CashFlowRE
Sign in Sign up
5723 Pauline Dr
B- Composite 68.07
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
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$60,000

5723 Pauline Dr · New Orleans, LA 70126
3 bd · 2.0 ba · 1,320 sqft · SingleFamily public records · 335 Days on market
Built 1953 $45/sqft · 78% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors and flippers! This 3-bedroom, 1.5-bath home in Gentilly Woods is a prime renovation opportunity. The property was flooded during Hurricane Ida and has been partially gutted. It will require foundation repairs and a full interior rehab -- but the new roof has already been installed, saving you a major upfront expense. SQ FT ESTIMATED, NOT GUARANTEED. SOLD AS IS WITH WAIVER OF REDHIBITION. Located in a x Flood zone Sitting on an oversized lot with a covered carport, this home has great bones and strong upside potential. Whether you're looking to flip or hold as a rental, this property offers plenty of value-add potential in a well-established and improving neighborhood. Sold as-is. Seller will make no repairs. Bring your crew and vision -- this one won't last!

Key facts

  • Partially gutted
  • Full interior rehab
  • Foundation repairs

Tags

RENOVATION OPPORTUNITYPARTIALLY GUTTEDFOUNDATION REPAIRSFULL INTERIOR REHABNEW ROOFOVERSIZED LOT

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 $60k.

Deal economics

  • At list price, monthly cash flow is $847 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.6% 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 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 $1,758/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 $415 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 335 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y 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 $15k; list at $60k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; flood insurance adds $66/mo; built in 1953 — 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 $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 335 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
2.93%
Cap rate
24.57%
Cash-on-cash
65.28%
DSCR
3.90
GRM
2.8

CMA / ARV

ARV (median comp)
$204,833
List price
$60,000
Delta
-70.71%
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
6309 Debore Dr 0.34mi 3/2.0 1,401 (+6%) 13mo $240,000 $171 63
4309 Dreux Ave 0.61mi 3/2.0 1,348 (+2%) 7mo $207,000 $154 62
5061 Stephen Girard Ave 0.75mi 3/2.0 1,390 (+5%) 5mo $87,500 $63 52
4318 Mendez St 0.47mi 3/2.0 1,508 (+14%) 3mo $60,000 $40 52
5817 Providence Pl 0.68mi 3/2.0 1,225 (-7%) 6mo $235,900 $193 52
4008 Prentiss Ave 0.63mi 3/1.0 1,225 (-7%) 4mo $114,000 $93 51
4842 Pauline Dr 0.61mi 3/2.0 1,236 (-6%) 12mo $223,500 $181 51
4978 Kendall Dr 0.69mi 3/2.0 1,450 (+10%) 1mo $205,000 $141 50
7111 Downman Rd 0.71mi 3/1.0 1,250 (-5%) 12mo $45,000 $36 44
4856 Desire Dr 0.66mi 4/1.5 (+1) 1,412 (+7%) 13mo $70,000 $50 40
4033 Odin St 0.59mi 3/2.0 1,124 (-15%) 10mo $200,000 $178 39
5177 Montegut Dr 0.63mi 4/2.0 (+1) 1,496 (+13%) 9mo $85,000 $57 36

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
55.6%
Equity multiple
3.33×
Total profit
$39,207
Equity at exit
$8,946
10-year hold
IRR
59.4%
Equity multiple
6.01×
Total profit
$84,160
Equity at exit
$5,188

Cash invested: $16,800 (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
2.8×

Monthly cashflow live

Estimated rent
$1,758 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$135 /mo · $1,622/yr
Insurance
$25
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$847

Break-even live

Break-even rent $685
Max offer price $60,000
Occupancy floor 47%

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
$15,000
Closing costs
$1,800
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
5747 Pauline Dr New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 12d 1 0.07mi
5925 Pauline Dr New Orleans, LA 3.0 2.0 1566 $2,325 $1.48 16d 1 0.18mi
4722 Mithra St New Orleans, LA 3.0 1.5 1295 $1,600 $1.24 24d 1 0.33mi
5550 Press Dr New Orleans, LA 3.0 2.0 1640 $2,000 $1.22 16d 1 0.57mi
7404 Sussex Pl New Orleans, LA 2.0 1.5 1400 $1,450 $1.04 3d 1 0.68mi
5704 Count Ln New Orleans, LA 3.0 1.5 1572 $1,700 $1.08 24d 1 0.76mi
7702 Belcrest Pl New Orleans, LA 3.0 1.5 1150 $1,650 $1.43 24d 1 0.78mi
7611 Mayfair Pl New Orleans, LA 2.0 1.5 1440 $1,450 $1.01 3d 1 0.79mi
7621 Alabama St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 0.86mi
4211 Downman Rd New Orleans, LA 2.0 1.0 900 $1,250 $1.39 24d 1 0.91mi
5905 Lafaye St New Orleans, LA 3.0 1.0 911 $1,700 $1.87 24d 1 0.91mi
5920 Boeing St New Orleans, LA 3.0 1.5 1340 $1,400 $1.04 24d 1 0.92mi
6530 Peoples Ave New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 24d 1 0.96mi
4722 Shalimar Dr New Orleans, LA 3.0 2.0 1157 $1,400 $1.21 24d 1 0.98mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 12d 1 0.98mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 44d 1 0.98mi
7918 W Laverne St New Orleans, LA 3.0 2.0 1166 $1,750 $1.50 24d 1 0.99mi
4441 Cessna Ct New Orleans, LA 3.0 1.5 1400 $1,600 $1.14 24d 1 1.00mi
6027 Wales St New Orleans, LA 3.0 1.0 1146 $1,550 $1.35 24d 1 1.02mi
6025 Wales St New Orleans, LA 3.0 1.0 1147 $1,550 $1.35 24d 1 1.02mi
8003 W Laverne St Unit 8003 New Orleans, LA 2.0 1.5 1000 $1,275 $1.27 24d 1 1.03mi
4409 Skyview Dr New Orleans, LA 4.0 2.5 1560 $1,700 $1.09 16d 1 1.04mi
6030 Kuebel Dr New Orleans, LA 3.0 2.0 1100 $1,600 $1.45 24d 1 1.05mi
6032 Kuebel Dr New Orleans, LA 3.0 2.0 1100 $1,600 $1.45 24d 1 1.05mi
4522 Shalimar Dr New Orleans, LA 3.0 2.0 1350 $1,850 $1.37 24d 1 1.05mi
4527 Shalimar Dr New Orleans, LA 3.0 1.5 1174 $1,550 $1.32 24d 1 1.07mi
6036 Franklin Ave New Orleans, LA 2.0 1.0 898 $1,200 $1.34 17d 1 1.09mi
4936 Baccich St New Orleans, LA 3.0 1.0 1053 $1,700 $1.61 24d 1 1.10mi
4681 Eastern St New Orleans, LA 2.0 1.0 1100 $1,400 $1.27 16d 1 1.16mi
4767 Lafaye St New Orleans, LA 3.0 2.0 1469 $2,000 $1.36 24d 1 1.18mi
4819 21 Francis Dr New Orleans, LA 3.0 1.0 1272 $1,880 $1.48 3d 1 1.19mi
4745 Francis Dr New Orleans, LA 3.0 2.0 1311 $1,550 $1.18 16d 1 1.19mi
2512 Mexico St New Orleans, LA 3.0 2.0 975 $1,550 $1.59 24d 1 1.21mi
2458 Athis St New Orleans, LA 4.0 2.0 1530 $2,200 $1.44 24d 1 1.22mi
5172 Venus St Unit 5172 New Orleans, LA 3.0 2.5 1864 $2,450 $1.31 24d 1 1.23mi
6222 Arts St Unit 6226 New Orleans, LA 2.0 1.5 1120 $1,250 $1.12 24d 1 1.24mi
2701 03 Frankfort St New Orleans, LA 3.0 1.0 1100 $1,850 $1.68 24d 1 1.28mi
5925 Saint Roch Ave New Orleans, LA 2.0 1.0 1000 $1,550 $1.55 17d 1 1.31mi
4718 Reynes St New Orleans, LA 2.0 1.5 890 $1,475 $1.66 24d 1 1.34mi
6628 Harbourview Dr New Orleans, LA 3.0 2.5 1520 $1,700 $1.12 3d 1 1.36mi

Listing history 22 events

  1. 2026-06-18
    days on market $60,000 Active 335 DOM
  2. 2026-06-17
    days on market $60,000 Active 334 DOM
  3. 2026-06-16
    days on market $60,000 Active 333 DOM
  4. 2026-06-15
    days on market $60,000 Active 332 DOM
  5. 2026-06-13
    days on market $60,000 Active 330 DOM
  6. 2026-06-10
    days on market $60,000 Active 327 DOM
  7. 2026-06-09
    days on market $60,000 Active 326 DOM
  8. 2026-06-08
    days on market $60,000 Active 325 DOM
  9. 2026-06-07
    days on market $60,000 Active 324 DOM
  10. 2026-06-05
    days on market $60,000 Active 321 DOM
  11. 2026-06-03
    days on market $60,000 Active 320 DOM
  12. 2026-06-02
    days on market $60,000 Active 319 DOM
  13. 2026-06-01
    days on market $60,000 Active 318 DOM
  14. 2026-05-31
    days on market $60,000 Active 317 DOM
  15. 2025-07-18
    listed $60,000 Active 790-char remark
    Show marketing remark (807 chars)

    Calling all investors and flippers! This 3-bedroom, 1.5-bath home in Gentilly Woods is a prime renovation opportunity. The property was flooded during Hurricane Ida and has been partially gutted. It will require foundation repairs and a full interior rehab — but the new roof has already been installed, saving you a major upfront expense. SQ FT ESTIMATED, NOT GUARANTEED. SOLD AS IS WITH WAIVER OF REDHIBITION. Located in a x Flood zone Sitting on an oversized lot with a covered carport, this home has great bones and strong upside potential. Whether you're looking to flip or hold as a rental, this property offers plenty of value-add potential in a well-established and improving neighborhood. Sold as-is. Seller will make no repairs. Bring your crew and vision — this one won’t last!

  16. 2025-07-18
    listed $60,000 Active 807-char remark
    Show marketing remark (807 chars)

    Calling all investors and flippers! This 3-bedroom, 1.5-bath home in Gentilly Woods is a prime renovation opportunity. The property was flooded during Hurricane Ida and has been partially gutted. It will require foundation repairs and a full interior rehab — but the new roof has already been installed, saving you a major upfront expense. SQ FT ESTIMATED, NOT GUARANTEED. SOLD AS IS WITH WAIVER OF REDHIBITION. Located in a x Flood zone Sitting on an oversized lot with a covered carport, this home has great bones and strong upside potential. Whether you're looking to flip or hold as a rental, this property offers plenty of value-add potential in a well-established and improving neighborhood. Sold as-is. Seller will make no repairs. Bring your crew and vision — this one won’t last!

  17. 2009-05-19
    soldstatus $15,000
  18. 2009-05-08
    soldstatus $15,000
  19. 2009-04-28
    listed $25,000
  20. 2009-04-28
    listed $25,000
  21. 2008-01-04
    listed $25,000
  22. 2008-01-04
    listed $25,000

ⓘ 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
$1,622 · $135/mo
Projected year-2 tax
$1,622 · $135/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
$21,095
− Mortgage interest
−$3,361
− Property taxes
−$1,622
− Insurance
−$1,098
− Repairs & maintenance
−$1,688
− Management
−$1,688
− Depreciation
−$1,745
Taxable income
$9,894
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,375
After-tax cash flow
$7,795/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

+140.0% since first listed
8 events — show timeline
  • 2025-07-18 Listed $60,000 GSREIN
  • 2025-07-18 Listed $60,000 AcadianaMLS
  • 2009-05-19 Sold (Public Records) $15,000 Public Records
  • 2009-05-08 Sold (MLS) $15,000 GSREIN
  • 2009-04-28 Listed $25,000 GSREIN
  • 2009-04-28 Listed $25,000 AcadianaMLS
  • 2008-01-04 Listed $25,000 GSREIN
  • 2008-01-04 Listed $25,000 AcadianaMLS

Property tax history

-0.0%/yr

Latest (2026): $1,622 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…