CashFlowRE
Sign in Sign up
5000 St. Claude Ave
B- Composite 69.86
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 +28.5/30.0
  • ARV discount +12.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$250,000

5000 St. Claude Ave · New Orleans, LA 70117
4 bd · 2.0 ba · 2,590 sqft · SingleFamily public records · 468 Days on market
Built 1989 $97/sqft · 12% below area Est $282k · 11% under

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

Listing remarks MLS

This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today...

Key facts

  • Large front porch
  • Large back porch
  • Large plot of land

Tags

LARGE FRONT PORCHLARGE BACK PORCHLARGE PLOT OF LAND

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/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $752 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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 rising (+2.5%/yr); 581 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,113/mo this rent would consume 82% of the median local household income ($46k/yr) (locally 1988% 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 $8k 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 + 2.5% rent growth), your $70k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 468 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask is 12400% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $18k; list at $250k implies a 1289% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $220,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 468 days. Have you received any prior offers? Is the seller open to a 12% 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
1.25%
Cap rate
10.22%
Cash-on-cash
14.04%
DSCR
1.62
GRM
6.7

CMA / ARV

ARV (median comp)
$282,180
List price
$250,000
Delta
-11.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1201 Kentucky St 0.52mi 3/2.0 (-1) 2,439 (-6%) 3mo $148,000 $61 58
1400 Egania St 0.29mi 3/3.0 (-1) 2,440 (-6%) 16mo $210,000 $86 54
4826 Dauphine St 0.26mi 3/2.5 (-1) 2,211 (-15%) 11mo $390,000 $176 47
632 Deslonde St 0.32mi 4/3.5 2,206 (-15%) 12mo $655,000 $297 44
826 France St 0.74mi 4/4.0 2,364 (-9%) 3mo $825,000 $349 41

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 · 2.49% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.08×
Total profit
$5,860
Equity at exit
$37,276
10-year hold
IRR
11.3%
Equity multiple
1.86×
Total profit
$60,498
Equity at exit
$21,615

Cash invested: $70,000 (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 70117

Rents YoY
2.5%
Active inventory
581
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,113 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$225 /mo · $2,703/yr
Insurance
$104
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$654
Net cashflow
$752

Break-even live

Break-even rent $2,161
Max offer price $250,000
Occupancy floor 71%

Sensitivity live

Price -10% $894 -5% $823 +0% $752 +5% $682 +10% $611
Rent -10% $507 -5% $630 +0% $752 +5% $875 +10% $998
Rate -1.0pp $878 -0.5pp $816 base $752 +0.5pp $688 +1.0pp $622

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
$62,500
Closing costs
$7,500
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1323 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 4d 1 0.97mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 3d 1 0.97mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 4d 1 0.97mi
3400 Royal St New Orleans, LA 4.0 3.5 3300 $6,900 $2.09 44d 1 1.17mi
639 Desire St New Orleans, LA 3.0 2.5 2687 $5,500 $2.05 20d 1 1.18mi
3221 Saint Claude Ave New Orleans, LA 3.0 1.0 1900 $1,650 $0.87 24d 1 1.24mi
3134 Burgundy St New Orleans, LA 3.0 2.0 1887 $2,900 $1.54 24d 1 1.34mi
1835 Louisa St New Orleans, LA 3.0 2.5 1800 $2,350 $1.31 4d 1 1.40mi
1231 Feliciana St New Orleans, LA 3.0 2.5 1869 $2,750 $1.47 44d 1 1.44mi
1019 Center St Arabi, LA 5.0 3.0 1973 $5,888 $2.98 2d 1 1.44mi
1239 Center St Arabi, LA 4.0 2.0 1922 $3,500 $1.82 3d 1 1.47mi

Listing history 26 events

  1. 2026-06-18
    days on market $250,000 Active 468 DOM
  2. 2026-06-17
    days on market $250,000 Active 467 DOM
  3. 2026-06-16
    days on market $250,000 Active 466 DOM
  4. 2026-06-15
    days on market $250,000 Active 465 DOM
  5. 2026-06-13
    days on market $250,000 Active 463 DOM
  6. 2026-06-10
    days on market $250,000 Active 460 DOM
  7. 2026-06-09
    days on market $250,000 Active 459 DOM
  8. 2026-06-08
    days on market $250,000 Active 458 DOM
  9. 2026-06-07
    days on market $250,000 Active 457 DOM
  10. 2026-06-05
    days on market $250,000 Active 454 DOM
  11. 2026-06-03
    days on market $250,000 Active 453 DOM
  12. 2026-06-02
    days on market $250,000 Active 452 DOM
  13. 2026-06-01
    days on market $250,000 Active 451 DOM
  14. 2026-05-31
    days on market $250,000 Active 450 DOM
  15. 2025-09-08
    historical $2,000
  16. 2025-08-04
    price $250,000 379-char remark
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  17. 2025-08-04
    price $250,000 381-char remark
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  18. 2025-06-15
    price $275,000 379-char remark
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  19. 2025-06-15
    price $275,000 381-char remark
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  20. 2025-05-22
    listed $2,000
  21. 2025-03-07
    listed $299,000 Active 379-char remark
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  22. 2025-03-07
    listed $299,000 Active 381-char remark
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  23. 2025-03-07
    listed $250,000 Active
    Show marketing remark (381 chars)

    This property is well maintained with large bedrooms and open grand room. Large sitting rooms and living areas. Large front porch and back porch. Sits on a large plot of land. This property sits next to another property. Seller would like to sell the two houses together but will consider separate. The houses are zoned both commercial and residential. Book your showing today. ..

  24. 2024-04-11
    price $295,000
  25. 2024-03-01
    listed $295,000
  26. 1987-02-04
    soldstatus $18,000

ⓘ 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
$2,703 · $225/mo
Projected year-2 tax
$2,703 · $225/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 · 22 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
$37,358
− Mortgage interest
−$14,004
− Property taxes
−$2,703
− Insurance
−$2,048
− Repairs & maintenance
−$2,989
− Management
−$2,989
− Depreciation
−$7,273
Taxable income
$5,353
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,285
After-tax cash flow
$7,745/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)
25,652
Household income
$45,764
Rent vs Own
47.8% rent · 52.2% own
Severe rent burden
1988.0

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
Majority Black (60%)
Race & ethnicity
Black 60% White 30% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 5% Italian 1% Romanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 3% Other Indo-European 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
▼ -177.22%
Current HPI
184.6061
Rent YoY
▲ 2.49%
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

-88.9% since first listed
12 events — show timeline
  • 2025-09-08 Rental Removed $2,000 GSREIN
  • 2025-08-04 Price Changed $250,000 AcadianaMLS
  • 2025-08-04 Price Changed $250,000 GSREIN
  • 2025-06-15 Price Changed $275,000 AcadianaMLS
  • 2025-06-15 Price Changed $275,000 GSREIN
  • 2025-05-22 Listed for Rent $2,000 GSREIN
  • 2025-03-07 Listed $250,000 AcadianaMLS
  • 2025-03-07 Listed $299,000 GSREIN
  • 2025-03-07 Listed $299,000 AcadianaMLS
  • 2024-04-11 Price Changed $295,000 GSREIN
  • 2024-03-01 Listed $295,000 AcadianaMLS
  • 1987-02-04 Sold (Public Records) $18,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $2,703 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…