CashFlowRE
Sign in Sign up
2478 N Prieur St Multi-family
D+ Composite 49.37
Why this score? — see what drove the D+ 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 +22.2/30.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • ARV discount +3.0/15.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$150,000

2478 N Prieur St · New Orleans, LA 70117
3 bd · 2.0 ba · 1,300 sqft · MultiFamily public records · 22 Days on market
Built 1930 Est $136k · 10% over

🖨 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

WELCOME TO NEW MARIGNY LIVING WITH SPACE, CHARACTER AND OPPORTUNITY. THIS FORMER DOUBLE, NOW CONVERTED INTO A SPACIOUS SINGLE FAMILY HOME, OFFERS 3 BEDROOMS AND 2 BATHROOMS WITH AN OPEN FLOOR PLAN DESIGNED FOR COMFORTABLE EVERYDAY LIVING. SITUATED ON A CORNER LOT AT 2476-78 N PRIEUR ST, THIS PROPERTY FEATURES PRIVATE BEDROOMS, A FENCED YARD AND A WELCOMING FRONT PORCH, GREAT FOR RELAXING AND ENJOYING THE NEIGHBORHOOD ATMOSPHERE. THE HOME STILL SHOWCASES CHARMING ORIGINAL AWNINGS THAT ADD CHARACTER AND A TOUCH OF CLASSIC NEW ORLEANS STYLE. WITH A LITTLE TLC, THIS PROPERTY HAS THE POTENTIAL TO TRULY SHINE. WHETHER YOU'RE LOOKING FOR A PRIMARY RESIDENCE, INVESTMENT OPPORTUNITY, OR A HOME TO PERSONALIZE AND MAKE YOUR OWN. LOCATED NEAR LOCAL RESTAURANTS, CULTURE AND WHAT NEW ORLEANS HAS TO OFFER. BRING YOUR VISION AND UNLOCK THE POSSIBILITIES.

Key facts

  • Fenced yard
  • Original awnings
  • Front porch

Tags

CORNER LOTFENCED YARDFRONT PORCHORIGINAL AWNINGS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation; Corner city lot (29 x 73)
  • Construction: Shingle roof
  • Exterior features: Fenced yard; Front porch

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Window unit heating; Window unit cooling
  • Interior features: Average condition
  • Laundry & utility: Washer hookup; Dryer hookup

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 multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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 rising (+2.5%/yr); 581 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
1.08%
Cap rate
8.24%
Cash-on-cash
6.96%
DSCR
1.31
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$136,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2215 17 N Galvez St 0.40mi 4/2.0 (+1) 1,300 (0%) 5mo $107,000 $82 72
2334 36 N Miro St 0.30mi 2/2.0 (-1) 1,230 (-5%) 3mo $76,500 $62 70
2901-03 N Rocheblave St 0.50mi 2/2.0 (-1) 1,344 (+3%) 5mo $40,000 $30 62
2124-2126 N Villere St 0.57mi 2/2.0 (-1) 1,320 (+2%) 10mo $160,000 $121 57
2245 47 N Galvez St 0.35mi 4/2.0 (+1) 1,337 (+3%) 20mo $141,000 $105 57
2467/2469 N Tonti St 0.31mi 4/2.0 (+1) 1,475 (+14%) 2mo $175,000 $119 56
2755 N Rocheblave St 0.41mi 4/2.0 (+1) 1,408 (+8%) 8mo $105,000 $75 55
1721 17 Arts St 0.09mi 4/2.0 (+1) 1,494 (+15%) 14mo $220,000 $147 54
1332 Port St 0.39mi 3/2.0 1,475 (+14%) 6mo $181,000 $123 54
1441 Spain St 0.34mi 3/3.0 1,193 (-8%) 17mo $254,081 $213 52
2421 Port St 0.54mi 4/4.0 (+1) 1,344 (+3%) 7mo $40,000 $30 51
2209 11 Marigny St 0.40mi 2/2.0 (-1) 1,454 (+12%) 8mo $110,000 $76 50

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 · 2.49% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.67×
Total profit
$-13,788
Equity at exit
$22,365
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-576
Equity at exit
$12,969

Cash invested: $42,000 (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 70117

Rents YoY
2.5%
Active inventory
581
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$177

Break-even live

Break-even rent $1,396
Max offer price $150,000
Occupancy floor 84%

Sensitivity live

Price -10% $281 -5% $229 +0% $177 +5% $125 +10% $73
Rent -10% $49 -5% $113 +0% $177 +5% $241 +10% $305
Rate -1.0pp $253 -0.5pp $215 base $177 +0.5pp $138 +1.0pp $99

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
$37,500
Closing costs
$4,500
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
1809 Saint Roch Ave New Orleans, LA 3.0 1.0 949 $1,195 $1.26 17d 1 0.08mi
1922 Painters St New Orleans, LA 3.0 1.0 920 $1,700 $1.85 4d 1 0.09mi
1924 Painters St New Orleans, LA 3.0 1.0 920 $1,700 $1.85 4d 1 0.09mi
2519 N Derbigny St New Orleans, LA 3.0 1.0 994 $1,300 $1.31 22d 1 0.13mi
2522 N Galvez St New Orleans, LA 3.0 2.0 1105 $1,675 $1.52 24d 1 0.15mi
2524 N Galvez St New Orleans, LA 3.0 2.5 1102 $1,800 $1.63 17d 1 0.15mi
1638 Music St New Orleans, LA 2.0 1.0 900 $1,085 $1.21 15d 1 0.16mi
1636 Music St New Orleans, LA 3.0 1.0 900 $1,185 $1.32 16d 1 0.16mi
2515 N Galvez St Unit 2515 New Orleans, LA 4.0 2.0 1200 $1,900 $1.58 24d 1 0.17mi
2515 N Galvez St New Orleans, LA 4.0 2.0 1200 $1,200 $1.00 11d 1 0.17mi
2120 Saint Roch Ave Unit 2120 New Orleans, LA 2.0 1.0 1000 $1,650 $1.65 24d 1 0.22mi
2003 Almonaster Ave New Orleans, LA 3.0 2.0 988 $1,600 $1.62 24d 1 0.25mi
2229 Saint Roch Ave New Orleans, LA 2.0 1.5 1200 $1,600 $1.33 21d 1 0.27mi
2024 Mandeville St New Orleans, LA 2.0 2.0 1072 $1,950 $1.82 24d 1 0.27mi
1726 Mandeville St New Orleans, LA 2.0 1.0 920 $1,300 $1.41 24d 1 0.27mi
2556 N Tonti St New Orleans, LA 3.0 2.0 1100 $1,850 $1.68 16d 1 0.28mi
2222 Saint Roch Ave New Orleans, LA 3.0 1.0 900 $1,200 $1.33 24d 1 0.28mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 24d 1 0.28mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,675 $1.68 20d 1 0.29mi
2269 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,665 $1.67 17d 1 0.29mi
2238 Painters St New Orleans, LA 2.0 1.0 896 $1,300 $1.45 24d 1 0.29mi
2271 N Derbigny St New Orleans, LA 2.0 2.0 1000 $1,585 $1.58 17d 1 0.29mi
2010 Saint Ferdinand St New Orleans, LA 2.0 1.0 909 $1,650 $1.82 24d 1 0.33mi
2220 N Prieur St New Orleans, LA 3.0 2.0 1334 $2,000 $1.50 24d 1 0.34mi
1710 Marigny St New Orleans, LA 3.0 2.0 1120 $1,750 $1.56 24d 1 0.35mi
1601 Marigny St Unit 1603 New Orleans, LA 3.0 2.0 988 $1,099 $1.11 4d 1 0.36mi
1603 Marigny St New Orleans, LA 3.0 2.0 988 $1,099 $1.11 4d 1 0.36mi
2219 Almonaster Ave Unit A New Orleans, LA 2.0 1.0 950 $1,500 $1.58 24d 1 0.38mi
2406 Saint Roch Ave New Orleans, LA 2.0 1.0 1000 $1,600 $1.60 17d 1 0.39mi
2107 Elysian Fields Ave New Orleans, LA 4.0 2.0 1794 $1,650 $0.92 4d 1 0.40mi
2423 Saint Roch Ave New Orleans, LA 2.0 1.0 925 $1,350 $1.46 24d 1 0.41mi
2115 Elysian Fields Ave Unit 2115 New Orleans, LA 3.0 1.0 1100 $1,450 $1.32 24d 1 0.41mi
1910 Elysian Fields Ave New Orleans, LA 3.0 1.0 1000 $1,450 $1.45 24d 1 0.42mi
1239 Saint Roch Ave New Orleans, LA 2.0 2.0 1500 $2,150 $1.43 4d 1 0.44mi
1226 Port St New Orleans, LA 3.0 1.0 1023 $1,650 $1.61 24d 1 0.48mi
2027 Feliciana St New Orleans, LA 2.0 1.0 1104 $1,100 $1.00 16d 1 0.55mi
2114 Feliciana St Unit A New Orleans, LA 3.0 2.0 1134 $1,500 $1.32 16d 1 0.55mi
2114 Feliciana St Unit A New Orleans, LA 3.0 2.0 1134 $1,500 $1.32 24d 1 0.55mi
1327 Frenchmen St Unit B New Orleans, LA 2.0 2.5 1175 $1,900 $1.62 24d 1 0.59mi
1320 Feliciana St New Orleans, LA 2.0 2.0 1200 $2,000 $1.67 24d 1 0.60mi

Listing history 16 events

  1. 2026-06-18
    days on market $150,000 Active 22 DOM
  2. 2026-06-17
    days on market $150,000 Active 21 DOM
  3. 2026-06-16
    days on market $150,000 Active 20 DOM
  4. 2026-06-15
    days on market $150,000 Active 19 DOM
  5. 2026-06-13
    days on market $150,000 Active 17 DOM
  6. 2026-06-10
    days on market $150,000 Active 14 DOM
  7. 2026-06-09
    days on market $150,000 Active 13 DOM
  8. 2026-06-08
    days on market $150,000 Active 12 DOM
  9. 2026-06-07
    days on market $150,000 Active 11 DOM
  10. 2026-06-05
    days on market $150,000 Active 8 DOM
  11. 2026-06-03
    days on market $150,000 Active 7 DOM
  12. 2026-06-02
    days on market $150,000 Active 6 DOM
  13. 2026-06-01
    days on market $150,000 Active 5 DOM
  14. 2026-05-31
    days on market $150,000 Active 4 DOM
  15. 2026-05-22
    listed $150,000 Active
    Show marketing remark (850 chars)

    WELCOME TO NEW MARIGNY LIVING WITH SPACE, CHARACTER AND OPPORTUNITY. THIS FORMER DOUBLE, NOW CONVERTED INTO A SPACIOUS SINGLE FAMILY HOME, OFFERS 3 BEDROOMS AND 2 BATHROOMS WITH AN OPEN FLOOR PLAN DESIGNED FOR COMFORTABLE EVERYDAY LIVING. SITUATED ON A CORNER LOT AT 2476-78 N PRIEUR ST, THIS PROPERTY FEATURES PRIVATE BEDROOMS, A FENCED YARD AND A WELCOMING FRONT PORCH, GREAT FOR RELAXING AND ENJOYING THE NEIGHBORHOOD ATMOSPHERE. THE HOME STILL SHOWCASES CHARMING ORIGINAL AWNINGS THAT ADD CHARACTER AND A TOUCH OF CLASSIC NEW ORLEANS STYLE. WITH A LITTLE TLC, THIS PROPERTY HAS THE POTENTIAL TO TRULY SHINE. WHETHER YOU'RE LOOKING FOR A PRIMARY RESIDENCE, INVESTMENT OPPORTUNITY, OR A HOME TO PERSONALIZE AND MAKE YOUR OWN. LOCATED NEAR LOCAL RESTAURANTS, CULTURE AND WHAT NEW ORLEANS HAS TO OFFER. BRING YOUR VISION AND UNLOCK THE POSSIBILITIES.

  16. 2026-05-22
    listed $150,000 Active 850-char remark
    Show marketing remark (850 chars)

    WELCOME TO NEW MARIGNY LIVING WITH SPACE, CHARACTER AND OPPORTUNITY. THIS FORMER DOUBLE, NOW CONVERTED INTO A SPACIOUS SINGLE FAMILY HOME, OFFERS 3 BEDROOMS AND 2 BATHROOMS WITH AN OPEN FLOOR PLAN DESIGNED FOR COMFORTABLE EVERYDAY LIVING. SITUATED ON A CORNER LOT AT 2476-78 N PRIEUR ST, THIS PROPERTY FEATURES PRIVATE BEDROOMS, A FENCED YARD AND A WELCOMING FRONT PORCH, GREAT FOR RELAXING AND ENJOYING THE NEIGHBORHOOD ATMOSPHERE. THE HOME STILL SHOWCASES CHARMING ORIGINAL AWNINGS THAT ADD CHARACTER AND A TOUCH OF CLASSIC NEW ORLEANS STYLE. WITH A LITTLE TLC, THIS PROPERTY HAS THE POTENTIAL TO TRULY SHINE. WHETHER YOU'RE LOOKING FOR A PRIMARY RESIDENCE, INVESTMENT OPPORTUNITY, OR A HOME TO PERSONALIZE AND MAKE YOUR OWN. LOCATED NEAR LOCAL RESTAURANTS, CULTURE AND WHAT NEW ORLEANS HAS TO OFFER. BRING YOUR VISION AND UNLOCK THE POSSIBILITIES.

ⓘ 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 8/10 Severe FEMA zone X (shaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 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
$19,446
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$1,547
− Repairs & maintenance
−$1,556
− Management
−$1,556
− Depreciation
−$4,364
Taxable loss
−$229
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$55
After-tax cash flow
$2,180/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)
25,652
Household income
$45,764
Rent vs Own
47.8% rent · 52.2% own
Severe rent burden
1988.0

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
Majority Black (60%)
Race & ethnicity
Black 60% White 30% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 5% Italian 1% Romanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 3% Other Indo-European 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
▼ -177.22%
Current HPI
184.6061
Rent YoY
▲ 2.49%
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-22 Listed $150,000 AcadianaMLS
  • 2026-05-22 Listed $150,000 GSREIN

Property tax history

+0.8%/yr

Latest (2026): $81 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…