CashFlowRE
Sign in Sign up
5217 Chamberlain Dr
C+ Composite 64.6
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 +28.3/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$229,900

5217 Chamberlain Dr · New Orleans, LA 70122
4 bd · 2.5 ba · 2,716 sqft · SingleFamily public records · 6 Days on market
Built 1950 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this spacious 4-bedroom, 2-bath residence nestled in the heart of New Orleans! Offering the perfect blend of comfort, functionality, and Southern charm, this home features a well-designed floor plan with generous living spaces, spacious bedrooms, and plenty of room for entertaining family and friends. The bright and inviting interior provides a warm atmosphere, while the kitchen offers ample cabinet and counter space for everyday living. The primary suite serves as a private retreat, and the additional bedrooms provide flexibility for guests, a home office, or growing families.Conveniently located near local dining, shopping, schools, and all the culture and entertainment New Orleans has to offer.

Key facts

  • 8,712 sq ft lot
  • 3 parking spots
  • Built 1950

Property features AI

Exterior

  • Parking: 3 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Brick construction; Slab foundation; Built area approximately 2,642 square feet
  • Exterior features: Lot in Mirabeau Gardens subdivision; Lot dimensions approximately 70' x 125'

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closets

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 4-bed/2.5-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Cap rate 10.1% 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: Rents soft (-0.6%/yr); 332 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,060/mo this rent would consume 74% of the median local household income ($49k/yr) (locally 2150% 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 27y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $229,900

Questions for the listing agent

  1. Built in 1950 — 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
1.33%
Cap rate
10.14%
Cash-on-cash
13.76%
DSCR
1.61
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$559,496
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1608 King Dr 0.29mi 4/3.0 2,651 (-2%) 2mo $615,000 $232 79
1608 Charlton Dr 0.15mi 3/2.5 (-1) 2,865 (+6%) 1mo $590,000 $206 78
1618 Charlton Dr 0.16mi 4/3.0 2,416 (-11%) 4mo $612,000 $253 69
1482 Granada Dr 0.29mi 4/3.0 2,445 (-10%) 0mo $595,000 $243 68
5501 Chatham Dr 0.23mi 3/2.5 (-1) 2,407 (-11%) 3mo $320,000 $133 63
4734 Saint Bernard Ave 0.68mi 4/3.5 2,831 (+4%) 0mo $250,000 $88 57
1244 Gardena Dr 0.47mi 5/3.0 (+1) 2,470 (-9%) 0mo $320,000 $130 56
1537 Prentiss Ave 0.43mi 4/3.0 2,311 (-15%) 1mo $582,000 $252 52
4531 Annette St 0.63mi 4/3.0 2,495 (-8%) 5mo $300,000 $120 51
1457 Madrid St 0.69mi 4/3.5 2,900 (+7%) 6mo $690,000 $238 48
1239 Seville Dr 0.48mi 3/2.5 (-1) 2,416 (-11%) 8mo $180,000 $75 48
4726 Owens Blvd 0.67mi 4/2.5 3,100 (+14%) 1mo $400,000 $129 44

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
0.60×
Total profit
$-26,023
Equity at exit
$34,279
10-year hold
IRR
-9.2%
Equity multiple
0.53×
Total profit
$-30,296
Equity at exit
$19,878

Cash invested: $64,372 (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 70122

Rents YoY
-0.6%
Active inventory
332
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$3,060 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$378 /mo · $4,533/yr
Insurance
$96
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$643
Net cashflow
$311

Break-even live

Break-even rent $2,665
Max offer price $229,900
Occupancy floor 85%

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
$57,475
Closing costs
$6,897
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5024 Paris Ave New Orleans, LA 4.0 3.0 2116 $3,000 $1.42 16d 1 0.14mi
5900 Chatham Dr New Orleans, LA 3.0 2.0 1864 $2,500 $1.34 3d 1 0.54mi
5532 Saint Bernard Ave New Orleans, LA 4.0 4.0 2907 $5,000 $1.72 43d 1 0.61mi
4727 Saint Bernard Ave New Orleans, LA 3.0 2.0 2000 $2,000 $1.00 16d 1 0.63mi
6010 Pasteur Blvd New Orleans, LA 4.0 3.0 2010 $2,600 $1.29 17d 1 0.87mi
1310 Allen Toussaint Blvd New Orleans, LA 5.0 3.0 2858 $3,150 $1.10 16d 1 0.88mi
9 Park Island Dr New Orleans, LA 3.0 3.0 3353 $8,500 $2.54 16d 1 0.94mi
5172 Venus St Unit 5172 New Orleans, LA 3.0 2.5 1864 $2,450 $1.31 23d 1 1.25mi
3570 Gentilly Blvd New Orleans, LA 3.0 2.0 2390 $2,900 $1.21 43d 1 1.30mi

Listing history 4 events

  1. 2026-06-08
    statusdays on market $229,900 Pending 6 DOM
  2. 2026-06-07
    days on market $229,900 Active 5 DOM
  3. 2026-06-05
    remarks 699-char remark
  4. 2026-06-05
    listed $229,900 Active 2 DOM

ⓘ 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
$4,533 · $378/mo
Projected year-2 tax
$4,533 · $378/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 AE · 75% 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
$36,715
− Mortgage interest
−$12,878
− Property taxes
−$4,533
− Insurance
−$6,268
− Repairs & maintenance
−$2,937
− Management
−$2,937
− Depreciation
−$6,688
Taxable income
$474
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$114
After-tax cash flow
$3,623/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)
35,253
Household income
$49,455
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
2150.0

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 (69%)
Race & ethnicity
Black 69% White 18% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 4% Italian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 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
▼ -222.37%
Current HPI
231.9921
Rent YoY
▼ -0.61%
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

+819.6% since first listed
30 events — show timeline
  • 2026-06-03 Relisted AcadianaMLS
  • 2026-06-03 Relisted GBRMLS
  • 2026-06-02 Listed $229,900 GBRMLS
  • 2026-06-02 Listed $229,900 AcadianaMLS
  • 2026-01-30 Price Changed $239,000 AcadianaMLS
  • 2026-01-29 Price Changed $239,000 GSREIN
  • 2025-11-29 Price Changed $249,000 AcadianaMLS
  • 2025-11-10 Price Changed $249,000 GSREIN
  • 2025-08-14 Listed $289,900 AcadianaMLS
  • 2025-06-26 Price Changed $294,999 AcadianaMLS
  • 2025-06-26 Price Changed $294,999 GSREIN
  • 2025-04-28 Price Changed $314,999 AcadianaMLS
  • 2025-04-28 Price Changed $314,999 GSREIN
  • 2025-03-18 Price Changed $325,000 AcadianaMLS
  • 2025-03-18 Price Changed $325,000 GSREIN
  • 2025-01-16 Listed $350,000 AcadianaMLS
  • 2023-09-07 Price Changed $375,000 GSREIN
  • 2023-07-24 Listed $375,000 AcadianaMLS
  • 2008-05-27 Sold (Public Records) $212,000 Public Records
  • 2008-05-23 Sold (MLS) GSREIN
  • 2007-09-12 Listed $260,000 AcadianaMLS
  • 2007-09-12 Listed $260,000 GSREIN
  • 2000-04-07 Sold (Public Records) $189,000 Public Records
  • 2000-04-07 Sold (MLS) GSREIN
  • 2000-02-29 Listed AcadianaMLS
  • 2000-02-29 Listed GSREIN
  • 1999-12-30 Sold (MLS) GSREIN
  • 1999-11-24 Listed AcadianaMLS
  • 1999-11-24 Listed GSREIN
  • 1951-01-01 Sold (Public Records) $25,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $4,533 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…