleasure St · New Orleans, LA 70122
6 bd · 4.0 ba · 2,400 sqft · MultiFamily · 97 Days on market
Good condition 4,791 sqft lot $117/sqft · 11% below area Est $314k · 11% under

🖨 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

TURNKEY GENTILLY DUPLEXRECENTLY RENOVATEDDILLARD UNIVERSITY PROXIMITY

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 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.
Recommended offer $254,797 (9.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-15,389
Equity at exit
$41,748
10-year hold
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
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

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

Break-even rent $2,533
Max offer price $279,997
Occupancy floor 76%

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

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-02-18
    listed $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

  2. 2024-05-22
    historical $1,100
  3. 2024-05-21
    listed $1,100
  4. 2024-04-05
    historical $1,100
  5. 2024-03-19
    listed $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
combined federal + state — saved on this device
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

Good 75/100 Cosmetic rehab

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

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

+25354.3% since first listed
5 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…