CashFlowRE
Sign in Sign up
4101 Stephen Girard Ave
B Composite 73.02
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 +29.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$150,000

4101 Stephen Girard Ave · New Orleans, LA 70126
3 bd · 2.0 ba · 1,577 sqft · SingleFamily public records · 361 Days on market
Built 1955 4,795 sqft lot $95/sqft · 33% below area Est $223k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 4,795 sq ft lot
  • 2 parking spots
  • Built 1955

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 $150k.

Deal economics

  • At list price, monthly cash flow is $471 ($6k/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: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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 soft (-0.2%/yr); 224 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,942/mo this rent would consume 56% of the median local household income ($42k/yr) (locally 1767% 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.

Negotiation context

  • It's been on market 361 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y 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 $95k; list at $150k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1955 — 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 $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 361 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 1955 — 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
1.29%
Cap rate
10.59%
Cash-on-cash
15.35%
DSCR
1.68
GRM
6.4

CMA / ARV

ARV (median comp)
$222,718
List price
$150,000
Delta
-32.65%
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
4571 Feliciana Dr 0.21mi 3/2.0 1,571 (-0%) 1mo $195,000 $124 89
4462 Eastern St 0.29mi 4/2.5 (+1) 1,582 (+0%) 2mo $235,000 $149 78
4978 Kendall Dr 0.43mi 3/2.0 1,450 (-8%) 1mo $205,000 $141 65
5145 Lafaye St 0.58mi 4/3.0 (+1) 1,616 (+2%) 2mo $321,000 $199 58
5134 Gallier Dr 0.70mi 3/2.0 1,659 (+5%) 2mo $275,000 $166 57
224 Simmons Dr 0.73mi 3/2.5 1,500 (-5%) 4mo $189,000 $126 53
4630 Eastern St 0.31mi 2/1.0 (-1) 1,350 (-14%) 1mo $275,000 $204 52
4619 Music St 0.72mi 3/1.5 1,439 (-9%) 2mo $245,000 $170 49
4615 Painters St 0.61mi 3/2.0 1,766 (+12%) 4mo $324,900 $184 48
4647 Dreux Ave 0.69mi 3/2.5 1,724 (+9%) 5mo $307,500 $178 46
4631 Painters St 0.61mi 3/2.0 1,345 (-15%) 3mo $239,000 $178 45
4709 Painters St 0.63mi 2/2.0 (-1) 1,365 (-13%) 1mo $220,000 $161 42

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
0.0%
Equity multiple
1.00×
Total profit
$28
Equity at exit
$22,365
10-year hold
IRR
6.2%
Equity multiple
1.40×
Total profit
$16,822
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 70126

Home prices YoY
-17.0%
Rents YoY
-0.2%
Active inventory
224
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,942 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$148 /mo · $1,771/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$471

Break-even live

Break-even rent $1,346
Max offer price $150,000
Occupancy floor 71%

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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4681 Eastern St New Orleans, LA 2.0 1.0 1100 $1,400 $1.27 15d 1 0.31mi
4767 Lafaye St New Orleans, LA 3.0 2.0 1469 $2,000 $1.36 23d 1 0.46mi
4936 Baccich St New Orleans, LA 3.0 1.0 1053 $1,700 $1.61 23d 1 0.49mi
3718 Franklin Ave New Orleans, LA 2.0 1.0 1601 $1,800 $1.12 11d 1 0.71mi
2647 Myrtle St Unit 2647 New Orleans, LA 4.0 2.0 1445 $2,550 $1.76 43d 1 0.76mi
5172 Venus St Unit 5172 New Orleans, LA 3.0 2.5 1864 $2,450 $1.31 23d 1 0.77mi
4722 Mithra St New Orleans, LA 3.0 1.5 1295 $1,600 $1.24 23d 1 0.81mi
2646 Elder St New Orleans, LA 3.0 3.0 1284 $2,200 $1.71 16d 1 0.81mi
2644 Elder St New Orleans, LA 3.0 3.0 1284 $2,200 $1.71 16d 1 0.81mi
5550 Press Dr New Orleans, LA 3.0 2.0 1640 $2,000 $1.22 15d 1 0.81mi
2739 Bay St Unit B New Orleans, LA 4.0 2.0 1400 $1,800 $1.29 20d 1 0.84mi
2509 Sage St New Orleans, LA 3.0 1.0 1250 $1,650 $1.32 21d 1 0.93mi
3316 Metropolitan St New Orleans, LA 3.0 2.0 1184 $1,700 $1.44 23d 1 0.97mi
4618 Marigny St New Orleans, LA 3.0 1.0 1320 $1,900 $1.44 23d 1 0.98mi
3302 Metropolitan St New Orleans, LA 4.0 2.5 1700 $2,200 $1.29 16d 1 1.00mi
3540 Clermont Dr New Orleans, LA 3.0 2.0 1248 $1,975 $1.58 23d 1 1.03mi
3907 Elysian Fields Ave New Orleans, LA 3.0 2.0 1652 $3,000 $1.82 23d 1 1.11mi
2458 Athis St New Orleans, LA 4.0 2.0 1530 $2,200 $1.44 23d 1 1.16mi
5747 Pauline Dr New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 11d 1 1.17mi
5519 Mandeville St New Orleans, LA 3.0 1.0 1125 $1,650 $1.47 3d 1 1.18mi
5925 Pauline Dr New Orleans, LA 3.0 2.0 1566 $2,325 $1.48 15d 1 1.26mi
4304 Pauger St New Orleans, LA 2.0 1.0 1345 $1,450 $1.08 3d 1 1.29mi
3327 Elysian Fields Ave New Orleans, LA 3.0 1.0 1200 $1,300 $1.08 23d 1 1.30mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 11d 1 1.35mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 43d 1 1.35mi
4736 Saint Anthony Ave New Orleans, LA 3.0 1.0 1100 $1,800 $1.64 15d 1 1.38mi
3001 Marigny St New Orleans, LA 2.0 1.0 1250 $1,400 $1.12 23d 1 1.41mi
5151 Saint Anthony Ave New Orleans, LA 3.0 2.0 1200 $1,795 $1.50 15d 1 1.42mi
6222 Arts St Unit 6226 New Orleans, LA 2.0 1.5 1120 $1,250 $1.12 23d 1 1.45mi
5920 Boeing St New Orleans, LA 3.0 1.5 1340 $1,400 $1.04 23d 1 1.45mi
3956 Pauger St New Orleans, LA 2.0 2.0 1200 $1,550 $1.29 23d 1 1.46mi
2312 Madrid St New Orleans, LA 2.0 1.0 1100 $1,475 $1.34 23d 1 1.46mi
6416 Baccich St New Orleans, LA 3.0 2.0 1908 $2,500 $1.31 43d 1 1.46mi
4441 Cessna Ct New Orleans, LA 3.0 1.5 1400 $1,600 $1.14 23d 1 1.47mi
3515 Saint Anthony Ave New Orleans, LA 3.0 2.0 1366 $2,500 $1.83 23d 1 1.48mi
5546 Pasteur Blvd Unit A New Orleans, LA 3.0 1.0 1200 $1,400 $1.17 23d 1 1.49mi
5718 Vermillion Blvd Unit A New Orleans, LA 3.0 1.0 1300 $2,000 $1.54 23d 1 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $150,000 Active 361 DOM
  2. 2026-06-17
    days on market $150,000 Active 360 DOM
  3. 2026-06-16
    days on market $150,000 Active 359 DOM
  4. 2026-06-15
    days on market $150,000 Active 358 DOM
  5. 2026-06-13
    days on market $150,000 Active 356 DOM
  6. 2026-06-10
    days on market $150,000 Active 353 DOM
  7. 2026-06-09
    days on market $150,000 Active 352 DOM
  8. 2026-06-08
    days on market $150,000 Active 351 DOM
  9. 2026-06-07
    days on market $150,000 Active 350 DOM
  10. 2026-06-05
    days on market $150,000 Active 347 DOM
  11. 2026-06-03
    days on market $150,000 Active 346 DOM
  12. 2026-06-02
    days on market $150,000 Active 345 DOM
  13. 2026-06-01
    days on market $150,000 Active 344 DOM
  14. 2026-05-31
    days on market $150,000 Active 343 DOM
  15. 2025-06-22
    listed $150,000 Active
  16. 2025-06-22
    listed $150,000 Active
  17. 2000-09-18
    soldstatus $95,000
  18. 2000-03-30
    soldstatus $16,200
  19. 2000-03-14
    listed $14,900
  20. 2000-03-14
    listed $14,900
  21. 1988-11-01
    soldstatus $56,000

ⓘ 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
$1,771 · $148/mo
Projected year-2 tax
$1,771 · $148/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 ≥107°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 · 3 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
$23,299
− Mortgage interest
−$8,402
− Property taxes
−$1,771
− Insurance
−$1,547
− Repairs & maintenance
−$1,864
− Management
−$1,864
− Depreciation
−$4,364
Taxable income
$3,487
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$837
After-tax cash flow
$4,812/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)
27,047
Household income
$41,709
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1767.0

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 (85%)
Race & ethnicity
Black 85% Hispanic / Latino 6% Two or more races 5% White 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 5% Other Indo-European 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
▼ -36.35%
Current HPI
177.355
Rent YoY
▼ -0.24%
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

+167.9% since first listed
7 events — show timeline
  • 2025-06-22 Listed $150,000 AcadianaMLS
  • 2025-06-22 Listed $150,000 GSREIN
  • 2000-09-18 Sold (Public Records) $95,000 Public Records
  • 2000-03-30 Sold (MLS) $16,200 GSREIN
  • 2000-03-14 Listed $14,900 AcadianaMLS
  • 2000-03-14 Listed $14,900 GSREIN
  • 1988-11-01 Sold (Public Records) $56,000 Public Records

Property tax history

-0.3%/yr

Latest (2026): $1,771 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…