CashFlowRE
Sign in Sign up
8531 Morrison Rd
B+ Composite 75.42
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • 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

$139,000

8531 Morrison Rd · New Orleans, LA 70127
5 bd · 2.5 ba · 1,413 sqft · SingleFamily public records · 28 Days on market
Built 1980 Est $194k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

Key facts

  • Second bathroom
  • Open floorpan
  • Ranch-style home

Tags

RANCH-STYLE HOMENEW ORLEANS RESIDENCEOPEN FLOORPANMAIN LIVING AREASSECOND BATHROOM

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 5-bed/2.5-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $604 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $137k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.1% 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; 3 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 $2,056/mo this rent would consume 61% 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 $961 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($137k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 19y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $51k; list at $139k implies a 173% 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 $136,915 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.48%
Cap rate
12.08%
Cash-on-cash
20.67%
DSCR
1.92
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$193,581
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7508 Burke Rd 0.30mi 4/1.5 (-1) 1,258 (-11%) 13mo $150,000 $119 48
7701 Edward St 0.66mi 4/2.0 (-1) 1,536 (+9%) 19mo $210,000 $137 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.4%
Equity multiple
1.41×
Total profit
$16,009
Equity at exit
$20,725
10-year hold
IRR
19.5%
Equity multiple
2.64×
Total profit
$63,746
Equity at exit
$12,018

Cash invested: $38,920 (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
5.6×

Monthly cashflow live

Estimated rent
$2,056 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$167 /mo · $2,007/yr
Insurance
$58
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$432
Net cashflow
$604

Break-even live

Break-even rent $1,292
Max offer price $139,000
Occupancy floor 66%

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
$34,750
Closing costs
$4,170
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7063 Boston Dr New Orleans, LA 4.0 2.5 1750 $1,900 $1.09 15d 1 0.35mi
7500 Symmes Ave New Orleans, LA 4.0 2.0 1400 $2,100 $1.50 23d 1 0.83mi
4828 Eastview Dr New Orleans, LA 4.0 2.0 1260 $1,675 $1.33 23d 1 1.05mi

Listing history 14 events

  1. 2026-03-10
    status Pending
  2. 2026-03-01
    status Pending 630-char remark
    Show marketing remark (630 chars)

    Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

  3. 2026-03-01
    historical Active Under Contract
    Show marketing remark (630 chars)

    Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

  4. 2026-02-25
    price $139,000 630-char remark
    Show marketing remark (630 chars)

    Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

  5. 2026-02-25
    price $139,000
    Show marketing remark (630 chars)

    Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

  6. 2026-01-31
    listed $149,000 Active
    Show marketing remark (630 chars)

    Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

  7. 2026-01-31
    listed $149,000 Active 630-char remark
    Show marketing remark (630 chars)

    Beautiful ranch-style home priced to sell. Charming New Orleans residence perfectly situated on a conveniently located thoroughfare. Steps to Maria Goretti neighborhood, community activities and park. Easy access to local dining hotspots, grocery shopping, and everyday conveniences. The kitchen/dining offers ample space with an open floorpan and workspace - opens seamlessly to the main living areas. Well-proportioned bedrooms provide comfortable and cozy access to bathrooms. Updates in 2024. Second bathroom ready to add your finishing touches. Seller highly motivated. Suitable for private owner or investor. PRICED TO MOVE!

  8. 2016-08-03
    historical
  9. 2016-07-18
    price $125,000
  10. 2016-05-01
    listed $130,000 Active
  11. 2016-05-01
    listed $125,000
  12. 2007-12-28
    soldstatus $51,000
  13. 2007-10-18
    listed $55,000
  14. 2007-10-18
    listed $55,000

ⓘ 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
$2,007 · $167/mo
Projected year-2 tax
$2,007 · $167/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 (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
$24,676
− Mortgage interest
−$7,786
− Property taxes
−$2,007
− Insurance
−$1,492
− Repairs & maintenance
−$1,974
− Management
−$1,974
− Depreciation
−$4,044
Taxable income
$5,398
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,296
After-tax cash flow
$5,952/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

+152.7% since first listed
14 events — show timeline
  • 2026-03-10 Pending GSREIN
  • 2026-03-01 Pending AcadianaMLS
  • 2026-03-01 Contingent GSREIN
  • 2026-02-25 Price Changed $139,000 AcadianaMLS
  • 2026-02-25 Price Changed $139,000 GSREIN
  • 2026-01-31 Listed $149,000 AcadianaMLS
  • 2026-01-31 Listed $149,000 GSREIN
  • 2016-08-03 Listing Removed GSREIN
  • 2016-07-18 Price Changed $125,000 GSREIN
  • 2016-05-01 Listed $130,000 GSREIN
  • 2016-05-01 Listed $125,000 AcadianaMLS
  • 2007-12-28 Sold (MLS) $51,000 GSREIN
  • 2007-10-18 Listed $55,000 GSREIN
  • 2007-10-18 Listed $55,000 AcadianaMLS

Property tax history

+0.1%/yr

Latest (2026): $2,007 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…