CashFlowRE
Sign in Sign up
631 S Lopez St
B- Composite 68.08
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

$74,500

631 S Lopez St · New Orleans, LA 70119
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 167 Days on market
Built 1960 $62/sqft · 76% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

Key facts

  • Mid city area
  • New construction
  • New orleans arena

Tags

NEW CONSTRUCTIONMID CITY AREARESTAURANTSSHOPPINGSUPERDOMENEW ORLEANS ARENA

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 2-bed/1.0-bath single-family listed at $74k.

Deal economics

  • At list price, monthly cash flow is $273 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $74k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.6% 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); 381 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 37% of the median local income ($53k/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 $515 of loan paydown is wiped out by about $2k 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 167 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $15k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $74k implies a 166% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; flood insurance adds $427/mo.
  • 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 $65,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 167 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 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
2.20%
Cap rate
17.56%
Cash-on-cash
40.25%
DSCR
2.79
GRM
3.8

CMA / ARV

ARV (median comp)
$218,832
List price
$74,500
Delta
-65.96%
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
412 S Gayoso St 0.23mi 3/2.0 (+1) 1,250 (+4%) 7mo $298,000 $238 68
2525 Banks St 0.56mi 2/1.0 1,235 (+3%) 6mo $157,500 $128 64
3023 Iberville St 0.55mi 3/2.0 (+1) 1,204 (+0%) 2mo $295,000 $245 63
3800 Bienville St 0.72mi 2/2.0 1,201 (+0%) 1mo $277,500 $231 62
3024 Gravier St 0.10mi 3/2.0 (+1) 1,378 (+15%) 1mo $80,000 $58 61
2715 Palmyra St 0.45mi 2/1.0 1,095 (-9%) 5mo $180,000 $164 61
207 S Pierce St 0.67mi 2/1.0 1,210 (+1%) 9mo $280,000 $231 60
315 S Telemachus St 0.45mi 2/1.0 1,033 (-14%) 1mo $260,221 $252 55
223 S Rocheblave St 0.63mi 2/2.0 1,100 (-8%) 2mo $295,000 $268 52
4802 Dixon St 0.43mi 2/1.0 1,034 (-14%) 8mo $115,000 $111 50
1225 S Genois St 0.67mi 2/2.0 1,108 (-8%) 5mo $147,000 $133 48
2738 Cleveland Ave 0.45mi 3/2.0 (+1) 1,356 (+13%) 2mo $289,000 $213 46

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
1.1%
Equity multiple
1.04×
Total profit
$864
Equity at exit
$11,108
10-year hold
IRR
5.0%
Equity multiple
1.29×
Total profit
$5,976
Equity at exit
$6,441

Cash invested: $20,860 (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 70119

Home prices YoY
-34.8%
Rents YoY
-0.2%
Active inventory
381
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,637 high interval (Pro) →
Mortgage (P&I)
$391
Tax from tax record
$172 /mo · $2,062/yr
Insurance
$31
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$273

Break-even live

Break-even rent $1,291
Max offer price $74,500
Occupancy floor 78%

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
$18,625
Closing costs
$2,235
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
3232 Tulane Ave New Orleans, LA 2.0 1.0 900 $1,350 $1.50 16d 1 0.03mi
3327 Baudin St New Orleans, LA 2.0 1.0 1200 $1,900 $1.58 24d 1 0.16mi
434 S Norman C. Francis Pkwy Unit A New Orleans, LA 2.0 1.0 850 $1,350 $1.59 21d 1 0.18mi
2922 Gravier St New Orleans, LA 2.0 1.0 822 $1,300 $1.58 24d 1 0.18mi
2919 Gravier St New Orleans, LA 2.0 1.0 1000 $1,600 $1.60 24d 1 0.18mi
3023 Baudin St New Orleans, LA 3.0 1.0 968 $2,400 $2.48 17d 1 0.18mi
403 S Lopez St New Orleans, LA 2.0 1.0 820 $1,500 $1.83 12d 1 0.19mi
3100 Banks St New Orleans, LA 1.0 1.0 755 $1,725 $2.28 16d 1 0.21mi
3100 Banks St Unit 209 New Orleans, LA 1.0 1.0 755 $1,725 $2.28 3d 1 0.21mi
439 S Norman C. Francis Pkwy Unit 1A New Orleans, LA 3.0 1.0 1200 $1,700 $1.42 21d 1 0.21mi
325 S Rendon St New Orleans, LA 3.0 2.0 1130 $2,000 $1.77 24d 1 0.25mi
747 S Genois St New Orleans, LA 2.0 1.0 798 $1,650 $2.07 3d 1 0.28mi
753 S Genois St New Orleans, LA 2.0 1.0 708 $1,250 $1.77 24d 1 0.29mi
334 S Clark St New Orleans, LA 3.0 1.0 1065 $1,750 $1.64 21d 1 0.30mi
429 S Genois St Unit 429 New Orleans, LA 3.0 1.0 1022 $1,650 $1.61 24d 1 0.31mi
431 S Genois St New Orleans, LA 3.0 1.0 1022 $1,675 $1.64 24d 1 0.31mi
518 S Telemachus St New Orleans, LA 2.0 1.0 888 $1,500 $1.69 24d 1 0.33mi
2912 Palmyra St Unit D New Orleans, LA 3.0 2.0 1257 $1,650 $1.31 24d 1 0.33mi
2645 Gravier St Unit 2645-A New Orleans, LA 3.0 1.0 1290 $1,595 $1.24 24d 1 0.43mi
3804 Banks St New Orleans, LA 3.0 2.0 1353 $2,250 $1.66 17d 1 0.44mi
2652 Banks St New Orleans, LA 3.0 3.5 1204 $2,100 $1.74 24d 1 0.46mi
2651 Poydras St New Orleans, LA 1.0–4.0 1.0–2.0 1095 $1,732 $1.58 2d 16 0.47mi
3638 Cleveland Ave New Orleans, LA 2.0 1.0 905 $1,400 $1.55 21d 1 0.47mi
3832 Banks St New Orleans, LA 2.0 1.0 1200 $1,850 $1.54 17d 1 0.49mi
4702 Euphrosine St New Orleans, LA 3.0 1.0 1100 $1,850 $1.68 3d 1 0.49mi
129 N Rendon New Orleans, LA 2.0 1.0 895 $1,300 $1.45 3d 1 0.50mi
600 S Pierce St New Orleans, LA 2.0 1.0 851 $1,550 $1.82 24d 1 0.52mi
2539 Gravier St Unit 2541 New Orleans, LA 3.0 1.0 1115 $1,495 $1.34 16d 1 0.52mi
2615 Banks St New Orleans, LA 3.0 2.0 1200 $1,900 $1.58 3d 1 0.52mi
3315 Iberville St Unit 3 New Orleans, LA 3.0 1.5 1006 $1,345 $1.34 24d 1 0.53mi
210 N Lopez St Unit A New Orleans, LA 1.0 1.0 800 $1,100 $1.38 14d 1 0.54mi
319 S Scott St Unit 2A New Orleans, LA 1.0 1.0 900 $1,500 $1.67 24d 1 0.54mi
319 S Scott St New Orleans, LA 1.0 1.0 900 $1,450 $1.61 24d 1 0.54mi
615 S Pierce St New Orleans, LA 3.0 1.0 1200 $1,500 $1.25 17d 1 0.54mi
613 S Pierce St New Orleans, LA 3.0 1.0 1200 $1,500 $1.25 17d 1 0.54mi
3813 Cleveland Ave New Orleans, LA 1.0 1.0 750 $1,500 $2.00 24d 1 0.55mi
3811 Cleveland Ave New Orleans, LA 2.0 1.0 750 $1,450 $1.93 21d 1 0.56mi
216 N Salcedo St New Orleans, LA 3.0 1.0 866 $1,500 $1.73 24d 1 0.56mi
3423 Iberville St Unit A New Orleans, LA 2.0 1.0 876 $1,450 $1.66 3d 1 0.56mi
218 N Salcedo St New Orleans, LA 2.0 1.0 866 $1,300 $1.50 24d 1 0.56mi

Listing history 22 events

  1. 2026-06-18
    days on market $74,500 Active 167 DOM
  2. 2026-06-17
    days on market $74,500 Active 166 DOM
  3. 2026-06-16
    days on market $74,500 Active 165 DOM
  4. 2026-06-15
    days on market $74,500 Active 164 DOM
  5. 2026-06-13
    days on market $74,500 Active 162 DOM
  6. 2026-06-10
    days on market $74,500 Active 159 DOM
  7. 2026-06-09
    days on market $74,500 Active 158 DOM
  8. 2026-06-08
    days on market $74,500 Active 157 DOM
  9. 2026-06-07
    days on market $74,500 Active 156 DOM
  10. 2026-06-05
    days on market $74,500 Active 153 DOM
  11. 2026-06-03
    days on market $74,500 Active 152 DOM
  12. 2026-06-02
    days on market $74,500 Active 151 DOM
  13. 2026-06-01
    days on market $74,500 Active 150 DOM
  14. 2026-05-31
    days on market $74,500 Active 149 DOM
  15. 2026-03-16
    price $74,500 312-char remark
    Show marketing remark (312 chars)

    MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

  16. 2026-03-16
    price $74,500 312-char remark
    Show marketing remark (312 chars)

    MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

  17. 2026-02-20
    price $74,900 312-char remark
    Show marketing remark (312 chars)

    MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

  18. 2026-02-20
    price $74,900 312-char remark
    Show marketing remark (312 chars)

    MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

  19. 2026-01-02
    listed $89,900 Active 312-char remark
    Show marketing remark (312 chars)

    MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

  20. 2026-01-02
    listed $89,900 Active 312-char remark
    Show marketing remark (312 chars)

    MIXED USE PROPERTY!!! LOCATION, LOCATION, LOCATION, CALLING ALL INVESTORS TO COME AND ADD YOUR PERSONAL TOUCHES IN MID CITY AREA WITH TONS OF NEW CONSTRUCTION, RENOVATIONS, RESTAURANTS, SHOPPING AND MORE. FEW MINUTES TO SUPERDOME, NEW ORLEANS ARENA, AND DOWNTOWN. There is a warehouse next door as well for sale.

  21. 2024-01-27
    listed $99,900
  22. 1993-07-21
    soldstatus $28,000

ⓘ 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
$2,062 · $172/mo
Projected year-2 tax
$2,062 · $172/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 · 77% 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
$19,645
− Mortgage interest
−$4,173
− Property taxes
−$2,062
− Insurance
−$5,491
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$2,167
Taxable income
$2,608
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$626
After-tax cash flow
$2,652/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)
37,253
Household income
$53,143
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
3381.0

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 0.64)
Race & ethnicity
Black 44% White 40% Two or more races 10% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 0%

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
▼ -135.38%
Current HPI
253.1929
Rent YoY
▼ -0.20%
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

+166.1% since first listed
8 events — show timeline
  • 2026-03-16 Price Changed $74,500 AcadianaMLS
  • 2026-03-16 Price Changed $74,500 GSREIN
  • 2026-02-20 Price Changed $74,900 AcadianaMLS
  • 2026-02-20 Price Changed $74,900 GSREIN
  • 2026-01-02 Listed $89,900 GSREIN
  • 2026-01-02 Listed $89,900 AcadianaMLS
  • 2024-01-27 Listed $99,900 AcadianaMLS
  • 1993-07-21 Sold (Public Records) $28,000 Public Records

Property tax history

+15.7%/yr

Latest (2026): $2,062 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…