CashFlowRE
Sign in Sign up
217 N Miro St
C+ Composite 60.41
Why this score? — see what drove the C+ 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 +22.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.8/10.0
  • 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

$185,000

217 N Miro St · New Orleans, LA 70119
3 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 72 Days on market
Built 1930 4,321 sqft lot $162/sqft · 36% below area Est $291k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Original New Orleans shotgun on a generously sized lot offering strong upside for investors or homeowners with vision. This 2-bedroom, 1-bath property features classic architectural charm and a functional layout, ready for updates and customization. Ideal as a fixer-upper or income-producing rental, with ample outdoor space for expansion, landscaping, or added amenities. Great opportunity to restore a piece of New Orleans character while building equity or generating cash flow.

Key facts

  • Ample outdoor space
  • Generously sized lot
  • Functional layout

Tags

GENEROUSLY SIZED LOTCLASSIC ARCHITECTURAL CHARMFUNCTIONAL LAYOUTAMPLE OUTDOOR SPACEPIECE OF NEW ORLEANS CHARACTER

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/1.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $229 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $174k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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 soft (-0.2%/yr); 381 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,993/mo this rent would consume 45% of the median local household income ($53k/yr) (locally 3381% 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.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 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 $42k; list at $185k implies a 346% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1930 — 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.08%
Cap rate
8.21%
Cash-on-cash
6.84%
DSCR
1.30
GRM
7.7

CMA / ARV

ARV (median comp)
$290,654
List price
$185,000
Delta
-36.35%
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
326 N Tonti St 0.09mi 3/2.0 1,137 (-0%) 3mo $262,500 $231 88
2512 Saint Ann St 0.40mi 3/1.0 1,153 (+1%) 3mo $110,000 $95 77
223 S Rocheblave St 0.26mi 2/2.0 (-1) 1,100 (-4%) 2mo $295,000 $268 71
2715 Palmyra St 0.42mi 2/1.0 (-1) 1,095 (-4%) 5mo $180,000 $164 65
2525 Banks St 0.36mi 2/1.0 (-1) 1,235 (+8%) 6mo $157,500 $128 59
3023 Iberville St 0.57mi 3/2.0 1,204 (+6%) 2mo $295,000 $245 58
1022 N Derbigny St 0.67mi 2/2.0 (-1) 1,169 (+2%) 0mo $232,500 $199 55
1715 Ursulines Ave 0.73mi 2/1.0 (-1) 1,172 (+3%) 6mo $240,000 $205 52
820 N Prieur St 0.48mi 2/2.0 (-1) 1,279 (+12%) 5mo $254,000 $199 44
412 S Gayoso St 0.65mi 3/2.0 1,250 (+10%) 7mo $298,000 $238 44
935 N White St 0.67mi 2/1.0 (-1) 974 (-15%) 5mo $320,000 $329 36
1217 N Roman St 0.75mi 3/2.0 1,005 (-12%) 11mo $105,000 $104 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
-11.6%
Equity multiple
0.59×
Total profit
$-21,182
Equity at exit
$27,584
10-year hold
IRR
-7.8%
Equity multiple
0.58×
Total profit
$-21,972
Equity at exit
$15,995

Cash invested: $51,800 (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 70119

Home prices YoY
-34.8%
Rents YoY
-0.2%
Active inventory
381
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,993 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$232 /mo · $2,786/yr
Insurance
$77
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$229

Break-even live

Break-even rent $1,704
Max offer price $185,000
Occupancy floor 84%

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
$46,250
Closing costs
$5,550
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
315 N Miro St New Orleans, LA 3.0 3.0 1276 $2,300 $1.80 20d 1 0.06mi
315 N Miro St New Orleans, LA 3.0 3.0 1276 $2,500 $1.96 24d 1 0.06mi
2320 Conti St New Orleans, LA 3.0 2.0 1125 $2,500 $2.22 24d 1 0.10mi
209 N Johnson St New Orleans, LA 2.0 1.0 725 $1,400 $1.93 16d 1 0.13mi
2105 Bienville St New Orleans, LA 3.0 3.0 1231 $2,350 $1.91 17d 1 0.13mi
2024 Bienville St New Orleans, LA 3.0 2.0 1314 $2,100 $1.60 24d 1 0.16mi
2408 10 Oak Pl New Orleans, LA 2.0 1.0 1000 $1,700 $1.70 17d 1 0.16mi
22 N Johnson St New Orleans, LA 2.0 2.0 1500 $2,000 $1.33 14d 1 0.17mi
2033 Conti St New Orleans, LA 3.0 3.0 1249 $2,250 $1.80 14d 1 0.20mi
1908 Saint Louis St New Orleans, LA 3.0 3.0 1234 $2,300 $1.86 24d 1 0.29mi
2517 Palmyra St New Orleans, LA 3.0 2.0 1306 $2,100 $1.61 17d 1 0.30mi
1801 Bienville St New Orleans, LA 2.0 2.5 1368 $2,500 $1.83 44d 1 0.33mi
2545 Saint Peter St New Orleans, LA 2.0 1.0 900 $2,000 $2.22 16d 1 0.37mi
2615 Banks St New Orleans, LA 3.0 2.0 1200 $1,900 $1.58 3d 1 0.40mi
2017 Saint Ann St New Orleans, LA 2.0 1.0 960 $1,095 $1.14 17d 1 0.44mi
2424 Tulane Ave New Orleans, LA 1.0–2.0 1.0–2.0 820 $1,882 $2.29 3d 10 0.44mi
2214 Dumaine St New Orleans, LA 2.0 1.0 1176 $1,600 $1.36 24d 1 0.44mi
2543 Saint Ann St New Orleans, LA 2.0 2.0 880 $1,650 $1.88 3d 1 0.44mi
2543 Saint Ann St New Orleans, LA 2.0 2.0 880 $1,650 $1.88 3d 1 0.44mi
2230 Dumaine St New Orleans, LA 2.0 2.0 983 $2,000 $2.03 24d 1 0.45mi
2652 Banks St New Orleans, LA 3.0 3.5 1204 $2,100 $1.74 24d 1 0.46mi
2502 Dumaine St New Orleans, LA 2.0 1.0 966 $1,195 $1.24 3d 1 0.47mi
2502 Dumaine St New Orleans, LA 2.0 1.0 966 $1,195 $1.24 24d 1 0.47mi
2615 Saint Ann St New Orleans, LA 2.0 1.0 950 $1,400 $1.47 24d 1 0.47mi
2516 Dumaine St Unit C New Orleans, LA 2.0 1.0 825 $1,200 $1.45 24d 1 0.47mi
2321 Gravier St Unit 2321 New Orleans, LA 2.0 1.0 985 $1,500 $1.52 16d 1 0.47mi
2129 Dumaine St New Orleans, LA 3.0 2.0 1226 $1,850 $1.51 3d 1 0.47mi
2300 Gravier St Unit 2300 New Orleans, LA 2.0 1.0 1078 $1,395 $1.29 17d 1 0.49mi
1831 Saint Ann St Unit A New Orleans, LA 3.0 2.0 900 $2,000 $2.22 3d 1 0.49mi
1831 Saint Ann St Unit A New Orleans, LA 3.0 2.0 900 $1,650 $1.83 24d 1 0.49mi
2304 Gravier St Unit 2304 New Orleans, LA 3.0 2.0 1112 $1,800 $1.62 16d 1 0.50mi
1929 Dumaine St New Orleans, LA 3.0 1.0 1293 $1,500 $1.16 3d 1 0.52mi
1535 Canal St New Orleans, LA 1.0–2.0 1.0–2.0 922 $2,847 $3.09 2d 13 0.52mi
2426 Saint Philip St New Orleans, LA 2.0 1.0 849 $1,450 $1.71 24d 1 0.53mi
2915 Conti St New Orleans, LA 2.0 1.0 750 $1,450 $1.93 24d 1 0.53mi
2539 Gravier St Unit 2541 New Orleans, LA 3.0 1.0 1115 $1,495 $1.34 16d 1 0.53mi
2506 Saint Philip St New Orleans, LA 2.0 2.0 1020 $1,450 $1.42 20d 1 0.54mi
2506 Saint Philip St New Orleans, LA 2.0 2.0 1020 $1,450 $1.42 2d 1 0.54mi
2032 Saint Philip St New Orleans, LA 2.0 2.0 800 $1,600 $2.00 24d 1 0.54mi
916 N Broad St New Orleans, LA 2.0 2.5 1100 $1,900 $1.73 3d 1 0.57mi

Listing history 4 events

  1. 2026-05-31
    days on market $185,000 Active 72 DOM
  2. 2026-03-19
    listed $185,000 Active 482-char remark
    Show marketing remark (482 chars)

    Original New Orleans shotgun on a generously sized lot offering strong upside for investors or homeowners with vision. This 2-bedroom, 1-bath property features classic architectural charm and a functional layout, ready for updates and customization. Ideal as a fixer-upper or income-producing rental, with ample outdoor space for expansion, landscaping, or added amenities. Great opportunity to restore a piece of New Orleans character while building equity or generating cash flow.

  3. 2026-03-19
    listed $185,000 Active 482-char remark
    Show marketing remark (482 chars)

    Original New Orleans shotgun on a generously sized lot offering strong upside for investors or homeowners with vision. This 2-bedroom, 1-bath property features classic architectural charm and a functional layout, ready for updates and customization. Ideal as a fixer-upper or income-producing rental, with ample outdoor space for expansion, landscaping, or added amenities. Great opportunity to restore a piece of New Orleans character while building equity or generating cash flow.

  4. 1988-11-02
    soldstatus $41,500

ⓘ 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
$2,786 · $232/mo
Projected year-2 tax
$2,786 · $232/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 ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$23,917
− Mortgage interest
−$10,363
− Property taxes
−$2,786
− Insurance
−$1,722
− Repairs & maintenance
−$1,913
− Management
−$1,913
− Depreciation
−$5,382
Taxable loss
−$163
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$39
After-tax cash flow
$2,783/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)
37,253
Household income
$53,143
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
3381.0

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 0.64)
Race & ethnicity
Black 44% White 40% Two or more races 10% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Slovak 2% Romanian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Other Indo-European 0%

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
▼ -135.38%
Current HPI
253.1929
Rent YoY
▼ -0.20%
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

+345.8% since first listed
3 events — show timeline
  • 2026-03-19 Listed $185,000 AcadianaMLS
  • 2026-03-19 Listed $185,000 GSREIN
  • 1988-11-02 Sold (Public Records) $41,500 Public Records

Property tax history

+45.3%/yr

Latest (2026): $2,786 · +7967.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…