CashFlowRE
Sign in Sign up
7001-7003 Yorktown Dr Duplex
B Composite 70.23
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +9.8/15.0
  • 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

$203,000

7001-7003 Yorktown Dr · New Orleans, LA 70127
4 bd · 2.0 ba · 2,706 sqft · MultiFamily public records · 1 Days on market
Built 1978 Est $214k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Best Duplex deal in the city. Collect rent from one side and live almost free on the other side! Don't miss your opportunity to own this stunning two-story duplex, perfectly designed for both comfort and investment potential! Nestled in a quiet neighborhood, this property features a charming exterior with modern aesthetics and great INCOME potential. This is subject to a short sale.

Key facts

  • Two-story duplex
  • Income potential
  • Quiet neighborhood

Tags

TWO-STORY DUPLEXQUIET NEIGHBORHOODCHARMING EXTERIORINCOME POTENTIAL

Property features AI

Finance

  • Financial info: Property contains 2 total units

Exterior

  • Parking: Driveway with two parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Duplex (2 units); 2-story building
  • Construction: Brick construction; Shingle roof; Slab foundation; Built in very good condition
  • Exterior features: City lot with rectangular shape; Lot dimensions approximately 52 x 114

Interior

  • Bedrooms: Each unit has 3 bedrooms
  • Bathrooms: Each unit has 2 total bathrooms (1 full and 1 half)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Two 2-story units in very good condition; Tenant pays electricity, gas, and water

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 × 3-bed/1.5-bath units multifamily listed at $203k.

Deal economics

  • At list price, monthly cash flow is $975 ($12k/yr) — positive. Per door: $488/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $203k).
  • Cap rate 12.4% 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: 128 active listings in the ZIP; 12 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 $3,011/mo this rent would consume 89% of the median local household income ($41k/yr) (locally 2030% 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 $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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $57k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 28y 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 $80k; list at $203k implies a 154% gain — meaningful room to come down on a strong offer.

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 $203,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.48%
Cap rate
12.45%
Cash-on-cash
21.99%
DSCR
1.98
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$213,774
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7160 Bunker Hill Rd 0.16mi 5/3.0 (+1) 2,718 (+0%) 7mo $190,000 $70 77
7131 Yorktown Dr 0.12mi 5/3.0 (+1) 2,814 (+4%) 7mo $179,000 $64 73
7140 42 Boston Dr 0.14mi 5/3.0 (+1) 2,648 (-2%) 14mo $225,000 $85 69
7120 22 Bunker Hill Rd 0.13mi 5/3.0 (+1) 2,450 (-10%) 6mo $212,500 $87 64
7143 Boston Dr 0.15mi 5/3.0 (+1) 2,648 (-2%) 20mo $208,000 $79 64
7100 02 Bunker Hill Rd 0.10mi 5/3.0 (+1) 2,450 (-10%) 8mo $225,000 $92 64
8830 32 Bunker Hill Rd 0.11mi 4/3.0 2,400 (-11%) 23mo $165,000 $69 53
8921 23 Gervais St 0.60mi 5/3.0 (+1) 2,373 (-12%) 14mo $194,000 $82 31
8601 Dinkins St 0.68mi 5/3.0 (+1) 2,303 (-15%) 12mo $160,000 $69 24

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.9%
Equity multiple
1.51×
Total profit
$29,256
Equity at exit
$30,268
10-year hold
IRR
21.8%
Equity multiple
2.86×
Total profit
$105,633
Equity at exit
$17,552

Cash invested: $56,840 (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 70127

Home prices YoY
-29.2%
Active inventory
128
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$3,011 high interval (Pro) →
Mortgage (P&I)
$1,065
Tax from tax record
$188 /mo · $2,256/yr
Insurance
$85
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$632
Net cashflow
$975

Break-even live

Break-even rent $1,777
Max offer price $203,000
Occupancy floor 63%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,011

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
$50,750
Closing costs
$6,090
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7063 Boston Dr New Orleans, LA 4.0 2.5 1750 $1,900 $1.09 16d 1 0.10mi
6910 Bunker Hill Rd New Orleans, LA 3.0 2.5 1785 $1,400 $0.78 20d 1 0.10mi
6951 Salem Dr New Orleans, LA 3.0 2.5 1900 $1,875 $0.99 23d 1 0.13mi
6972 Bundy Rd New Orleans, LA 3.0 2.5 2048 $1,500 $0.73 23d 1 0.16mi
7202 Salem Dr New Orleans, LA 3.0 2.5 1995 $1,750 $0.88 23d 1 0.21mi
7201 Salem Dr New Orleans, LA 3.0 2.5 1764 $1,650 $0.94 23d 1 0.22mi
7401 Scottsdale Dr New Orleans, LA 3.0 2.5 2100 $2,000 $0.95 23d 1 0.43mi
8936 Curran Blvd New Orleans, LA 3.0 2.0 2050 $1,575 $0.77 21d 1 0.54mi
7608 Laine Ave New Orleans, LA 3.0 2.5 2060 $1,950 $0.95 23d 1 0.73mi
5611 Rickert Dr New Orleans, LA 3.0 2.5 2155 $2,900 $1.35 43d 1 0.92mi
10951 Roger Dr Unit B New Orleans, LA 3.0 2.5 2048 $1,850 $0.90 23d 1 1.25mi
5000 Cardenas Dr New Orleans, LA 3.0 2.0 1800 $1,920 $1.07 23d 1 1.47mi

Listing history 24 events

  1. 2026-04-10
    status Pending 385-char remark
    Show marketing remark (385 chars)

    Best Duplex deal in the city. Collect rent from one side and live almost free on the other side! Don't miss your opportunity to own this stunning two-story duplex, perfectly designed for both comfort and investment potential! Nestled in a quiet neighborhood, this property features a charming exterior with modern aesthetics and great INCOME potential. This is subject to a short sale.

  2. 2026-04-10
    status Pending
    Show marketing remark (385 chars)

    Best Duplex deal in the city. Collect rent from one side and live almost free on the other side! Don't miss your opportunity to own this stunning two-story duplex, perfectly designed for both comfort and investment potential! Nestled in a quiet neighborhood, this property features a charming exterior with modern aesthetics and great INCOME potential. This is subject to a short sale.

  3. 2026-04-06
    listed $203,000 Active 385-char remark
    Show marketing remark (385 chars)

    Best Duplex deal in the city. Collect rent from one side and live almost free on the other side! Don't miss your opportunity to own this stunning two-story duplex, perfectly designed for both comfort and investment potential! Nestled in a quiet neighborhood, this property features a charming exterior with modern aesthetics and great INCOME potential. This is subject to a short sale.

  4. 2026-04-06
    listed $203,000 Active
    Show marketing remark (385 chars)

    Best Duplex deal in the city. Collect rent from one side and live almost free on the other side! Don't miss your opportunity to own this stunning two-story duplex, perfectly designed for both comfort and investment potential! Nestled in a quiet neighborhood, this property features a charming exterior with modern aesthetics and great INCOME potential. This is subject to a short sale.

  5. 2026-03-05
    status Pending
  6. 2026-02-10
    price $175,000
  7. 2026-02-10
    price $175,000
  8. 2026-01-12
    price $215,000
  9. 2026-01-12
    price $215,000
  10. 2025-11-12
    price $218,500
  11. 2025-11-11
    price $218,500
  12. 2025-10-10
    price $220,000
  13. 2025-10-10
    price $220,000
  14. 2025-09-20
    price $225,000
  15. 2025-09-20
    price $225,000
  16. 2025-08-14
    listed $230,000 Active
  17. 2025-05-09
    listed $220,000 Active
  18. 2025-03-24
    listed $245,000 Active
  19. 2022-10-24
    listed $199,999
  20. 1998-12-18
    soldstatus $79,900
  21. 1998-12-18
    soldstatus $79,000
  22. 1998-06-04
    listed $79,900
  23. 1998-06-04
    listed $79,900
  24. 1997-04-10
    soldstatus $42,000

ⓘ 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
$2,256 · $188/mo
Projected year-2 tax
$2,256 · $188/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 9/10 Extreme 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
$36,132
− Mortgage interest
−$11,371
− Property taxes
−$2,256
− Insurance
−$1,812
− Repairs & maintenance
−$2,891
− Management
−$2,891
− Depreciation
−$5,905
Taxable income
$9,006
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,161
After-tax cash flow
$9,540/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)
23,107
Household income
$40,765
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2030.0

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 (91%)
Race & ethnicity
Black 91% Hispanic / Latino 4% Two or more races 4% White 2%
Common ancestry
Lithuanian 1% Hispanic 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 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
▼ -72.43%
Current HPI
175.4465
Rent YoY
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

+383.3% since first listed
24 events — show timeline
  • 2026-04-10 Pending AcadianaMLS
  • 2026-04-10 Pending GSREIN
  • 2026-04-06 Listed $203,000 GSREIN
  • 2026-04-06 Listed $203,000 AcadianaMLS
  • 2026-03-05 Pending AcadianaMLS
  • 2026-02-10 Price Changed $175,000 AcadianaMLS
  • 2026-02-10 Price Changed $175,000 GSREIN
  • 2026-01-12 Price Changed $215,000 AcadianaMLS
  • 2026-01-12 Price Changed $215,000 GSREIN
  • 2025-11-12 Price Changed $218,500 AcadianaMLS
  • 2025-11-11 Price Changed $218,500 GSREIN
  • 2025-10-10 Price Changed $220,000 AcadianaMLS
  • 2025-10-10 Price Changed $220,000 GSREIN
  • 2025-09-20 Price Changed $225,000 AcadianaMLS
  • 2025-09-20 Price Changed $225,000 GSREIN
  • 2025-08-14 Listed $230,000 AcadianaMLS
  • 2025-05-09 Listed $220,000 AcadianaMLS
  • 2025-03-24 Listed $245,000 AcadianaMLS
  • 2022-10-24 Listed $199,999 AcadianaMLS
  • 1998-12-18 Sold (Public Records) $79,000 Public Records
  • 1998-12-18 Sold (MLS) $79,900 GSREIN
  • 1998-06-04 Listed $79,900 GSREIN
  • 1998-06-04 Listed $79,900 AcadianaMLS
  • 1997-04-10 Sold (Public Records) $42,000 Public Records

Property tax history

+10.9%/yr

Latest (2026): $2,256 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…