CashFlowRE
Sign in Sign up
13 Mars Pl
C- Composite 51.63
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 +18.5/30.0
  • ARV discount +12.4/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$179,000

13 Mars Pl · New Orleans, LA 70125
3 bd · 2.0 ba · 946 sqft · SingleFamily public records · 66 Days on market
Built 1987 $189/sqft · 11% below area Est $201k · 11% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cozy single-family home in Gert Town, conveniently located by the interstate. When you step inside, you'll find a nice spacious bedroom with vinyl and/or laminate flooring throughout. The kitchen is nicely sized. Great for cooking and gathering with loved ones. It comes with two full baths and a generous backyard for weekend BBQs or for relaxing after a long day. It would make a great starter home and/or investment opportunity.

Key facts

  • Nicely sized kitchen
  • Spacious bedroom
  • Generous backyard

Tags

GENEROUS BACKYARDSPACIOUS BEDROOMNICELY SIZED KITCHEN

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 $179k.

Deal economics

  • At list price, monthly cash flow is $104 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (9.5% below list).
  • Recommended offer: $162k (9.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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 flat; 217 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 32% of the median local income ($61k/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 $1k of loan paydown is wiped out by about $5k 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 66 days — a 6% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 23y 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 $40k; list at $179k implies a 348% 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 $162,036 (9.5% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
0.91%
Cap rate
7.44%
Cash-on-cash
4.09%
DSCR
1.18
GRM
9.2

CMA / ARV

ARV (median comp)
$201,071
List price
$179,000
Delta
-10.98%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2715 Fern St 0.34mi 2/1.0 (-1) 935 (-1%) 22mo $340,000 $364 55
2816 Leonidas St 0.54mi 2/2.0 (-1) 958 (+1%) 18mo $225,000 $235 53
8711 Olive St 0.56mi 3/2.0 1,022 (+8%) 11mo $137,000 $134 52
4349 State Street Dr 0.41mi 3/1.0 1,001 (+6%) 24mo $200,000 $200 48
2419 Short St 0.54mi 2/2.0 (-1) 1,077 (+14%) 2mo $350,000 $325 45
7833 Belfast St 0.35mi 2/2.0 (-1) 1,080 (+14%) 12mo $343,000 $318 45
4802 Dixon St 0.55mi 2/1.0 (-1) 1,034 (+9%) 8mo $115,000 $111 43
8715 Stroelitz St 0.64mi 3/1.0 1,049 (+11%) 9mo $62,000 $59 41
8908 Edinburgh St 0.70mi 3/1.0 1,080 (+14%) 20mo $39,999 $37 23

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.48×
Total profit
$-25,999
Equity at exit
$26,689
10-year hold
IRR
-10.3%
Equity multiple
0.43×
Total profit
$-28,333
Equity at exit
$15,477

Cash invested: $50,120 (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 70125

Home prices YoY
-16.3%
Rents YoY
0.7%
Active inventory
217
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$96 /mo · $1,153/yr
Insurance
$75
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$104

Break-even live

Break-even rent $1,488
Max offer price $179,000
Occupancy floor 89%

Sensitivity live

Price -10% $206 -5% $155 +0% $104 +5% $54 +10% $3
Rent -10% $-24 -5% $40 +0% $104 +5% $168 +10% $232
Rate -1.0pp $194 -0.5pp $150 base $104 +0.5pp $58 +1.0pp $11

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
$44,750
Closing costs
$5,370
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
3205 Fern St New Orleans, LA 2.0 1.0 938 $1,200 $1.28 21d 1 0.05mi
3317 Short St New Orleans, LA 3.0 2.0 900 $1,600 $1.78 24d 1 0.08mi
7931 Olive St New Orleans, LA 2.0 1.0 660 $1,175 $1.78 21d 1 0.12mi
3318 Broadway St #2 New Orleans, LA 2.0 1.0 650 $1,325 $2.04 24d 1 0.23mi
3318 Broadway St Unit 303 New Orleans, LA 2.0 1.0 650 $1,325 $2.04 11d 1 0.23mi
2933 Pine St Unit 2937 New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 0.27mi
8328 Forshey St New Orleans, LA 2.0 1.0 838 $1,200 $1.43 3d 1 0.29mi
7110 Colapissa St New Orleans, LA 2.0 1.0 750 $1,375 $1.83 17d 1 0.30mi
7110 Colapissa St New Orleans, LA 2.0 1.0 750 $1,400 $1.87 24d 1 0.30mi
3316 Joliet St #18 New Orleans, LA 2.0 1.0 800 $1,400 $1.75 24d 1 0.39mi
8514 Forshey St New Orleans, LA 3.0 1.0 1030 $1,600 $1.55 24d 1 0.41mi
7021 Pritchard Pl New Orleans, LA 2.0 1.0 1100 $1,950 $1.77 16d 1 0.41mi
8405 Apricot St New Orleans, LA 3.0 2.0 1058 $1,795 $1.70 3d 1 0.42mi
8405 Apricot St New Orleans, LA 3.0 2.0 1058 $1,795 $1.70 3d 1 0.42mi
1228 S Genois St New Orleans, LA 3.0 1.0 1000 $1,150 $1.15 24d 1 0.43mi
1210 S Genois St New Orleans, LA 3.0 1.0 1000 $1,595 $1.59 24d 1 0.44mi
8327 Belfast St New Orleans, LA 2.0 1.0 800 $1,150 $1.44 15d 1 0.44mi
8327 Belfast St heuristic New Orleans, LA 2.0 1.0 800 $1,150 $1.44 25d 1 0.44mi
2741 Audubon St New Orleans, LA 3.0 2.0 1100 $1,800 $1.64 3d 1 0.47mi
2616 Cambronne St New Orleans, LA 4.0 1.0 996 $1,350 $1.36 24d 1 0.50mi
4650 Washington Ave New Orleans, LA 1.0–2.0 1.0–2.0 866 $2,185 $2.52 3d 17 0.51mi
8205 Nelson St Unit A New Orleans, LA 2.0 1.0 600 $1,000 $1.67 15d 1 0.51mi
3909 Panama Ct Unit 1B New Orleans, LA 2.0 1.0 800 $1,200 $1.50 24d 1 0.51mi
8417 Apple St New Orleans, LA 2.0 1.0 828 $1,200 $1.45 17d 1 0.53mi
4702 Euphrosine St New Orleans, LA 3.0 1.0 1100 $1,850 $1.68 3d 1 0.54mi
8429 Apple St Unit 1B New Orleans, LA 2.0 1.0 803 $1,400 $1.74 24d 1 0.54mi
8610 Apricot St New Orleans, LA 3.0 2.0 1000 $2,200 $2.20 11d 1 0.55mi
2730 Leonidas St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 0.56mi
8709 Pritchard Pl New Orleans, LA 3.0 2.0 1000 $1,500 $1.50 21d 1 0.56mi
4115 State Street Dr New Orleans, LA 2.0 1.0 1000 $1,900 $1.90 20d 1 0.57mi
2432 Broadway St Unit C New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 17d 1 0.58mi
8637 Belfast St New Orleans, LA 2.0 1.0 800 $1,195 $1.49 24d 1 0.61mi
2344 Audubon St New Orleans, LA 2.0 1.0 988 $1,600 $1.62 24d 1 0.65mi
4520 Elba St New Orleans, LA 3.0 2.0 1100 $1,700 $1.55 24d 1 0.66mi
2817 General Ogden St Unit 2819 New Orleans, LA 2.0 1.0 870 $1,200 $1.38 24d 1 0.67mi
8925 Colapissa St New Orleans, LA 2.0 1.0 700 $1,500 $2.14 21d 1 0.68mi
8633 Nelson St New Orleans, LA 2.0 1.0 800 $1,100 $1.38 2d 1 0.68mi
4430 Elba St New Orleans, LA 2.0 1.0 950 $1,495 $1.57 24d 1 0.71mi
3821 Vincennes Pl New Orleans, LA 2.0 1.0 950 $1,500 $1.58 24d 1 0.71mi
2311 Joliet St New Orleans, LA 2.0 2.0 950 $1,900 $2.00 24d 1 0.72mi

Listing history 31 events

  1. 2026-06-18
    days on market $179,000 Active 66 DOM
  2. 2026-06-17
    days on market $179,000 Active 65 DOM
  3. 2026-06-16
    days on market $179,000 Active 64 DOM
  4. 2026-06-15
    days on market $179,000 Active 63 DOM
  5. 2026-06-13
    days on market $179,000 Active 61 DOM
  6. 2026-06-10
    days on market $179,000 Active 58 DOM
  7. 2026-06-09
    days on market $179,000 Active 57 DOM
  8. 2026-06-08
    days on market $179,000 Active 56 DOM
  9. 2026-06-07
    days on market $179,000 Active 55 DOM
  10. 2026-06-05
    days on market $179,000 Active 52 DOM
  11. 2026-06-03
    days on market $179,000 Active 51 DOM
  12. 2026-06-02
    days on market $179,000 Active 50 DOM
  13. 2026-06-01
    days on market $179,000 Active 49 DOM
  14. 2026-05-31
    days on market $179,000 Active 48 DOM
  15. 2026-04-13
    listed $179,000 Active 431-char remark
    Show marketing remark (437 chars)

    Cozy single-family home in Gert Town, conveniently located by the interstate. When you step inside, you’ll find a nice spacious bedroom with vinyl and/or laminate flooring throughout. The kitchen is nicely sized. Great for cooking and gathering with loved ones. It comes with two full baths and a generous backyard for weekend BBQs or for relaxing after a long day. It would make a great starter home and/or investment opportunity.

  16. 2026-04-13
    listed $179,000 Active 437-char remark
    Show marketing remark (437 chars)

    Cozy single-family home in Gert Town, conveniently located by the interstate. When you step inside, you’ll find a nice spacious bedroom with vinyl and/or laminate flooring throughout. The kitchen is nicely sized. Great for cooking and gathering with loved ones. It comes with two full baths and a generous backyard for weekend BBQs or for relaxing after a long day. It would make a great starter home and/or investment opportunity.

  17. 2025-09-03
    price $189,000
  18. 2025-09-03
    price $189,000
  19. 2025-05-08
    price $210,000
  20. 2025-05-08
    price $210,000
  21. 2025-04-23
    listed $189,000 Active
  22. 2025-04-14
    listed $220,000 Active
  23. 2014-10-17
    soldstatus $40,000
  24. 2014-05-28
    listed $44,900
  25. 2014-05-28
    listed $44,900
  26. 2013-11-06
    listed $60,000
  27. 2013-11-06
    listed $60,000
  28. 2004-01-22
    soldstatus $72,900
  29. 2003-10-10
    listed $72,900
  30. 2003-10-10
    listed $72,900
  31. 1987-01-14
    soldstatus $61,600

ⓘ 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
$1,153 · $96/mo
Projected year-2 tax
$1,153 · $96/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 · 21 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
$19,444
− Mortgage interest
−$10,027
− Property taxes
−$1,153
− Insurance
−$1,692
− Repairs & maintenance
−$1,556
− Management
−$1,556
− Depreciation
−$5,207
Taxable loss
−$1,747
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$419
After-tax cash flow
$1,670/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)
17,821
Household income
$61,174
Rent vs Own
53.3% rent · 46.7% own
Severe rent burden
1270.0

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 0.63)
Race & ethnicity
Black 51% White 32% Hispanic / Latino 9% Two or more races 9% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Romanian 1% Slovak 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 1% Chinese 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
▼ -49.68%
Current HPI
255.5998
Rent YoY
▲ 0.73%
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

+190.6% since first listed
17 events — show timeline
  • 2026-04-13 Listed $179,000 GSREIN
  • 2026-04-13 Listed $179,000 AcadianaMLS
  • 2025-09-03 Price Changed $189,000 AcadianaMLS
  • 2025-09-03 Price Changed $189,000 GSREIN
  • 2025-05-08 Price Changed $210,000 AcadianaMLS
  • 2025-05-08 Price Changed $210,000 GSREIN
  • 2025-04-23 Listed $189,000 AcadianaMLS
  • 2025-04-14 Listed $220,000 AcadianaMLS
  • 2014-10-17 Sold (MLS) $40,000 GSREIN
  • 2014-05-28 Listed $44,900 AcadianaMLS
  • 2014-05-28 Listed $44,900 GSREIN
  • 2013-11-06 Listed $60,000 GSREIN
  • 2013-11-06 Listed $60,000 AcadianaMLS
  • 2004-01-22 Sold (MLS) $72,900 GSREIN
  • 2003-10-10 Listed $72,900 AcadianaMLS
  • 2003-10-10 Listed $72,900 GSREIN
  • 1987-01-14 Sold (Public Records) $61,600 Public Records

Property tax history

+0.3%/yr

Latest (2026): $1,153 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…