CashFlowRE
Sign in Sign up
2326 Pauger St
C Composite 56.66
Why this score? — see what drove the C 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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$319,999

2326 Pauger St · New Orleans, LA 70116
6 bd · 2.0 ba · 1,932 sqft · SingleFamily public records · 180 Days on market
Built 1921 3,249 sqft lot $166/sqft · 16% above area Est $259k · 24% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This stunning side hall shotgun style home in the New Marigny has it all - soaring ceilings, beautiful hardwood floors, meticulously updated kitchen and baths, and is freshly painted throughout. The home features three bedrooms, two baths, plus a loft over the primary bedroom, a charming backyard with a covered deck, and low-maintenance landscaping. Enjoy relaxing on the large balcony overlooking the backyard. Unlike many historic homes, this one offers fantastic closets and tons of storage. The pet-friendly yard includes a fence and covering around the raised portion of the house. Do not miss this one - the conscientious owner ensured all work was done very well, not just a quick renovation! The neighborhood features lots of new construction and renovations. It is in close proximity to the French Quarter, CBD, and interstate access.

Key facts

  • New construction
  • Fantastic closets
  • Large balcony

Tags

UPDATED KITCHENCHARMING BACKYARDLARGE BALCONYFANTASTIC CLOSETSNEW CONSTRUCTION

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 6-bed/2.0-bath single-family listed at $320k.

Deal economics

  • At list price, monthly cash flow is $981 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $320k).
  • Recommended offer: $282k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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 flat; 350 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,989/mo this rent would consume 92% 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 $2k of loan paydown is wiped out by about $10k 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 180 days — a 12% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y ago; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1921 — 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $281,599 (12.0% below list)

Questions for the listing agent

  1. It's been on market 180 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1921 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.25%
Cap rate
10.22%
Cash-on-cash
14.03%
DSCR
1.62
GRM
6.7

CMA / ARV

ARV (median comp)
$259,037
List price
$319,999
Delta
23.53%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.18% rent growth · sell at horizon

5-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-326
Equity at exit
$47,713
10-year hold
IRR
6.4%
Equity multiple
1.42×
Total profit
$37,645
Equity at exit
$27,668

Cash invested: $89,600 (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 70116

Home prices YoY
-34.5%
Rents YoY
0.2%
Active inventory
350
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,989 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$292 /mo · $3,503/yr
Insurance
$133
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$838
Net cashflow
$981

Break-even live

Break-even rent $2,747
Max offer price $319,999
Occupancy floor 70%

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
$80,000
Closing costs
$9,600
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $8,133 $5.14 3d 2 0.57mi
3228 Pauger St New Orleans, LA 5.0 2.0 1600 $2,100 $1.31 24d 1 0.64mi

Listing history 40 events

  1. 2026-06-18
    days on market $319,999 Active 180 DOM
  2. 2026-06-17
    days on market $319,999 Active 179 DOM
  3. 2026-06-16
    days on market $319,999 Active 178 DOM
  4. 2026-06-15
    days on market $319,999 Active 177 DOM
  5. 2026-06-13
    pricedays on market $319,999 Active 175 DOM
  6. 2026-06-10
    days on market $339,999 Active 172 DOM
  7. 2026-06-09
    days on market $339,999 Active 171 DOM
  8. 2026-06-08
    days on market $339,999 Active 170 DOM
  9. 2026-06-07
    days on market $339,999 Active 169 DOM
  10. 2026-06-05
    days on market $339,999 Active 166 DOM
  11. 2026-06-03
    days on market $339,999 Active 165 DOM
  12. 2026-06-02
    days on market $339,999 Active 164 DOM
  13. 2026-06-01
    days on market $339,999 Active 163 DOM
  14. 2026-05-31
    days on market $339,999 Active 162 DOM
  15. 2026-04-27
    price $339,999 845-char remark
    Show marketing remark (858 chars)

    This stunning side hall shotgun style home in the New Marigny has it all – soaring ceilings, beautiful hardwood floors, meticulously updated kitchen and baths, and is freshly painted throughout. The home features three bedrooms, two baths, plus a loft over the primary bedroom, a charming backyard with a covered deck, and low-maintenance landscaping. Enjoy relaxing on the large balcony overlooking the backyard. Unlike many historic homes, this one offers fantastic closets and tons of storage. The pet-friendly yard includes a fence and covering around the raised portion of the house. Do not miss this one – the conscientious owner ensured all work was done very well, not just a quick renovation! The neighborhood features lots of new construction and renovations. It is in close proximity to the French Quarter, CBD, and interstate access.

  16. 2026-04-27
    price $339,999 858-char remark
    Show marketing remark (858 chars)

    This stunning side hall shotgun style home in the New Marigny has it all – soaring ceilings, beautiful hardwood floors, meticulously updated kitchen and baths, and is freshly painted throughout. The home features three bedrooms, two baths, plus a loft over the primary bedroom, a charming backyard with a covered deck, and low-maintenance landscaping. Enjoy relaxing on the large balcony overlooking the backyard. Unlike many historic homes, this one offers fantastic closets and tons of storage. The pet-friendly yard includes a fence and covering around the raised portion of the house. Do not miss this one – the conscientious owner ensured all work was done very well, not just a quick renovation! The neighborhood features lots of new construction and renovations. It is in close proximity to the French Quarter, CBD, and interstate access.

  17. 2025-12-20
    listed $349,999 Active 845-char remark
    Show marketing remark (858 chars)

    This stunning side hall shotgun style home in the New Marigny has it all – soaring ceilings, beautiful hardwood floors, meticulously updated kitchen and baths, and is freshly painted throughout. The home features three bedrooms, two baths, plus a loft over the primary bedroom, a charming backyard with a covered deck, and low-maintenance landscaping. Enjoy relaxing on the large balcony overlooking the backyard. Unlike many historic homes, this one offers fantastic closets and tons of storage. The pet-friendly yard includes a fence and covering around the raised portion of the house. Do not miss this one – the conscientious owner ensured all work was done very well, not just a quick renovation! The neighborhood features lots of new construction and renovations. It is in close proximity to the French Quarter, CBD, and interstate access.

  18. 2025-12-20
    listed $349,999 Active 858-char remark
    Show marketing remark (858 chars)

    This stunning side hall shotgun style home in the New Marigny has it all – soaring ceilings, beautiful hardwood floors, meticulously updated kitchen and baths, and is freshly painted throughout. The home features three bedrooms, two baths, plus a loft over the primary bedroom, a charming backyard with a covered deck, and low-maintenance landscaping. Enjoy relaxing on the large balcony overlooking the backyard. Unlike many historic homes, this one offers fantastic closets and tons of storage. The pet-friendly yard includes a fence and covering around the raised portion of the house. Do not miss this one – the conscientious owner ensured all work was done very well, not just a quick renovation! The neighborhood features lots of new construction and renovations. It is in close proximity to the French Quarter, CBD, and interstate access.

  19. 2021-11-15
    soldstatus $285,000
  20. 2021-11-09
    soldstatus $285,000 Closed
  21. 2021-09-24
    status Pending
  22. 2021-09-21
    listed $299,000
  23. 2021-09-21
    listed $299,000 Active
  24. 2021-08-03
    price $285,000
  25. 2021-06-11
    price $299,000
  26. 2021-05-14
    price $309,000
  27. 2021-04-16
    price $329,000
  28. 2021-03-08
    listed $285,000
  29. 2018-09-10
    soldstatus $29,500
  30. 2018-07-01
    historical
  31. 2018-05-17
    price $34,900
  32. 2018-05-02
    price $35,000
  33. 2018-05-02
    status Active
  34. 2018-02-16
    status Under Contract
  35. 2018-02-16
    price $31,900
  36. 2018-02-06
    price $32,100
  37. 2018-01-24
    price $32,500
  38. 2018-01-20
    price $34,900
  39. 2018-01-10
    listed $34,999 Active
  40. 2018-01-10
    listed $34,900

ⓘ 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
$3,503 · $292/mo
Projected year-2 tax
$3,503 · $292/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 · 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
$47,865
− Mortgage interest
−$17,925
− Property taxes
−$3,503
− Insurance
−$2,397
− Repairs & maintenance
−$3,829
− Management
−$3,829
− Depreciation
−$9,309
Taxable income
$7,072
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,697
After-tax cash flow
$10,078/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

+871.5% since first listed
26 events — show timeline
  • 2026-04-27 Price Changed $339,999 AcadianaMLS
  • 2026-04-27 Price Changed $339,999 GSREIN
  • 2025-12-20 Listed $349,999 GSREIN
  • 2025-12-20 Listed $349,999 AcadianaMLS
  • 2021-11-15 Sold (Public Records) $285,000 Public Records
  • 2021-11-09 Sold (MLS) $285,000 GSREIN
  • 2021-09-24 Pending GSREIN
  • 2021-09-21 Listed $299,000 GSREIN
  • 2021-09-21 Listed $299,000 AcadianaMLS
  • 2021-08-03 Price Changed $285,000 GSREIN
  • 2021-06-11 Price Changed $299,000 GSREIN
  • 2021-05-14 Price Changed $309,000 GSREIN
  • 2021-04-16 Price Changed $329,000 GSREIN
  • 2021-03-08 Listed $285,000 AcadianaMLS
  • 2018-09-10 Sold (Public Records) $29,500 Public Records
  • 2018-07-01 Listing Removed GSREIN
  • 2018-05-17 Price Changed $34,900 GSREIN
  • 2018-05-02 Price Changed $35,000 GSREIN
  • 2018-05-02 Relisted GSREIN
  • 2018-02-16 Pending GSREIN
  • 2018-02-16 Price Changed $31,900 GSREIN
  • 2018-02-06 Price Changed $32,100 GSREIN
  • 2018-01-24 Price Changed $32,500 GSREIN
  • 2018-01-20 Price Changed $34,900 GSREIN
  • 2018-01-10 Listed $34,900 AcadianaMLS
  • 2018-01-10 Listed $34,999 GSREIN

Property tax history

+26.1%/yr

Latest (2026): $3,503 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…