CashFlowRE
Sign in Sign up
5444 Pauline Dr
B- Composite 68.07
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$95,000

5444 Pauline Dr · New Orleans, LA 70126
3 bd · 1.0 ba · 1,407 sqft · SingleFamily public records · 89 Days on market
Built 1955 5,301 sqft lot $68/sqft · 59% below area

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

Listing remarks MLS

Filled with generations of love, it is time to entrust a new owner to build on that legacy...we are up for sale. 4 bedrooms, 1 full bath, and tons of potential in Pontchartrain Park. Great to live in, great to renovate and lease, possibly great cash flow. Let's setup a showing, and discuss the possibilities from there.

Key facts

  • 5,301 sq ft lot
  • 3 parking spots
  • Built 1955

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 $95k.

Deal economics

  • At list price, monthly cash flow is $637 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% 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); 224 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $1,762/mo this rent would consume 51% of the median local household income ($42k/yr) (locally 1767% 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 $657 of loan paydown is wiped out by about $3k 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 + 0.0% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 4 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1955 — 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 89 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 1955 — 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
1.85%
Cap rate
15.17%
Cash-on-cash
31.72%
DSCR
2.41
GRM
4.5

CMA / ARV

ARV (median comp)
$233,856
List price
$95,000
Delta
-59.38%
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
4978 Kendall Dr 0.55mi 3/2.0 1,450 (+3%) 1mo $205,000 $141 64
5061 Stephen Girard Ave 0.56mi 3/2.0 1,390 (-1%) 5mo $87,500 $63 64
4318 Mendez St 0.42mi 3/2.0 1,508 (+7%) 3mo $60,000 $40 62
4309 Dreux Ave 0.51mi 3/2.0 1,348 (-4%) 7mo $207,000 $154 59
5917 Campus . Blvd 0.66mi 3/2.0 1,518 (+8%) 1mo $170,000 $112 51
5177 Montegut Dr 0.52mi 4/2.0 (+1) 1,496 (+6%) 9mo $85,000 $57 48
4008 Prentiss Ave 0.63mi 3/1.0 1,225 (-13%) 4mo $114,000 $93 45
5100 Saint Ferdinand Dr 0.70mi 3/1.0 1,550 (+10%) 9mo $85,000 $55 43
5439 Seminary Pl 0.64mi 3/1.5 1,584 (+13%) 8mo $52,000 $33 40
4517 Metropolitan Dr 0.74mi 2/2.0 (-1) 1,497 (+6%) 8mo $220,000 $147 39
5110 Press Dr 0.64mi 4/2.0 (+1) 1,553 (+10%) 6mo $155,000 $100 39
5817 Providence Pl 0.71mi 3/2.0 1,225 (-13%) 6mo $235,900 $193 36

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
19.4%
Equity multiple
1.75×
Total profit
$20,082
Equity at exit
$14,165
10-year hold
IRR
25.4%
Equity multiple
2.88×
Total profit
$50,105
Equity at exit
$8,214

Cash invested: $26,600 (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 70126

Home prices YoY
-17.0%
Rents YoY
-0.2%
Active inventory
224
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,762 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$151 /mo · $1,809/yr
Insurance
$40
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$637

Break-even live

Break-even rent $956
Max offer price $95,000
Occupancy floor 59%

Sensitivity live

Price -10% $690 -5% $664 +0% $637 +5% $610 +10% $583
Rent -10% $498 -5% $567 +0% $637 +5% $706 +10% $776
Rate -1.0pp $685 -0.5pp $661 base $637 +0.5pp $612 +1.0pp $587

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
$23,750
Closing costs
$2,850
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
4722 Mithra St New Orleans, LA 3.0 1.5 1295 $1,600 $1.24 24d 1 0.17mi
5747 Pauline Dr New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 12d 1 0.27mi
5925 Pauline Dr New Orleans, LA 3.0 2.0 1566 $2,325 $1.48 16d 1 0.38mi
5550 Press Dr New Orleans, LA 3.0 2.0 1640 $2,000 $1.22 16d 1 0.52mi
4211 Downman Rd New Orleans, LA 2.0 1.0 900 $1,250 $1.39 24d 1 0.82mi
7404 Sussex Pl New Orleans, LA 2.0 1.5 1400 $1,450 $1.04 3d 1 0.84mi
5920 Boeing St New Orleans, LA 3.0 1.5 1340 $1,400 $1.04 24d 1 0.85mi
4441 Cessna Ct New Orleans, LA 3.0 1.5 1400 $1,600 $1.14 24d 1 0.92mi
5905 Lafaye St New Orleans, LA 3.0 1.0 911 $1,700 $1.87 24d 1 0.93mi
5704 Count Ln New Orleans, LA 3.0 1.5 1572 $1,700 $1.08 24d 1 0.93mi
7611 Mayfair Pl New Orleans, LA 2.0 1.5 1440 $1,450 $1.01 3d 1 0.96mi
7702 Belcrest Pl New Orleans, LA 3.0 1.5 1150 $1,650 $1.43 24d 1 0.96mi
4722 Shalimar Dr New Orleans, LA 3.0 2.0 1157 $1,400 $1.21 24d 1 0.96mi
4409 Skyview Dr New Orleans, LA 4.0 2.5 1560 $1,700 $1.09 16d 1 0.96mi
4936 Baccich St New Orleans, LA 3.0 1.0 1053 $1,700 $1.61 24d 1 0.98mi
4522 Shalimar Dr New Orleans, LA 3.0 2.0 1350 $1,850 $1.37 24d 1 0.99mi
4681 Eastern St New Orleans, LA 2.0 1.0 1100 $1,400 $1.27 16d 1 1.02mi
4527 Shalimar Dr New Orleans, LA 3.0 1.5 1174 $1,550 $1.32 24d 1 1.02mi
7621 Alabama St New Orleans, LA 2.0 1.0 1000 $1,400 $1.40 24d 1 1.02mi
4767 Lafaye St New Orleans, LA 3.0 2.0 1469 $2,000 $1.36 24d 1 1.05mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 12d 1 1.05mi
6226 Lafaye St New Orleans, LA 2.0 2.0 1137 $2,600 $2.29 44d 1 1.05mi
6530 Peoples Ave New Orleans, LA 3.0 2.0 1200 $1,800 $1.50 24d 1 1.07mi
6036 Franklin Ave New Orleans, LA 2.0 1.0 898 $1,200 $1.34 17d 1 1.12mi
5172 Venus St Unit 5172 New Orleans, LA 3.0 2.5 1864 $2,450 $1.31 24d 1 1.15mi
7918 W Laverne St New Orleans, LA 3.0 2.0 1166 $1,750 $1.50 24d 1 1.17mi
4745 Francis Dr New Orleans, LA 3.0 2.0 1311 $1,550 $1.18 16d 1 1.19mi
4819 21 Francis Dr New Orleans, LA 3.0 1.0 1272 $1,880 $1.48 3d 1 1.19mi
6027 Wales St New Orleans, LA 3.0 1.0 1146 $1,550 $1.35 24d 1 1.19mi
6025 Wales St New Orleans, LA 3.0 1.0 1147 $1,550 $1.35 24d 1 1.20mi
8003 W Laverne St Unit 8003 New Orleans, LA 2.0 1.5 1000 $1,275 $1.27 24d 1 1.21mi
2458 Athis St New Orleans, LA 4.0 2.0 1530 $2,200 $1.44 24d 1 1.22mi
6030 Kuebel Dr New Orleans, LA 3.0 2.0 1100 $1,600 $1.45 24d 1 1.22mi
6032 Kuebel Dr New Orleans, LA 3.0 2.0 1100 $1,600 $1.45 24d 1 1.22mi
2512 Mexico St New Orleans, LA 3.0 2.0 975 $1,550 $1.59 24d 1 1.26mi
2844 Hiawatha St New Orleans, LA 2.0 1.0 975 $1,475 $1.51 24d 1 1.29mi
6222 Arts St Unit 6226 New Orleans, LA 2.0 1.5 1120 $1,250 $1.12 24d 1 1.29mi
5925 Saint Roch Ave New Orleans, LA 2.0 1.0 1000 $1,550 $1.55 17d 1 1.32mi
2754 Jasmine St New Orleans, LA 3.0 1.0 1020 $1,750 $1.72 24d 1 1.34mi
4718 Reynes St New Orleans, LA 2.0 1.5 890 $1,475 $1.66 24d 1 1.35mi

Listing history 6 events

  1. 2026-05-31
    days on market $95,000 Active 89 DOM
  2. 2026-05-05
    status Active 320-char remark
    Show marketing remark (322 chars)

    Filled with generations of love, it is time to entrust a new owner to build on that legacy. .. we are up for sale. 4 bedrooms, 1 full bath, and tons of potential in Pontchartrain Park. Great to live in, great to renovate and lease, possibly great cash flow. Let's setup a showing, and discuss the possibilities from there.

  3. 2026-05-05
    status Active 322-char remark
    Show marketing remark (322 chars)

    Filled with generations of love, it is time to entrust a new owner to build on that legacy. .. we are up for sale. 4 bedrooms, 1 full bath, and tons of potential in Pontchartrain Park. Great to live in, great to renovate and lease, possibly great cash flow. Let's setup a showing, and discuss the possibilities from there.

  4. 2026-01-08
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Filled with generations of love, it is time to entrust a new owner to build on that legacy. .. we are up for sale. 4 bedrooms, 1 full bath, and tons of potential in Pontchartrain Park. Great to live in, great to renovate and lease, possibly great cash flow. Let's setup a showing, and discuss the possibilities from there.

  5. 2025-11-03
    listed $95,000 Active 320-char remark
    Show marketing remark (322 chars)

    Filled with generations of love, it is time to entrust a new owner to build on that legacy. .. we are up for sale. 4 bedrooms, 1 full bath, and tons of potential in Pontchartrain Park. Great to live in, great to renovate and lease, possibly great cash flow. Let's setup a showing, and discuss the possibilities from there.

  6. 2025-11-03
    listed $95,000 Active 322-char remark
    Show marketing remark (322 chars)

    Filled with generations of love, it is time to entrust a new owner to build on that legacy. .. we are up for sale. 4 bedrooms, 1 full bath, and tons of potential in Pontchartrain Park. Great to live in, great to renovate and lease, possibly great cash flow. Let's setup a showing, and discuss the possibilities from there.

ⓘ 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
$1,809 · $151/mo
Projected year-2 tax
$1,809 · $151/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 ≥107°F today · 21 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
$21,140
− Mortgage interest
−$5,321
− Property taxes
−$1,809
− Insurance
−$1,272
− Repairs & maintenance
−$1,691
− Management
−$1,691
− Depreciation
−$2,764
Taxable income
$6,590
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,582
After-tax cash flow
$6,059/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)
27,047
Household income
$41,709
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
1767.0

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 (85%)
Race & ethnicity
Black 85% Hispanic / Latino 6% Two or more races 5% White 5%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 5% Other Indo-European 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
▼ -36.35%
Current HPI
177.355
Rent YoY
▼ -0.24%
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

+0.0% since first listed
5 events — show timeline
  • 2026-05-05 Relisted AcadianaMLS
  • 2026-05-05 Relisted GSREIN
  • 2026-01-08 Pending GSREIN
  • 2025-11-03 Listed $95,000 GSREIN
  • 2025-11-03 Listed $95,000 AcadianaMLS

Property tax history

+34.6%/yr

Latest (2026): $1,809 · +3127.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…