CashFlowRE
Sign in Sign up
3424 Toledano St
B- Composite 68.31
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$170,000

3424 Toledano St · New Orleans, LA 70125
3 bd · 2.5 ba · 2,704 sqft · SingleFamily public records · 42 Days on market
Built 2007 3,223 sqft lot $63/sqft · 63% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious single family home is ready for some TLC. Featuring 3 Bedroom and 2.5 Baths in an open floor plan with a lot of potential.

Key facts

  • 3,223 sq ft lot
  • Parking
  • Built 2007

Property features AI

Finance

  • Other: Lot is a city, rectangular lot approximately 30' x 108' (0.074 acres)

Exterior

  • Parking: Driveway; Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Water heater (energy-efficient)
  • Home design: 2-story property; Raised foundation; Property listed in poor condition
  • Construction: HardiPlank and concrete construction; Asphalt shingle roof; Built on a raised foundation
  • Exterior features: Wood porch; Porch

Interior

  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Storm windows; Attic; Ceiling fan(s); Jetted tub; Pull-down attic stairs; Cable TV

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/2.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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 flat; 217 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,669/mo this rent would consume 52% of the median local household income ($61k/yr) (locally 1270% 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 $5k 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 42 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $30k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $170k implies a 580% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $164,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.57%
Cap rate
11.65%
Cash-on-cash
19.14%
DSCR
1.85
GRM
5.3

CMA / ARV

ARV (median comp)
$430,562
List price
$170,000
Delta
-60.52%
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
3233 General Taylor St 0.23mi 4/3.0 (+1) 2,882 (+7%) 5mo $490,000 $170 68
4311 S Miro St 0.25mi 3/2.5 2,366 (-12%) 3mo $575,000 $243 65
4301 S Miro St 0.23mi 3/2.5 2,366 (-12%) 5mo $615,000 $260 64
4307 S Miro St 0.25mi 3/2.5 2,366 (-12%) 5mo $560,000 $237 64
4315 S Miro St 0.26mi 3/2.5 2,366 (-12%) 5mo $600,000 $254 63
4629 Willow St 0.67mi 3/2.5 2,549 (-6%) 4mo $420,000 $165 56
5534 S Galvez St 0.72mi 3/3.0 2,589 (-4%) 4mo $465,000 $180 54
4221 S Robertson St 0.69mi 3/2.5 2,457 (-9%) 4mo $550,000 $224 50
1643 S Norman Francis Pkwy 0.73mi 4/2.5 (+1) 2,879 (+6%) 3mo $570,000 $198 48
1225 S Dupre St 0.62mi 4/2.5 (+1) 2,424 (-10%) 2mo $325,000 $134 47
3425 Vincennes Pl 0.71mi 3/2.0 2,361 (-13%) 2mo $432,500 $183 42
3518 Octavia St 0.62mi 4/3.0 (+1) 3,066 (+13%) 7mo $570,000 $186 36

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.75×
Total profit
$-11,922
Equity at exit
$25,348
10-year hold
IRR
-1.7%
Equity multiple
0.90×
Total profit
$-4,822
Equity at exit
$14,698

Cash invested: $47,600 (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 70125

Home prices YoY
-16.3%
Rents YoY
0.7%
Active inventory
217
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,669 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$387 /mo · $4,648/yr
Insurance
$71
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$561
Net cashflow
$333

Break-even live

Break-even rent $2,248
Max offer price $170,000
Occupancy floor 83%

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
$42,500
Closing costs
$5,100
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3200 Washington Ave Unit NA New Orleans, LA 4.0 3.0 2490 $3,400 $1.37 3d 1 0.21mi
3044 Louisiana Avenue Pkwy New Orleans, LA 3.0 2.0 1800 $1,900 $1.06 23d 1 0.27mi
4027 S Derbigny St New Orleans, LA 3.0 2.0 2950 $1,950 $0.66 23d 1 0.28mi
3035 Delachaise St New Orleans, LA 3.0 1.0 1968 $1,750 $0.89 2d 1 0.29mi
4442 S Johnson St Unit 4442 New Orleans, LA 4.0 4.5 3000 $4,500 $1.50 11d 1 0.39mi
3350 Jena St New Orleans, LA 3.0 2.5 2200 $2,500 $1.14 43d 1 0.41mi
2717 Milan St New Orleans, LA 3.0 1.5 1850 $1,650 $0.89 14d 1 0.57mi
2608 Magnolia St New Orleans, LA 4.0 2.5 1950 $3,200 $1.64 43d 1 0.60mi
4120 Erato St New Orleans, LA 3.0 2.0 2250 $1,750 $0.78 23d 1 0.63mi
2600 Peniston St New Orleans, LA 4.0 2.0 2342 $3,500 $1.49 43d 1 0.64mi
3737 Nashville Ave New Orleans, LA 4.0 2.0 2000 $3,400 $1.70 21d 1 0.66mi
5533 S Tonti St New Orleans, LA 4.0 4.0 3000 $3,000 $1.00 14d 1 0.67mi
3816 State Street Dr New Orleans, LA 2.0 2.0 2828 $2,250 $0.80 16d 1 0.77mi
1407 Magnolia St New Orleans, LA 3.0 2.0 1824 $1,500 $0.82 23d 1 0.80mi
2625 Jefferson Ave New Orleans, LA 4.0 2.0 2000 $2,600 $1.30 43d 1 0.85mi
2231 S Liberty St New Orleans, LA 3.0 3.5 1752 $2,000 $1.14 17d 1 0.87mi
5718 Cucullu St New Orleans, LA 4.0 3.0 1873 $2,500 $1.33 17d 1 0.91mi
2308 Jena St New Orleans, LA 3.0 2.5 2550 $3,300 $1.29 43d 1 0.92mi
4435 Loyola Ave New Orleans, LA 3.0 2.0 1973 $2,900 $1.47 16d 1 0.97mi
2824 Calhoun St Unit A New Orleans, LA 3.0 2.0 1828 $3,900 $2.13 43d 1 0.99mi
2738 Calhoun St New Orleans, LA 4.0 2.0 1900 $4,800 $2.53 3d 1 1.01mi
2338 Audubon St New Orleans, LA 3.0 2.0 1935 $2,000 $1.03 3d 1 1.01mi
3212 Danneel St New Orleans, LA 3.0 2.0 1945 $2,000 $1.03 23d 1 1.04mi
5516 S Robertson St Unit A New Orleans, LA 3.0 2.5 3614 $2,800 $0.77 43d 1 1.06mi
5830 Clara St Unit 1 New Orleans, LA 4.0 2.0 2100 $4,500 $2.14 43d 1 1.06mi
2616 Calhoun St New Orleans, LA 4.0 2.5 2850 $2,500 $0.88 43d 1 1.06mi
2217 Jefferson Ave Unit none New Orleans, LA 3.0 2.0 2500 $2,500 $1.00 43d 1 1.07mi
2229 Joseph St New Orleans, LA 4.0 2.0 1830 $4,000 $2.19 17d 1 1.07mi
2306 Octavia St New Orleans, LA 3.0 2.0 2254 $2,650 $1.18 3d 1 1.08mi
2205 Jefferson Ave New Orleans, LA 3.0 2.0 1800 $2,100 $1.17 10d 1 1.08mi
2201 Broadway St Unit 2 New Orleans, LA 4.0 2.0 2000 $3,000 $1.50 43d 1 1.09mi
2322 Nashville Ave New Orleans, LA 4.0 2.0 2249 $2,750 $1.22 43d 1 1.10mi
2503 Calhoun St New Orleans, LA 3.0 2.0 1800 $3,000 $1.67 17d 1 1.10mi
4213 Dryades St New Orleans, LA 4.0 2.0 2000 $2,800 $1.40 23d 1 1.12mi
2301 Dryades St New Orleans, LA 3.0 3.0 2070 $3,000 $1.45 3d 1 1.13mi
1907 Napoleon Ave New Orleans, LA 4.0 2.0 2500 $2,800 $1.12 17d 1 1.14mi
2432 Calhoun St Unit A New Orleans, LA 3.0 2.0 1983 $4,400 $2.22 21d 1 1.14mi
2432 Calhoun St New Orleans, LA 4.0 2.0 3300 $4,400 $1.33 17d 1 1.14mi
2625 Baronne St Unit 1 New Orleans, LA 3.0 1.5 2100 $2,600 $1.24 43d 1 1.15mi
7325 Sycamore St New Orleans, LA 4.0 3.0 2500 $2,350 $0.94 23d 1 1.18mi

Listing history 18 events

  1. 2026-06-18
    days on market $170,000 Active 42 DOM
  2. 2026-06-17
    days on market $170,000 Active 41 DOM
  3. 2026-06-16
    days on market $170,000 Active 40 DOM
  4. 2026-06-15
    days on market $170,000 Active 39 DOM
  5. 2026-06-13
    days on market $170,000 Active 37 DOM
  6. 2026-06-10
    pricedays on market $170,000 Active 34 DOM
  7. 2026-06-09
    days on market $200,000 Active 33 DOM
    Show marketing remark (136 chars)

    This spacious single family home is ready for some TLC. Featuring 3 Bedroom and 2.5 Baths in an open floor plan with a lot of potential.

  8. 2026-06-08
    days on market $200,000 Active 32 DOM
  9. 2026-06-07
    days on market $200,000 Active 31 DOM
  10. 2026-06-05
    days on market $200,000 Active 28 DOM
  11. 2026-06-03
    days on market $200,000 Active 27 DOM
  12. 2026-06-02
    days on market $200,000 Active 26 DOM
  13. 2026-06-01
    days on market $200,000 Active 25 DOM
  14. 2026-05-31
    days on market $200,000 Active 24 DOM
  15. 2026-05-04
    listed $200,000 Active 136-char remark
    Show marketing remark (136 chars)

    This spacious single family home is ready for some TLC. Featuring 3 Bedroom and 2.5 Baths in an open floor plan with a lot of potential.

  16. 2026-05-04
    listed $200,000 Active 136-char remark
    Show marketing remark (136 chars)

    This spacious single family home is ready for some TLC. Featuring 3 Bedroom and 2.5 Baths in an open floor plan with a lot of potential.

  17. 2025-02-10
    listed $250,000 Active
  18. 1990-07-30
    soldstatus $25,000

ⓘ 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
$4,648 · $387/mo
Projected year-2 tax
$4,648 · $387/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 AE · 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 3/10 Moderate 3 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
$32,031
− Mortgage interest
−$9,523
− Property taxes
−$4,648
− Insurance
−$5,968
− Repairs & maintenance
−$2,562
− Management
−$2,562
− Depreciation
−$4,945
Taxable income
$1,821
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$437
After-tax cash flow
$3,553/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)
17,821
Household income
$61,174
Rent vs Own
53.3% rent · 46.7% own
Severe rent burden
1270.0

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 0.63)
Race & ethnicity
Black 51% White 32% Hispanic / Latino 9% Two or more races 9% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Romanian 1% Slovak 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 1% Chinese 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
▼ -49.68%
Current HPI
255.5998
Rent YoY
▲ 0.73%
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

+580.0% since first listed
6 events — show timeline
  • 2026-06-09 Price Changed $170,000 AcadianaMLS
  • 2026-06-09 Price Changed $170,000 GSREIN
  • 2026-05-04 Listed $200,000 GSREIN
  • 2026-05-04 Listed $200,000 AcadianaMLS
  • 2025-02-10 Listed $250,000 AcadianaMLS
  • 1990-07-30 Sold (Public Records) $25,000 Public Records

Property tax history

+18.8%/yr

Latest (2026): $4,648 · +522.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…