CashFlowRE
Sign in Sign up
6100 Stratford Pl
B- Composite 65.82
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
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Rent growth +0.2/5.0
  • Appreciation +0.0/10.0

$65,000

6100 Stratford Pl · New Orleans, LA 70131
3 bd · 2.0 ba · 1,185 sqft · SingleFamily public records · 1 Days on market
Built 1960

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CASH ONLY! Solid home in need of overhaul in demand area. 3 bedrooms 1.5 baths, X flood zone.

Key facts

  • Parking
  • Built 1960

Property features AI

Exterior

  • Parking: Covered parking
  • Utilities: Public water; Public sewer; Electric service (standard)
  • Home design: Single-story; Average condition
  • Construction: Brick and wood siding construction; Asphalt shingle roof; Slab foundation
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 67 x 120

Interior

  • Kitchen: Oven; Range
  • Bedrooms: 3 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating
  • Interior features: Accessible features present

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 $65k.

Deal economics

  • At list price, monthly cash flow is $732 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Cap rate 21.0% 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 falling (-9.2%/yr); 274 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 30% of the median local income ($62k/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 $449 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $50k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $65,000

Questions for the listing agent

  1. Built in 1960 — 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
2.43%
Cap rate
21.03%
Cash-on-cash
52.63%
DSCR
3.34
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$157,605
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6131 Stratford Pl 0.04mi 3/2.0 1,208 (+2%) 16mo $175,000 $145 81
3211 Sullen Pl 0.57mi 3/1.5 1,153 (-3%) 3mo $159,900 $139 65
3300 Mansfield Ave 0.68mi 3/2.0 1,200 (+1%) 7mo $129,900 $108 60
3540 Preston Pl 0.49mi 3/1.5 1,100 (-7%) 9mo $130,000 $118 56
7054 Tullis Dr 0.72mi 3/2.0 1,290 (+9%) 4mo $75,000 $58 48
2941 Kent St 0.68mi 3/2.0 1,350 (+14%) 2mo $180,000 $133 43
3500 Pittari Pl 0.69mi 3/1.0 1,286 (+8%) 20mo $90,000 $70 33
3651 Tasha Pl 0.67mi 3/2.0 1,350 (+14%) 16mo $186,345 $138 32
217 Rhodes Ave 0.59mi 3/1.0 1,030 (-13%) 18mo $160,000 $155 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
42.1%
Equity multiple
2.73×
Total profit
$31,515
Equity at exit
$9,692
10-year hold
IRR
46.8%
Equity multiple
4.84×
Total profit
$69,841
Equity at exit
$5,620

Cash invested: $18,200 (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 70131

Home prices YoY
-12.0%
Rents YoY
-9.2%
Active inventory
274
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,579 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$732

Break-even live

Break-even rent $653
Max offer price $65,000
Occupancy floor 49%

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
$16,250
Closing costs
$1,950
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6121 Stratford Pl New Orleans, LA 3.0 2.0 1225 $1,800 $1.47 16d 1 0.05mi
4254 Maple Leaf Dr New Orleans, LA 1.0–3.0 1.0–2.5 1354 $1,687 $1.25 1d 8 0.17mi
4020 Sullen Pl New Orleans, LA 4.0 2.5 1280 $1,400 $1.09 3d 1 0.23mi
5997 Tullis Dr Unit B New Orleans, LA 3.0 2.0 1003 $1,250 $1.25 14d 1 0.50mi
5997 Tullis Dr Unit B New Orleans, LA 3.0 2.0 1003 $1,250 $1.25 23d 1 0.50mi
5987 Tullis Dr New Orleans, LA 2.0 1.5 1179 $1,150 $0.98 17d 1 0.50mi
5987 Tullis Dr New Orleans, LA 2.0 1.5 1179 $1,100 $0.93 3d 1 0.50mi
5400 Lacour Monique St New Orleans, LA 2.0 1.0 750 $1,650 $2.20 3d 1 0.56mi
4479 Woodland Dr Unit A New Orleans, LA 2.0 2.5 1300 $1,500 $1.15 23d 1 0.56mi
5797 Tullis Dr New Orleans, LA 3.0 1.5 1240 $1,600 $1.29 23d 1 0.68mi
5000 Woodland Dr New Orleans, LA 2.0 1.0–2.5 943 $1,457 $1.55 23d 1 0.75mi
3531 Adrian St New Orleans, LA 3.0 2.0 1292 $1,895 $1.47 16d 1 0.83mi
130 Cypress Grove Ct #92 New Orleans, LA 2.0 1.5 1381 $1,550 $1.12 16d 1 0.90mi
3151 Plymouth Pl New Orleans, LA 3.0 1.0 1470 $1,700 $1.16 23d 1 0.92mi
5501 Tullis Dr New Orleans, LA 1.0–2.0 1.0–2.0 792 $1,575 $1.99 23d 1 0.97mi
3320 Kabel Dr Unit C New Orleans, LA 3.0 2.0 999 $1,100 $1.10 3d 1 1.18mi
3362 Kabel Dr New Orleans, LA 3.0 2.0 1000 $1,250 $1.25 23d 1 1.19mi
3252 Kabel Dr New Orleans, LA 2.0 1.5 1080 $1,300 $1.20 20d 1 1.20mi
601 Huntlee Dr New Orleans, LA 3.0 1.0 874 $1,450 $1.66 23d 1 1.22mi
3317 Kabel Dr New Orleans, LA 2.0 1.5 975 $1,350 $1.38 23d 1 1.23mi
3315 Kabel Dr New Orleans, LA 2.0 1.5 975 $1,350 $1.38 23d 1 1.23mi
3307 Kabel Dr New Orleans, LA 2.0 1.5 1000 $1,250 $1.25 3d 1 1.24mi

Listing history 2 events

  1. 2026-06-17
    remarks 94-char remark
  2. 2026-06-17
    listed $65,000 Active 1 DOM

ⓘ 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 · 60% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 2/10 Low 2 unhealthy d/yr today · 2 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
$18,949
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$1,122
− Repairs & maintenance
−$1,516
− Management
−$1,516
− Depreciation
−$1,891
Taxable income
$8,288
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,989
After-tax cash flow
$6,793/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)
25,151
Household income
$62,389
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
707.0

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 0.57)
Race & ethnicity
Black 62% White 20% Hispanic / Latino 11% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Dominican 2%
Common ancestry
Lithuanian 4% Hispanic 1%
Foreign-born
8% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 9% Vietnamese 2% 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
▼ -28.08%
Current HPI
206.7552
Rent YoY
▼ -9.23%
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

+30.0% since first listed
3 events — show timeline
  • 2026-06-16 Listed $65,000 AcadianaMLS
  • 2026-06-16 Listed $65,000 GSREIN
  • 1994-01-18 Sold (Public Records) $50,000 Public Records

Property tax history

-19.2%/yr

Latest (2026): $75 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…