CashFlowRE
Sign in Sign up
1512 Owens Blvd Blvd
D Composite 40.89
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 +14.1/30.0
  • ARV discount +8.5/15.0
  • DSCR +4.3/10.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$195,000

1512 Owens Blvd Blvd · New Orleans, LA 70122
3 bd · 2.0 ba · 1,194 sqft · SingleFamily public records · 23 Days on market
Built 1983 Est $199k · at est.

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

Listing remarks MLS

a DREAM property as a starter house, empty nester, or investor. WELL maintained 3 bedroom 2 bathroom cottage. Upgraded touches such as new vinyl floors, stainless steel appliances, and a brand NEW 2024 roof! Great primary suite with trey ceilings and jacuzzi tub. Long galley style kitchen with washer/dryer hook-ups inside. Garage parking and additional storage. Less than a mile from I-610. Succession property and heirs are HIGHLY motivated!

Key facts

  • Brand new roof
  • Primary suite
  • Garage parking

Tags

UPGRADED TOUCHESBRAND NEW ROOFPRIMARY SUITEGALLEY STYLE KITCHENGARAGE PARKINGADDITIONAL STORAGE

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 single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-40 ($-474/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (3.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (14.0% below list).
  • Recommended offer: $168k (14.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.6%/yr); 336 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 41% of the median local income ($49k/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 $6k 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 23 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 30y 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: severe 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 $167,735 (14.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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 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
0.86%
Cap rate
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$199,398
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4517 Jeanne Marie Pl 0.09mi 3/2.0 1,266 (+6%) 5mo $180,000 $142 82
1535 Harrison Ave 0.23mi 3/2.0 1,225 (+3%) 11mo $204,000 $167 76
1319 Granada Dr 0.42mi 3/2.0 1,262 (+6%) 1mo $225,000 $178 70
1247 Foy St 0.59mi 3/2.0 1,244 (+4%) 0mo $40,000 $32 65
4405 Cartier Ave 0.19mi 2/1.0 (-1) 1,046 (-12%) 11mo $175,000 $167 53
1470 Riviera Ave 0.38mi 2/2.0 (-1) 1,027 (-14%) 2mo $262,500 $256 52
309 Wallace Dr 0.68mi 3/2.0 1,259 (+5%) 9mo $235,000 $187 52
3615 Cadillac St 0.75mi 3/2.0 1,100 (-8%) 9mo $182,500 $166 45
1336 Sere St 0.74mi 3/1.0 1,311 (+10%) 2mo $90,000 $69 43
1525 Mithra St 0.63mi 2/2.0 (-1) 1,350 (+13%) 1mo $225,000 $167 43
1900 Wickfield Dr 0.62mi 2/1.0 (-1) 1,026 (-14%) 3mo $191,000 $186 36
318 Wallace Dr 0.63mi 2/3.0 (-1) 1,357 (+14%) 9mo $246,000 $181 32

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
-21.2%
Equity multiple
0.29×
Total profit
$-38,996
Equity at exit
$29,075
10-year hold
IRR
-23.9%
Equity multiple
-0.03×
Total profit
$-56,050
Equity at exit
$16,860

Cash invested: $54,600 (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 70122

Rents YoY
-0.6%
Active inventory
336
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,677 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$194 /mo · $2,332/yr
Insurance
$81
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$-40

Break-even live

Break-even rent $1,727
Max offer price $188,017
Occupancy floor 97%

Sensitivity live

Price -10% $71 -5% $16 +0% $-40 +5% $-95 +10% $-150
Rent -10% $-172 -5% $-106 +0% $-40 +5% $27 +10% $93
Rate -1.0pp $59 -0.5pp $10 base $-40 +0.5pp $-90 +1.0pp $-141

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
$48,750
Closing costs
$5,850
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
1486 Mandolin St New Orleans, LA 3.0 2.0 1497 $1,900 $1.27 5d 1 0.23mi
4114 Duplessis St New Orleans, LA 2.0 2.0 1200 $1,800 $1.50 25d 1 0.34mi
4229 Buchanan St New Orleans, LA 3.0 2.0 1235 $2,250 $1.82 25d 1 0.38mi
1621 Caton St New Orleans, LA 2.0 1.0 900 $1,300 $1.44 25d 1 0.44mi
4110 Saint Bernard Ave Unit 1 New Orleans, LA 2.0 1.0 1000 $1,215 $1.22 25d 1 0.47mi
4110 St Bernard Ave New Orleans, LA 2.0 1.0 1000 $1,215 $1.22 23d 1 0.47mi
4117 Roneagle Way Apt D New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 22d 1 0.49mi
4101 Cadillac St Unit A New Orleans, LA 2.0 1.0 850 $1,300 $1.53 25d 1 0.50mi
1664 Saint Denis St New Orleans, LA 2.0 1.0 1000 $2,000 $2.00 25d 1 0.68mi
4736 Saint Anthony Ave New Orleans, LA 3.0 1.0 1100 $1,800 $1.64 17d 1 0.68mi
1373 Sere St New Orleans, LA 2.0 2.0 760 $1,350 $1.78 25d 1 0.71mi
1371 Sere St New Orleans, LA 2.0 2.0 760 $1,350 $1.78 25d 1 0.71mi
3624 Havana St New Orleans, LA 3.0 1.0 1388 $1,875 $1.35 17d 1 0.73mi
3622 Buchanan St Unit 3622 New Orleans, LA 3.0 1.0 950 $1,525 $1.61 25d 1 0.74mi
4304 Pauger St New Orleans, LA 2.0 1.0 1345 $1,450 $1.08 5d 1 0.77mi
213 Warrington Dr New Orleans, LA 2.0 1.0 975 $1,500 $1.54 23d 1 0.79mi
5151 Saint Anthony Ave New Orleans, LA 3.0 2.0 1200 $1,795 $1.50 17d 1 0.84mi
5518 Warrington Dr Unit A New Orleans, LA 2.0 2.0 900 $1,500 $1.67 25d 1 0.86mi
5324 Wildair Dr Unit B New Orleans, LA 2.0 1.0 800 $1,400 $1.75 18d 1 0.87mi
1656 Pleasure St New Orleans, LA 2.0 1.0 1190 $1,350 $1.13 25d 1 0.88mi
3400 Havana St New Orleans, LA 2.0 2.0 1000 $1,500 $1.50 25d 1 0.89mi
5322 Saint Anthony Ave New Orleans, LA 3.0 2.0 1192 $2,000 $1.68 17d 1 0.92mi
3420 Annette St New Orleans, LA 2.0 1.0 900 $1,200 $1.33 4d 1 1.00mi
3515 Saint Anthony Ave New Orleans, LA 3.0 2.0 1366 $2,500 $1.83 25d 1 1.02mi
5700 Wilton Dr New Orleans, LA 2.0 1.0 900 $1,500 $1.67 17d 1 1.04mi
3956 Pauger St New Orleans, LA 2.0 2.0 1200 $1,550 $1.29 25d 1 1.05mi
1506 Treasure St Unit 1506 New Orleans, LA 2.0 1.0 1000 $1,500 $1.50 25d 1 1.06mi
4618 Marigny St New Orleans, LA 3.0 1.0 1320 $1,900 $1.44 25d 1 1.07mi
4616 Marigny St New Orleans, LA 2.0 1.0 1020 $1,750 $1.72 23d 1 1.07mi
5700 Saint Anthony Ave New Orleans, LA 2.0 1.0 875 $1,195 $1.37 5d 1 1.08mi
1516 Aviators St Apt D New Orleans, LA 2.0 1.0 950 $1,250 $1.32 23d 1 1.08mi
1532 Aviators St Unit B New Orleans, LA 2.0 1.0 950 $1,250 $1.32 25d 1 1.08mi
1566 Aviators St Unit D New Orleans, LA 2.0 1.0 1037 $1,360 $1.31 25d 1 1.08mi
1816 Benefit St New Orleans, LA 2.0 1.0 1148 $1,300 $1.13 17d 1 1.09mi
3023 Bruxelles St New Orleans, LA 3.0 1.0 960 $2,200 $2.29 16d 1 1.10mi
3021 Republic St New Orleans, LA 4.0 2.0 1125 $2,200 $1.96 25d 1 1.11mi
1868 Benefit St New Orleans, LA 2.0 1.0 700 $1,100 $1.57 25d 1 1.11mi
5546 Pasteur Blvd Unit A New Orleans, LA 3.0 1.0 1200 $1,400 $1.17 25d 1 1.12mi
2913 St Bernard Ave Unit A New Orleans, LA 2.0 1.0 1000 $1,700 $1.70 25d 1 1.16mi
2910 Bruxelles St New Orleans, LA 3.0 2.0 1074 $1,600 $1.49 5d 1 1.18mi

Listing history 2 events

  1. 2026-06-17
    remarks 444-char remark
  2. 2026-06-17
    listed $195,000 Pending 23 DOM

ⓘ 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
$2,332 · $194/mo
Projected year-2 tax
$2,332 · $194/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 X (shaded) · 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
$20,128
− Mortgage interest
−$10,923
− Property taxes
−$2,332
− Insurance
−$1,772
− Repairs & maintenance
−$1,610
− Management
−$1,610
− Depreciation
−$5,673
Taxable loss
−$3,792
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$910
After-tax cash flow
$436/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)
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

+127.8% since first listed
12 events — show timeline
  • 2024-12-17 Sold (Public Records) $185,000 Public Records
  • 2024-12-13 Sold (MLS) $185,000 GSREIN
  • 2024-11-08 Contingent GSREIN
  • 2024-11-01 Listing Removed GSREIN
  • 2024-10-09 Listed $195,000 AcadianaMLS
  • 2024-10-09 Listed $195,000 GSREIN
  • 2024-08-08 Price Changed $185,000 GSREIN
  • 2024-06-27 Listed $185,000 AcadianaMLS
  • 1996-10-31 Sold (Public Records) $79,900 Public Records
  • 1996-10-31 Sold (MLS) $79,900 GSREIN
  • 1996-05-20 Listed $81,200 GSREIN
  • 1996-05-20 Listed $81,200 AcadianaMLS

Property tax history

+16.4%/yr

Latest (2026): $2,332 · +565.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…