CashFlowRE
Sign in Sign up
5111 Piety Dr
B Composite 70.85
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 +28.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.8/10.0
  • 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

$149,900

5111 Piety Dr · New Orleans, LA 70126
3 bd · 2.0 ba · 1,424 sqft · SingleFamily public records · 1 Days on market
Built 1951 6,255 sqft lot $105/sqft · 51% below area Est $288k · 48% under

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

Listing remarks MLS

Move in ready and full of charm! This beautifully updated 3 bedroom home sits on a quiet street in one of the area's most desirable neighborhoods. Enjoy fresh paint, brand new appliances, a covered carport, and an oversized backyard perfect for entertaining, gardening, or relaxing. With great neighbors and a prime location, this home offers the perfect blend of comfort, space, and value. Don't miss your chance to make it yours!

Key facts

  • Covered carport
  • Oversized backyard
  • Prime location

Tags

COVERED CARPORTOVERSIZED BACKYARDPRIME LOCATION

Property features AI

Exterior

  • Parking: Carport; Off-street parking; Three or more parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Shingle roof; Hardboard exterior; Slab foundation
  • Construction: Built with hardboard siding; Shingle roof; Slab foundation
  • Exterior features: Concrete covered patio/porch; Shed(s); City lot with rectangular shape

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator; Icemaker
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Total of 8 rooms; Excellent condition; Smoke detectors installed
  • Laundry & utility: Washer; Dryer

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 $421 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • 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 soft (-0.2%/yr); 224 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); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,772/mo this rent would consume 51% 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 27y 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 $105k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1951 — 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 $149,900

Questions for the listing agent

  1. Built in 1951 — 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. 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.
  5. 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.
  6. 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
1.18%
Cap rate
10.20%
Cash-on-cash
13.94%
DSCR
1.62
GRM
7.0

CMA / ARV

ARV (median comp)
$288,478
List price
$149,900
Delta
-46.27%
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
4978 Kendall Dr 0.26mi 3/2.0 1,450 (+2%) 1mo $205,000 $141 84
5061 Stephen Girard Ave 0.41mi 3/2.0 1,390 (-2%) 5mo $87,500 $63 73
4318 Mendez St 0.33mi 3/2.0 1,508 (+6%) 3mo $60,000 $40 73
4309 Dreux Ave 0.29mi 3/2.0 1,348 (-5%) 7mo $207,000 $154 71
4571 Feliciana Dr 0.45mi 3/2.0 1,571 (+10%) 1mo $195,000 $124 61
5163 Lafaye St 0.75mi 3/2.0 1,396 (-2%) 6mo $130,000 $93 57
5917 Campus . Blvd 0.67mi 3/2.0 1,518 (+7%) 1mo $170,000 $112 57
5110 Press Dr 0.39mi 4/2.0 (+1) 1,553 (+9%) 6mo $155,000 $100 57
5439 Seminary Pl 0.49mi 3/1.5 1,584 (+11%) 8mo $52,000 $33 50
4008 Prentiss Ave 0.55mi 3/1.0 1,225 (-14%) 4mo $114,000 $93 43
5817 Providence Pl 0.67mi 3/2.0 1,225 (-14%) 6mo $235,900 $193 41
5145 Lafaye St 0.75mi 4/3.0 (+1) 1,616 (+14%) 2mo $321,000 $199 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
-1.7%
Equity multiple
0.94×
Total profit
$-2,669
Equity at exit
$22,351
10-year hold
IRR
4.5%
Equity multiple
1.29×
Total profit
$12,108
Equity at exit
$12,961

Cash invested: $41,972 (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
7.0×

Monthly cashflow live

Estimated rent
$1,772 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$64 /mo · $768/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$421

Break-even live

Break-even rent $1,239
Max offer price $149,900
Occupancy floor 71%

Sensitivity live

Price -10% $506 -5% $464 +0% $421 +5% $379 +10% $336
Rent -10% $281 -5% $351 +0% $421 +5% $491 +10% $561
Rate -1.0pp $497 -0.5pp $459 base $421 +0.5pp $382 +1.0pp $343

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
$37,475
Closing costs
$4,497
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
4722 Mithra St New Orleans, LA 3.0 1.5 1295 $1,600 $1.24 24d 1 0.12mi
5550 Press Dr New Orleans, LA 3.0 2.0 1640 $2,000 $1.22 17d 1 0.45mi
5747 Pauline Dr New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 12d 1 0.48mi
5925 Pauline Dr New Orleans, LA 3.0 2.0 1566 $2,325 $1.48 17d 1 0.58mi
4936 Baccich St New Orleans, LA 3.0 1.0 1053 $1,700 $1.61 24d 1 0.79mi
4681 Eastern St New Orleans, LA 2.0 1.0 1100 $1,400 $1.27 17d 1 0.79mi
4767 Lafaye St New Orleans, LA 3.0 2.0 1469 $2,000 $1.36 24d 1 0.84mi
5905 Lafaye St New Orleans, LA 3.0 1.0 911 $1,700 $1.87 24d 1 0.88mi
4211 Downman Rd New Orleans, LA 2.0 1.0 900 $1,250 $1.39 24d 1 0.90mi
5920 Boeing St New Orleans, LA 3.0 1.5 1340 $1,400 $1.04 24d 1 0.95mi
5172 Venus St Unit 5172 New Orleans, LA 3.0 2.5 1864 $2,450 $1.31 24d 1 0.98mi
4441 Cessna Ct New Orleans, LA 3.0 1.5 1400 $1,600 $1.14 24d 1 1.00mi
4409 Skyview Dr New Orleans, LA 4.0 2.5 1560 $1,700 $1.09 17d 1 1.04mi
2844 Hiawatha St New Orleans, LA 2.0 1.0 975 $1,475 $1.51 24d 1 1.05mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 44d 1 1.06mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 12d 1 1.06mi
7404 Sussex Pl New Orleans, LA 2.0 1.5 1400 $1,450 $1.04 3d 1 1.08mi
6036 Franklin Ave New Orleans, LA 2.0 1.0 898 $1,200 $1.34 18d 1 1.09mi
4522 Shalimar Dr New Orleans, LA 3.0 2.0 1350 $1,850 $1.37 24d 1 1.10mi
2754 Jasmine St New Orleans, LA 3.0 1.0 1020 $1,750 $1.72 24d 1 1.10mi
4722 Shalimar Dr New Orleans, LA 3.0 2.0 1157 $1,400 $1.21 24d 1 1.10mi
4527 Shalimar Dr New Orleans, LA 3.0 1.5 1174 $1,550 $1.32 24d 1 1.12mi
2458 Athis St New Orleans, LA 4.0 2.0 1530 $2,200 $1.44 24d 1 1.13mi
6530 Peoples Ave New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 24d 1 1.13mi
5704 Count Ln New Orleans, LA 3.0 1.5 1572 $1,700 $1.08 24d 1 1.17mi
7702 Belcrest Pl New Orleans, LA 3.0 1.5 1150 $1,650 $1.43 24d 1 1.20mi
7611 Mayfair Pl New Orleans, LA 2.0 1.5 1440 $1,450 $1.01 4d 1 1.20mi
2512 Mexico St New Orleans, LA 3.0 2.0 975 $1,550 $1.59 24d 1 1.25mi
5925 Saint Roch Ave New Orleans, LA 2.0 1.0 1000 $1,550 $1.55 18d 1 1.25mi
7621 Alabama St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 1.26mi
6222 Arts St Unit 6226 New Orleans, LA 2.0 1.5 1120 $1,250 $1.12 24d 1 1.27mi
2650 Gladiolus St New Orleans, LA 2.0 1.0 900 $1,600 $1.78 24d 1 1.27mi
4023 Franklin Ave New Orleans, LA 3.0 2.0 1000 $1,700 $1.70 3d 1 1.27mi
5519 Mandeville St New Orleans, LA 3.0 1.0 1125 $1,650 $1.47 4d 1 1.31mi
4745 Francis Dr New Orleans, LA 3.0 2.0 1311 $1,550 $1.18 17d 1 1.34mi
4819 21 Francis Dr New Orleans, LA 3.0 1.0 1272 $1,880 $1.48 4d 1 1.35mi
2701 03 Frankfort St New Orleans, LA 3.0 1.0 1100 $1,850 $1.68 24d 1 1.36mi
2702 Clover St New Orleans, LA 2.0 2.0 880 $1,300 $1.48 24d 1 1.37mi
7918 W Laverne St New Orleans, LA 3.0 2.0 1166 $1,750 $1.50 24d 1 1.41mi
2312 Madrid St New Orleans, LA 2.0 1.0 1100 $1,475 $1.34 24d 1 1.41mi

Listing history 42 events

  1. 2026-06-17
    pricedays on marketlisting id $149,900 Active 1 DOM
  2. 2026-06-16
    days on market $155,000 Active 333 DOM
    Show marketing remark (431 chars)

    Move in ready and full of charm! This beautifully updated 3 bedroom home sits on a quiet street in one of the area's most desirable neighborhoods. Enjoy fresh paint, brand new appliances, a covered carport, and an oversized backyard perfect for entertaining, gardening, or relaxing. With great neighbors and a prime location, this home offers the perfect blend of comfort, space, and value. Don't miss your chance to make it yours!

  3. 2026-06-15
    days on market $155,000 Active 332 DOM
  4. 2026-06-13
    days on market $155,000 Active 330 DOM
  5. 2026-06-10
    days on market $155,000 Active 327 DOM
  6. 2026-06-09
    days on market $155,000 Active 326 DOM
  7. 2026-06-08
    days on market $155,000 Active 325 DOM
  8. 2026-06-07
    days on market $155,000 Active 324 DOM
  9. 2026-06-05
    days on market $155,000 Active 321 DOM
  10. 2026-06-03
    days on market $155,000 Active 320 DOM
  11. 2026-06-02
    days on market $155,000 Active 319 DOM
  12. 2026-06-01
    days on market $155,000 Active 318 DOM
  13. 2026-05-31
    days on market $155,000 Active 317 DOM
  14. 2026-05-05
    price $155,000 609-char remark
  15. 2026-05-05
    price $155,000 632-char remark
  16. 2026-01-24
    historical $1,695
  17. 2025-12-13
    price $169,900 609-char remark
  18. 2025-12-13
    price $169,900 632-char remark
  19. 2025-12-08
    listed $1,695
  20. 2025-12-03
    price $172,900 609-char remark
  21. 2025-12-03
    price $172,900 632-char remark
  22. 2025-11-29
    price $179,990 609-char remark
  23. 2025-11-10
    price $179,990 632-char remark
  24. 2025-09-22
    price $184,990 609-char remark
  25. 2025-09-22
    price $184,990 632-char remark
  26. 2025-09-04
    price $189,990 609-char remark
  27. 2025-09-04
    price $189,990 632-char remark
  28. 2025-08-20
    price $192,990 609-char remark
  29. 2025-08-20
    price $192,990 632-char remark
  30. 2025-08-04
    price $194,990 609-char remark
  31. 2025-08-04
    price $194,990 632-char remark
  32. 2025-07-18
    listed $199,990 Active 609-char remark
  33. 2025-07-18
    listed $199,990 Active 632-char remark
  34. 2025-07-18
    listed $184,990 Active
  35. 2012-05-29
    soldstatus $105,000
  36. 2008-05-22
    soldstatus $26,000
  37. 2008-01-07
    listed $45,000
  38. 2008-01-07
    listed $45,000
  39. 1999-03-05
    soldstatus $55,000
  40. 1999-03-05
    soldstatus $55,000
  41. 1999-01-12
    listed $58,500
  42. 1999-01-12
    listed $58,500

ⓘ 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
$768 · $64/mo
Projected year-2 tax
$824 · $69/mo
Expected delta
+$56/yr (+$5/mo · 7.3%)

ⓘ 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 ≥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
$21,269
− Mortgage interest
−$8,397
− Property taxes
−$768
− Insurance
−$1,547
− Repairs & maintenance
−$1,702
− Management
−$1,702
− Depreciation
−$4,361
Taxable income
$2,793
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$670
After-tax cash flow
$4,384/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

+156.2% since first listed
29 events — show timeline
  • 2026-06-16 Listed $149,900 GSREIN
  • 2026-06-16 Listed $149,900 AcadianaMLS
  • 2026-05-05 Price Changed $155,000 AcadianaMLS
  • 2026-05-05 Price Changed $155,000 GSREIN
  • 2026-01-24 Rental Removed $1,695 GSREIN
  • 2025-12-13 Price Changed $169,900 AcadianaMLS
  • 2025-12-13 Price Changed $169,900 GSREIN
  • 2025-12-08 Listed for Rent $1,695 GSREIN
  • 2025-12-03 Price Changed $172,900 AcadianaMLS
  • 2025-12-03 Price Changed $172,900 GSREIN
  • 2025-11-29 Price Changed $179,990 AcadianaMLS
  • 2025-11-10 Price Changed $179,990 GSREIN
  • 2025-09-22 Price Changed $184,990 AcadianaMLS
  • 2025-09-22 Price Changed $184,990 GSREIN
  • 2025-09-04 Price Changed $189,990 AcadianaMLS
  • 2025-09-04 Price Changed $189,990 GSREIN
  • 2025-08-20 Price Changed $192,990 AcadianaMLS
  • 2025-08-20 Price Changed $192,990 GSREIN
  • 2025-08-04 Price Changed $194,990 AcadianaMLS
  • 2025-08-04 Price Changed $194,990 GSREIN
  • 2025-07-18 Listed $199,990 AcadianaMLS
  • 2012-05-29 Sold (Public Records) $105,000 Public Records
  • 2008-05-22 Sold (Public Records) $26,000 Public Records
  • 2008-01-07 Listed $45,000 GSREIN
  • 2008-01-07 Listed $45,000 AcadianaMLS
  • 1999-03-05 Sold (Public Records) $55,000 Public Records
  • 1999-03-05 Sold (MLS) $55,000 GSREIN
  • 1999-01-12 Listed $58,500 AcadianaMLS
  • 1999-01-12 Listed $58,500 GSREIN

Property tax history

+0.5%/yr

Latest (2026): $768 · -7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…