CashFlowRE
Sign in Sign up
3313 15 St Claude Ave Multi-family
C- Composite 54.79
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 +23.4/30.0
  • DSCR +7.5/10.0
  • ARV discount +6.5/15.0
  • 1% rule +6.1/10.0
  • 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

$350,000

3313 15 St Claude Ave · New Orleans, LA 70117
4 bd · 3.0 ba · 1,850 sqft · MultiFamily · 28 Days on market
Built 1918 Est $342k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Sold "As Is". No utilities for inspections. Sq footage approximate. Proof of funds or pre-approval letter with all offers. Allow time for Corp. response.

Key facts

  • Flexible setup
  • Large backyard
  • Historic charm

Tags

COMMERCIALLY ZONEDNEW ROOFFRESHLY PAINTED EXTERIORLARGE BACKYARDFLEXIBLE SETUPHISTORIC CHARM

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/3.0-bath multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $582 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Recommended offer: $345k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 587 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $3,883/mo this rent would consume 102% 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 $10k 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 28 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y 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 $13k; list at $350k implies a 2613% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1918 — 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $344,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1918 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.11%
Cap rate
8.52%
Cash-on-cash
7.94%
DSCR
1.35
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$342,250
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3313 15 St Claude Ave 0.00mi 4/3.0 1,850 (0%) 1mo $320,000 $173 99
939 Piety St 0.11mi 4/2.5 2,022 (+9%) 1mo $409,000 $202 76
3129 31 N Claiborne Ave 0.39mi 4/2.0 1,806 (-2%) 3mo $267,150 $148 72
816-18 Alvar St 0.35mi 3/2.5 (-1) 1,814 (-2%) 5mo $435,000 $240 69
1537-1539 Louisa St 0.34mi 4/2.0 1,778 (-4%) 6mo $329,000 $185 69
727 Montegut St 0.39mi 4/2.0 1,670 (-10%) 4mo $155,000 $93 58
827-829 St Ferdinand St 0.48mi 4/2.0 2,019 (+9%) 2mo $450,000 $223 57
2630 N Rampart St 0.52mi 4/2.0 1,680 (-9%) 4mo $387,500 $231 53
523-25 Spain St 0.74mi 3/3.5 (-1) 1,891 (+2%) 2mo $280,000 $148 53
3824 26 Royal St 0.43mi 4/2.0 1,599 (-14%) 1mo $232,500 $145 53
4323 25 N Derbigny St 0.70mi 4/2.0 1,925 (+4%) 5mo $195,000 $101 52
4029 Royal St 0.51mi 3/3.0 (-1) 2,056 (+11%) 5mo $487,000 $237 48

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
-5.9%
Equity multiple
0.78×
Total profit
$-21,509
Equity at exit
$52,186
10-year hold
IRR
3.1%
Equity multiple
1.22×
Total profit
$21,381
Equity at exit
$30,262

Cash invested: $98,000 (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
587
Price-to-rent
22.5×

Monthly cashflow live

Estimated rent
$3,883 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax est. 1.5%
$438 /mo · $5,250/yr
Insurance
$146
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$815
Net cashflow
$582

Break-even live

Break-even rent $3,146
Max offer price $350,000
Occupancy floor 80%

Sensitivity live

Price -10% $824 -5% $703 +0% $582 +5% $461 +10% $340
Rent -10% $276 -5% $429 +0% $582 +5% $736 +10% $889
Rate -1.0pp $759 -0.5pp $671 base $582 +0.5pp $492 +1.0pp $399

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,883

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
$87,500
Closing costs
$10,500
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3221 Saint Claude Ave New Orleans, LA 3.0 1.0 1900 $1,650 $0.87 25d 1 0.06mi
3134 Burgundy St New Orleans, LA 3.0 2.0 1887 $2,900 $1.54 25d 1 0.23mi
1231 Feliciana St New Orleans, LA 3.0 2.5 1869 $2,750 $1.47 45d 1 0.26mi
1437 Gallier St New Orleans, LA 3.0 2.0 1451 $1,875 $1.29 23d 1 0.29mi
5624-5626 Saint Claude ST New Orleans, LA 4.0 3.0 1521 $2,300 $1.51 25d 1 0.30mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 5d 1 0.30mi
1325 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 4d 1 0.30mi
1323 Pauline St New Orleans, LA 3.0 2.0 1792 $2,250 $1.26 5d 1 0.30mi
1038 Montegut St New Orleans, LA 3.0 2.5 2250 $4,200 $1.87 45d 1 0.32mi
1038 Montegut St New Orleans, LA 3.0 2.5 2250 $4,200 $1.87 25d 1 0.32mi
1411 France St New Orleans, LA 3.0 2.0 1525 $2,000 $1.31 25d 1 0.53mi
1835 Louisa St New Orleans, LA 3.0 2.5 1800 $2,350 $1.31 5d 1 0.57mi
4317 Urquhart St New Orleans, LA 3.0 2.0 1300 $1,650 $1.27 25d 1 0.57mi
1839 Louisa St New Orleans, LA 3.0 2.0 1500 $2,095 $1.40 17d 1 0.57mi
1403 Lesseps St New Orleans, LA 3.0 3.0 1700 $1,800 $1.06 13d 1 0.58mi
4318 1/2 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 4d 1 0.61mi
4318 N Robertson St New Orleans, LA 3.0 1.0 1250 $1,150 $0.92 5d 1 0.62mi
4230 N Claiborne Ave New Orleans, LA 3.0 2.5 1296 $1,750 $1.35 25d 1 0.62mi
2019 Gallier St New Orleans, LA 4.0 2.0 1400 $2,200 $1.57 25d 1 0.68mi
2028 Desire St New Orleans, LA 3.0 1.0 1300 $1,300 $1.00 25d 1 0.70mi
632 Mandeville St Unit 2B New Orleans, LA 4.0 4.5 1337 $4,500 $3.37 18d 1 0.81mi
2322 Burgundy St Unit C New Orleans, LA 3.0 2.0 1250 $2,200 $1.76 25d 1 0.83mi
2320 N Rampart St New Orleans, LA 3.0 3.0 2317 $3,700 $1.60 45d 1 0.83mi
2317 N Rampart St Unit 1272378P New Orleans, LA 3.0–6.0 2.0–4.0 1581 $4,154 $2.63 5d 2 0.83mi
2331 Feliciana St New Orleans, LA 3.0 2.0 1250 $1,850 $1.48 25d 1 0.95mi
119 Vallette St New Orleans, LA 3.0 2.5 1500 $2,100 $1.40 25d 1 0.98mi
249 Vallette St New Orleans, LA 4.0 2.0 1734 $2,500 $1.44 17d 1 1.06mi
336 Elmira Ave New Orleans, LA 3.0 1.0 1250 $1,825 $1.46 25d 1 1.06mi
2228 Arts St New Orleans, LA 3.0 2.0 2270 $1,675 $0.74 5d 1 1.12mi
1418 Royal St Unit 1418 New Orleans, LA 4.0 2.0 1300 $2,450 $1.88 25d 1 1.13mi
2220 N Prieur St New Orleans, LA 3.0 2.0 1334 $2,000 $1.50 25d 1 1.15mi
2115 Mandeville St New Orleans, LA 3.0 2.0 1400 $1,650 $1.18 25d 1 1.19mi
527 Atlantic Ave New Orleans, LA 3.0 2.0 1800 $2,050 $1.14 25d 1 1.19mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 17d 1 1.21mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 5d 1 1.25mi
928 Kerlerec St New Orleans, LA 3.0 3.5 1684 $2,750 $1.63 4d 1 1.25mi
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 5d 1 1.27mi
2107 Elysian Fields Ave New Orleans, LA 4.0 2.0 1794 $1,650 $0.92 5d 1 1.27mi
1837 Touro St New Orleans, LA 3.0 1.0 1994 $2,000 $1.00 25d 1 1.29mi
701 Behrman Ave New Orleans, LA 3.0 2.0 1368 $2,300 $1.68 5d 1 1.33mi

Listing history 7 events

  1. 2026-04-21
    status Pending
  2. 2026-03-24
    listed $350,000 Active
  3. 2010-06-02
    listed $179,000
  4. 2009-12-31
    soldstatus $12,900 163-char remark
    Show marketing remark (163 chars)

    Sold "As Is". No utilities for inspections. Sq footage approximate. Proof of funds or pre-approval letter with all offers. Allow time for Corp. response.

  5. 2009-10-22
    listed $12,900 163-char remark
    Show marketing remark (163 chars)

    Sold "As Is". No utilities for inspections. Sq footage approximate. Proof of funds or pre-approval letter with all offers. Allow time for Corp. response.

  6. 2005-07-06
    soldstatus $119,000
  7. 2004-11-15
    listed $124,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X · 74% 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
$46,596
− Mortgage interest
−$19,605
− Property taxes
−$5,250
− Insurance
−$2,548
− Repairs & maintenance
−$3,728
− Management
−$3,728
− Depreciation
−$10,182
Taxable income
$1,556
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$373
After-tax cash flow
$6,615/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

+180.2% since first listed
7 events — show timeline
  • 2026-04-21 Pending GSREIN
  • 2026-03-24 Listed $350,000 GSREIN
  • 2010-06-02 Listed $179,000 GSREIN
  • 2009-12-31 Sold (MLS) $12,900 GSREIN
  • 2009-10-22 Listed $12,900 GSREIN
  • 2005-07-06 Sold (MLS) $119,000 GSREIN
  • 2004-11-15 Listed $124,900 GSREIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…