CashFlowRE
Sign in Sign up
826 N Robertson St Multi-family
B- Composite 68.17
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 +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$149,000

826 N Robertson St · New Orleans, LA 70116
4 bd · 2.0 ba · 2,436 sqft · MultiFamily public records · 4 Days on market
Built 1923 $61/sqft · 62% below area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Unlock the potential of this historic Treme diamond-in-the-rough! Perfectly positioned just steps from the French Quarter and the jazz-filled pathways of Armstrong Park, this gutted multi-family structure is the ultimate canvas for an investor, developer, or historic preservationist.

Key facts

  • French quarter
  • Ultimate canvas
  • Historic treme

Tags

HISTORIC TREMEFRENCH QUARTERGUTTED MULTI-FAMILY STRUCTUREULTIMATE CANVAS

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: No public sewer available; No public water available
  • Home design: 2-story property; Raised foundation
  • Construction: Hardboard exterior; Shingle roof; Built with raised foundation
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 36 x 64

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Property in poor condition

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 4-bed/2.0-bath multifamily listed at $149k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $149k).
  • Cap rate 19.1% 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; 350 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 $3,412/mo this rent would consume 78% of the median local household income ($52k/yr) (locally 1001% 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.
  • At projected returns (-3.0% appreciation + 0.2% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 3y 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.
  • Current owner paid $4k; list at $149k implies a 3211% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $149,000

Questions for the listing agent

  1. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
2.29%
Cap rate
19.11%
Cash-on-cash
45.77%
DSCR
3.04
GRM
3.6

CMA / ARV

ARV (median comp)
$392,224
List price
$149,000
Delta
-62.01%
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
1722 24 St Ann St 0.14mi 4/3.5 2,240 (-8%) 1mo $410,000 $183 73
1315 17 Saint Philip St 0.18mi 4/4.0 2,290 (-6%) 14mo $405,000 $177 62
1124-1126 Henriette Delille St 0.32mi 4/2.0 2,071 (-15%) 2mo $157,000 $76 59
605-607 Toulouse St 0.66mi 3/3.0 (-1) 2,350 (-4%) 2mo $957,500 $407 53
1113 15 Dauphine St 0.48mi 5/4.0 (+1) 2,383 (-2%) 12mo $610,000 $256 51
1501-03 Governor Nicholls St 0.26mi 3/4.0 (-1) 2,680 (+10%) 10mo $700,000 $261 50
1815 17 Laharpe St 0.64mi 4/2.0 2,226 (-9%) 12mo $335,000 $150 46
1331 Columbus St 0.52mi 5/4.0 (+1) 2,323 (-5%) 14mo $365,000 $157 43
930 32 St Ann St 0.40mi 4/4.0 2,070 (-15%) 8mo $575,000 $278 41
1933 Bayou Rd 0.42mi 5/4.0 (+1) 2,800 (+15%) 3mo $480,000 $171 40
4708 10 Burgundy St 0.66mi 4/3.0 2,165 (-11%) 12mo $435,000 $201 37
2328 30 Bienville St 0.67mi 5/3.5 (+1) 2,115 (-13%) 2mo $400,000 $189 34

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 · 0.18% rent growth · sell at horizon

5-year hold
IRR
24.9%
Equity multiple
1.98×
Total profit
$40,986
Equity at exit
$22,216
10-year hold
IRR
30.5%
Equity multiple
3.30×
Total profit
$96,155
Equity at exit
$12,883

Cash invested: $41,720 (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 70116

Home prices YoY
-34.5%
Rents YoY
0.2%
Active inventory
350
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$3,412 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$261 /mo · $3,133/yr
Insurance
$62
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$717
Net cashflow
$1,165

Break-even live

Break-even rent $1,938
Max offer price $149,000
Occupancy floor 61%

Sensitivity live

Price -10% $1,249 -5% $1,207 +0% $1,165 +5% $1,123 +10% $1,080
Rent -10% $895 -5% $1,030 +0% $1,165 +5% $1,300 +10% $1,434
Rate -1.0pp $1,240 -0.5pp $1,203 base $1,165 +0.5pp $1,126 +1.0pp $1,087

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
$37,250
Closing costs
$4,470
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
1021 Henriette Delille St New Orleans, LA 3.0 2.0 2012 $2,250 $1.12 17d 1 0.25mi
1433 Esplanade Ave New Orleans, LA 3.0 2.0 2411 $5,000 $2.07 2d 1 0.34mi
1000 Saint Philip St New Orleans, LA 3.0 2.5 2650 $4,800 $1.81 44d 1 0.38mi
618 N Rampart St #204 New Orleans, LA 3.0 2.5 1904 $4,500 $2.36 44d 1 0.38mi
811 Burgundy St New Orleans, LA 4.0 2.5 2059 $5,000 $2.43 44d 1 0.38mi
324 N Roman St New Orleans, LA 3.0 3.0 2100 $2,500 $1.19 44d 1 0.43mi
839 Dumaine St New Orleans, LA 3.0 4.0 2740 $6,500 $2.37 44d 1 0.46mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 3d 1 0.56mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 3d 1 0.56mi
939 Iberville St New Orleans, LA 1.0–3.0 1.0 1502 $3,800 $2.53 12d 7 0.64mi
1860 Burgundy St New Orleans, LA 4.0 4.0 3000 $3,500 $1.17 24d 1 0.64mi
751 Chartres St New Orleans, LA 2.0–3.0 2.0 1461 $3,450 $2.36 44d 1 0.65mi
1011 Canal St Unit 1513926P New Orleans, LA 1.0–4.0 1.0–4.0 1016 $12,077 $11.88 2d 2 0.66mi
1011 Canal St Unit 1513939P New Orleans, LA 4.0 4.0 1765 $11,253 $6.38 24d 1 0.66mi
527 Saint Ann St Unit 3 New Orleans, LA 3.0 2.0 1687 $3,500 $2.07 44d 1 0.70mi
515 Saint Ann St Unit 3 New Orleans, LA 3.0 2.0 1644 $3,600 $2.19 45d 1 0.71mi
535 Decatur St Unit 3 New Orleans, LA 3.0 2.0 1600 $2,800 $1.75 12d 1 0.76mi
2331 Columbus St New Orleans, LA 3.0 1.0 1976 $1,850 $0.94 24d 1 0.77mi
2731 Saint Philip St Unit 2733 New Orleans, LA 4.0 2.0 2000 $2,600 $1.30 24d 1 0.87mi
800 Gravier St Unit 1272312P New Orleans, LA 2.0–4.0 2.0–4.0 1673 $6,169 $3.69 15d 2 0.93mi
2738 Bienville St New Orleans, LA 4.0 3.0 1671 $2,200 $1.32 24d 1 0.97mi
1936 N Johnson St Unit 36 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 24d 1 0.98mi
1938 N Johnson St Unit 38 New Orleans, LA 3.0 2.0 1844 $2,400 $1.30 24d 1 0.98mi
2320 N Rampart St New Orleans, LA 3.0 3.0 2317 $3,700 $1.60 44d 1 0.98mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $4,154 $2.63 3d 2 0.98mi
822 Perdido St Unit 1272370P New Orleans, LA 1.0–5.0 1.0–5.0 1447 $5,974 $4.13 3d 4 0.99mi
2664 Lepage St New Orleans, LA 3.0 2.0 1750 $2,725 $1.56 44d 1 0.99mi
419 Carondelet St Unit PHB New Orleans, LA 3.0 2.5 2546 $5,700 $2.24 3d 1 1.01mi
431 Gravier St Ste 4 New Orleans, LA 3.0 2.0 2100 $3,700 $1.76 44d 1 1.03mi
1831 N Miro St New Orleans, LA 3.0 2.0 1882 $2,500 $1.33 44d 1 1.03mi
1837 Touro St New Orleans, LA 3.0 1.0 1994 $2,000 $1.00 24d 1 1.04mi
518 S Rampart St New Orleans, LA 3.0 2.0 1853 $3,995 $2.16 3d 1 1.07mi
2920 Pauger St New Orleans, LA 4.0 2.0 1882 $1,995 $1.06 24d 1 1.17mi
1000 Girod St Ph 2 New Orleans, LA 3.0 3.5 2008 $4,800 $2.39 44d 1 1.20mi
3024 Esplanade Ave New Orleans, LA 3.0 2.5 2300 $4,500 $1.96 44d 1 1.21mi
2107 Elysian Fields Ave New Orleans, LA 4.0 2.0 1794 $1,650 $0.92 3d 1 1.26mi
227 S Gayoso St Unit 2h New Orleans, LA 3.0 2.0 1800 $2,500 $1.39 44d 1 1.26mi
803 Baronne St New Orleans, LA 3.0 2.0 1791 $3,525 $1.97 3d 1 1.30mi
3232 Grand Rte Saint John St New Orleans, LA 3.0 3.0 2800 $5,000 $1.79 24d 1 1.33mi
875 O'Keefe Ave #301 New Orleans, LA 3.0 2.5 2029 $4,500 $2.22 17d 1 1.34mi

Listing history 11 events

  1. 2026-05-06
    status Pending 284-char remark
    Show marketing remark (284 chars)

    Unlock the potential of this historic Treme diamond-in-the-rough! Perfectly positioned just steps from the French Quarter and the jazz-filled pathways of Armstrong Park, this gutted multi-family structure is the ultimate canvas for an investor, developer, or historic preservationist.

  2. 2026-05-06
    status Pending 284-char remark
    Show marketing remark (284 chars)

    Unlock the potential of this historic Treme diamond-in-the-rough! Perfectly positioned just steps from the French Quarter and the jazz-filled pathways of Armstrong Park, this gutted multi-family structure is the ultimate canvas for an investor, developer, or historic preservationist.

  3. 2026-05-02
    listed $149,000 Active 284-char remark
    Show marketing remark (284 chars)

    Unlock the potential of this historic Treme diamond-in-the-rough! Perfectly positioned just steps from the French Quarter and the jazz-filled pathways of Armstrong Park, this gutted multi-family structure is the ultimate canvas for an investor, developer, or historic preservationist.

  4. 2026-05-02
    listed $149,000 Active 284-char remark
    Show marketing remark (284 chars)

    Unlock the potential of this historic Treme diamond-in-the-rough! Perfectly positioned just steps from the French Quarter and the jazz-filled pathways of Armstrong Park, this gutted multi-family structure is the ultimate canvas for an investor, developer, or historic preservationist.

  5. 2024-12-17
    price $225,000
  6. 2024-12-12
    price $225,000
  7. 2024-04-09
    listed $255,000 Active
  8. 2023-09-18
    listed $235,000
  9. 2023-01-13
    listed $250,000
  10. 1997-12-12
    soldstatus $4,500
  11. 1986-01-06
    soldstatus $20,000

ⓘ 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
$3,133 · $261/mo
Projected year-2 tax
$3,133 · $261/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 · 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
$40,950
− Mortgage interest
−$8,346
− Property taxes
−$3,133
− Insurance
−$5,864
− Repairs & maintenance
−$3,276
− Management
−$3,276
− Depreciation
−$4,335
Taxable income
$12,721
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,053
After-tax cash flow
$10,925/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)
10,404
Household income
$52,306
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
1001.0

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
White 45% Black 40% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 1% Cuban 3%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 2%

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
▼ -144.83%
Current HPI
275.5453
Rent YoY
▲ 0.18%
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

+645.0% since first listed
11 events — show timeline
  • 2026-05-06 Pending AcadianaMLS
  • 2026-05-06 Pending GSREIN
  • 2026-05-02 Listed $149,000 GSREIN
  • 2026-05-02 Listed $149,000 AcadianaMLS
  • 2024-12-17 Price Changed $225,000 AcadianaMLS
  • 2024-12-12 Price Changed $225,000 GSREIN
  • 2024-04-09 Listed $255,000 AcadianaMLS
  • 2023-09-18 Listed $235,000 AcadianaMLS
  • 2023-01-13 Listed $250,000 AcadianaMLS
  • 1997-12-12 Sold (Public Records) $4,500 Public Records
  • 1986-01-06 Sold (Public Records) $20,000 Public Records

Property tax history

+14.8%/yr

Latest (2026): $3,133 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…