CashFlowRE
Sign in Sign up
1323 Lizardi St
B- Composite 67.41
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$127,000

1323 Lizardi St · New Orleans, LA 70117
3 bd · 2.0 ba · 882 sqft · SingleFamily public records · 115 Days on market
Built 2009 4,787 sqft lot $144/sqft · at area comps Est $159k · 20% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in the heart of the Lower Ninth Ward! This 3-bedroom, 2-bath fixer-upper offers an open floor plan and neutral paint throughout, providing the perfect canvas to make it your own. Whether you're looking for your next home or a smart investment property, this one has strong potential. Conveniently located near shopping centers, parks, and just minutes from the heart of New Orleans. Priced attractively at $137,000 and sold as-is. Don't miss this chance to bring your vision to life!

Key facts

  • Open floor plan
  • Near parks
  • 4,787 sq ft lot

Tags

OPEN FLOOR PLANNEAR SHOPPING CENTERSNEAR PARKS

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 $127k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $127k).
  • Recommended offer: $116k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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 rising (+2.5%/yr); 581 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 39% of the median local income ($46k/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 $878 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 115 days — a 9% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (7%) 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.
  • 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 $115,570 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
9.19%
Cash-on-cash
10.34%
DSCR
1.46
GRM
7.1

CMA / ARV

ARV (median comp)
$158,820
List price
$127,000
Delta
-20.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5412 Marais St 0.18mi 3/1.0 900 (+2%) 14mo $131,500 $146 72
1835 Andry St 0.41mi 3/2.0 918 (+4%) 20mo $125,000 $136 57
622 Lizardi St 0.50mi 3/1.0 926 (+5%) 9mo $140,000 $151 56
5859 N Claiborne Ave 0.48mi 3/2.0 903 (+2%) 22mo $55,000 $61 56

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 · 2.49% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-5,995
Equity at exit
$18,936
10-year hold
IRR
4.6%
Equity multiple
1.33×
Total profit
$11,612
Equity at exit
$10,981

Cash invested: $35,560 (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 70117

Rents YoY
2.5%
Active inventory
581
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,499 high interval (Pro) →
Mortgage (P&I)
$666
Tax est. 1.5%
$159 /mo · $1,905/yr
Insurance
$53
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$240

Break-even live

Break-even rent $1,195
Max offer price $127,000
Occupancy floor 79%

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
$31,750
Closing costs
$3,810
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
1422 Andry St New Orleans, LA 3.0 2.0 1100 $1,400 $1.27 3d 1 0.09mi
1449 Andry St New Orleans, LA 2.0 1.0 833 $1,300 $1.56 23d 1 0.13mi
18 Saint Claude Ct New Orleans, LA 3.0 1.0 864 $1,200 $1.39 11d 1 0.29mi
1137 Deslonde St New Orleans, LA 2.0 1.0 1017 $1,500 $1.47 23d 1 0.30mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.34mi
1301 Lamanche St New Orleans, LA 3.0 2.0 1090 $1,600 $1.47 3d 1 0.34mi
918 Forstall St New Orleans, LA 2.0 1.0 800 $2,290 $2.86 23d 1 0.35mi
920 Forstall St New Orleans, LA 2.0 1.0 800 $1,600 $2.00 23d 1 0.35mi
1304 Jourdan Ave New Orleans, LA 2.0 2.0 890 $959 $1.08 16d 6 0.35mi
5109 Burgundy St New Orleans, LA 2.0 1.0 1122 $1,474 $1.31 17d 1 0.36mi
1835 Andry St New Orleans, LA 3.0 2.0 918 $1,800 $1.96 23d 1 0.38mi
1810 Fats Domino Ave New Orleans, LA 2.0 2.0 975 $916 $0.94 23d 1 0.41mi
816 Forstall St New Orleans, LA 3.0 1.0 850 $1,600 $1.88 23d 1 0.42mi
4824 N Rampart St New Orleans, LA 2.0 1.0 606 $1,450 $2.39 23d 1 0.42mi
4824 N Rampart St New Orleans, LA 2.0 1.0 606 $1,450 $2.39 3d 1 0.42mi
4826 N Rampart St Unit 4826 New Orleans, LA 2.0 1.0 850 $1,200 $1.41 23d 1 0.42mi
5805 Saint Claude Ave New Orleans, LA 2.0 1.0 800 $1,200 $1.50 23d 1 0.42mi
924 Deslonde St Unit B New Orleans, LA 2.0 1.0 658 $1,250 $1.90 23d 1 0.43mi
5900 N Derbigny St Unit 1 New Orleans, LA 3.0 2.0 1000 $1,950 $1.95 3d 1 0.52mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $12,000 $17.78 43d 1 0.52mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $1,200 $1.78 3d 1 0.52mi
1030 Gordon St New Orleans, LA 2.0 1.0 675 $1,200 $1.78 3d 1 0.52mi
6002 Saint Claude Ave New Orleans, LA 2.0 2.0 965 $1,275 $1.32 21d 1 0.53mi
4801 Dauphine St Unit B New Orleans, LA 2.0 1.0 875 $1,100 $1.26 23d 1 0.53mi
5317 N Galvez St New Orleans, LA 2.0 1.0 796 $1,275 $1.60 3d 1 0.55mi
5434 Chartres St New Orleans, LA 2.0 1.0 800 $1,150 $1.44 23d 1 0.60mi
4545 Urquhart St Unit B New Orleans, LA 2.0 1.0 700 $1,150 $1.64 23d 1 0.61mi
6038 N Rampart St New Orleans, LA 3.0 2.0 1080 $1,795 $1.66 23d 1 0.61mi
4543 Urquhart St Unit B New Orleans, LA 2.0 1.0 700 $1,150 $1.64 11d 1 0.61mi
6019 Royal St New Orleans, LA 2.0 1.0 790 $1,200 $1.52 23d 1 0.68mi
1334 Tricou St New Orleans, LA 2.0 1.0 1117 $1,500 $1.34 21d 1 0.69mi
924 Kentucky St New Orleans, LA 2.0 1.0 1102 $1,700 $1.54 3d 1 0.75mi
1420 Delery St New Orleans, LA 2.0 1.0 900 $1,250 $1.39 11d 1 0.76mi
4318 N Rampart St New Orleans, LA 2.0 1.0 750 $1,100 $1.47 23d 1 0.82mi
1319 France St New Orleans, LA 2.0 1.0 923 $975 $1.06 21d 1 0.84mi
716 Delery St Unit 716 New Orleans, LA 2.0 1.0 900 $1,200 $1.33 23d 1 0.85mi
4222 N Johnson St New Orleans, LA 3.0 2.0 1100 $1,895 $1.72 23d 1 0.92mi
1015 Government St Unit 11 Arabi, LA 2.0 1.0 720 $999 $1.39 43d 1 0.92mi
1333 Angela Ave Arabi, LA 3.0 2.0 1090 $1,850 $1.70 2d 1 0.94mi
4217 N Johnson St New Orleans, LA 3.0 2.0 904 $1,650 $1.83 23d 1 0.94mi

Listing history 18 events

  1. 2026-06-18
    days on market $127,000 Active 115 DOM
  2. 2026-06-17
    days on market $127,000 Active 114 DOM
  3. 2026-06-16
    days on market $127,000 Active 113 DOM
  4. 2026-06-15
    days on market $127,000 Active 112 DOM
  5. 2026-06-13
    days on market $127,000 Active 110 DOM
  6. 2026-06-10
    days on market $127,000 Active 107 DOM
  7. 2026-06-09
    days on market $127,000 Active 106 DOM
  8. 2026-06-08
    days on market $127,000 Active 105 DOM
  9. 2026-06-07
    days on market $127,000 Active 104 DOM
  10. 2026-06-05
    days on market $127,000 Active 101 DOM
  11. 2026-06-03
    days on market $127,000 Active 100 DOM
  12. 2026-06-02
    days on market $127,000 Active 99 DOM
  13. 2026-06-01
    days on market $127,000 Active 98 DOM
  14. 2026-05-31
    days on market $127,000 Active 97 DOM
  15. 2026-04-06
    price $127,000 501-char remark
    Show marketing remark (513 chars)

    Great opportunity in the heart of the Lower Ninth Ward! This 3-bedroom, 2-bath fixer-upper offers an open floor plan and neutral paint throughout, providing the perfect canvas to make it your own. Whether you’re looking for your next home or a smart investment property, this one has strong potential. Conveniently located near shopping centers, parks, and just minutes from the heart of New Orleans. Priced attractively at $137,000 and sold as-is. Don’t miss this chance to bring your vision to life!

  16. 2026-04-06
    price $127,000 513-char remark
    Show marketing remark (513 chars)

    Great opportunity in the heart of the Lower Ninth Ward! This 3-bedroom, 2-bath fixer-upper offers an open floor plan and neutral paint throughout, providing the perfect canvas to make it your own. Whether you’re looking for your next home or a smart investment property, this one has strong potential. Conveniently located near shopping centers, parks, and just minutes from the heart of New Orleans. Priced attractively at $137,000 and sold as-is. Don’t miss this chance to bring your vision to life!

  17. 2026-02-23
    listed $137,000 Active 501-char remark
    Show marketing remark (513 chars)

    Great opportunity in the heart of the Lower Ninth Ward! This 3-bedroom, 2-bath fixer-upper offers an open floor plan and neutral paint throughout, providing the perfect canvas to make it your own. Whether you’re looking for your next home or a smart investment property, this one has strong potential. Conveniently located near shopping centers, parks, and just minutes from the heart of New Orleans. Priced attractively at $137,000 and sold as-is. Don’t miss this chance to bring your vision to life!

  18. 2026-02-23
    listed $137,000 Active 513-char remark
    Show marketing remark (513 chars)

    Great opportunity in the heart of the Lower Ninth Ward! This 3-bedroom, 2-bath fixer-upper offers an open floor plan and neutral paint throughout, providing the perfect canvas to make it your own. Whether you’re looking for your next home or a smart investment property, this one has strong potential. Conveniently located near shopping centers, parks, and just minutes from the heart of New Orleans. Priced attractively at $137,000 and sold as-is. Don’t miss this chance to bring your vision to life!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥108°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
$17,987
− Mortgage interest
−$7,114
− Property taxes
−$1,905
− Insurance
−$1,432
− Repairs & maintenance
−$1,439
− Management
−$1,439
− Depreciation
−$3,695
Taxable income
$963
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$231
After-tax cash flow
$2,649/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)
25,652
Household income
$45,764
Rent vs Own
47.8% rent · 52.2% own
Severe rent burden
1988.0

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
Majority Black (60%)
Race & ethnicity
Black 60% White 30% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 5% Italian 1% Romanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% French/Haitian/Cajun 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
▼ -177.22%
Current HPI
184.6061
Rent YoY
▲ 2.49%
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

-7.3% since first listed
4 events — show timeline
  • 2026-04-06 Price Changed $127,000 AcadianaMLS
  • 2026-04-06 Price Changed $127,000 GSREIN
  • 2026-02-23 Listed $137,000 GSREIN
  • 2026-02-23 Listed $137,000 AcadianaMLS

Property tax history

-14.2%/yr

Latest (2026): $156 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…