CashFlowRE
Sign in Sign up
2128 Valentine Ct
C Composite 56.29
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 +21.0/30.0
  • ARV discount +13.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.7/10.0
  • 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

$239,000

2128 Valentine Ct · New Orleans, LA 70114
4 bd · 2.5 ba · 2,164 sqft · SingleFamily public records · 98 Days on market
Built 1978 $110/sqft · 10% below area Est $276k · 13% under ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

Key facts

  • Large windows
  • Patio area
  • Ample cabinet space

Tags

LARGE WINDOWSAMPLE CABINET SPACEBREAKFAST BARADDITIONAL STORAGEESTABLISHED LANDSCAPINGPATIO AREA

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 $239k.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/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 $231k (3.2% below list).
  • Recommended offer: $217k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 (-0.7%/yr); 265 active listings in the ZIP; 18 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 $2,315/mo this rent would consume 64% of the median local household income ($43k/yr) (locally 2240% 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

  • It's been on market 98 days — a 9% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $41k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $217,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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
0.97%
Cap rate
7.98%
Cash-on-cash
6.02%
DSCR
1.27
GRM
8.6

CMA / ARV

ARV (median comp)
$275,772
List price
$239,000
Delta
-13.33%
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
2000 Easter Ln 0.15mi 4/2.0 2,209 (+2%) 5mo $300,000 $136 83
2147 Holiday Dr 0.19mi 4/2.0 2,298 (+6%) 3mo $275,000 $120 76
2020 Easter Ln 0.12mi 4/2.5 2,417 (+12%) 2mo $124,900 $52 73
2711 Cupid 0.48mi 4/2.5 2,215 (+2%) 8mo $269,000 $121 67
2336 Holiday Dr 0.20mi 3/2.5 (-1) 2,417 (+12%) 3mo $299,900 $124 64
2638 Gallinghouse St 0.37mi 3/2.0 (-1) 2,021 (-7%) 3mo $200,000 $99 62
2529 Hudson Pl 0.73mi 4/2.5 2,232 (+3%) 0mo $240,000 $108 60
2709 Comet St 0.44mi 3/3.0 (-1) 2,310 (+7%) 3mo $249,500 $108 58
1534 General Collins Ave 0.45mi 3/2.5 (-1) 2,041 (-6%) 8mo $194,900 $95 58
2800 Hyman Pl 0.53mi 3/2.5 (-1) 2,000 (-8%) 0mo $246,500 $123 58
2133 Ellen Park Pl 0.58mi 3/2.5 (-1) 2,018 (-7%) 0mo $186,000 $92 56
1843 Halsey Ave 0.41mi 3/2.0 (-1) 1,903 (-12%) 2mo $159,500 $84 52

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
-12.1%
Equity multiple
0.58×
Total profit
$-28,376
Equity at exit
$35,636
10-year hold
IRR
-7.9%
Equity multiple
0.57×
Total profit
$-28,920
Equity at exit
$20,664

Cash invested: $66,920 (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 70114

Rents YoY
-0.7%
Active inventory
265
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,315 high interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$140 /mo · $1,677/yr
Insurance
$100
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$269

Break-even live

Break-even rent $1,974
Max offer price $239,000
Occupancy floor 83%

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
$59,750
Closing costs
$7,170
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2001 Saint Nick Dr New Orleans, LA 4.0 2.5 2400 $2,300 $0.96 23d 1 0.14mi
1410 Kabel Dr New Orleans, LA 3.0 2.0 2200 $2,200 $1.00 23d 1 0.26mi
103 Danny Dr New Orleans, LA 4.0 2.0 2040 $2,400 $1.18 23d 1 0.50mi
3441 Catalina Dr New Orleans, LA 5.0 2.0 1610 $2,450 $1.52 11d 1 0.58mi
1825 Murl St New Orleans, LA 3.0 2.0 2484 $1,750 $0.70 23d 1 0.87mi
3151 Plymouth Pl New Orleans, LA 3.0 1.0 1470 $1,700 $1.16 23d 1 0.91mi
21 Carriage Ln New Orleans, LA 3.0 2.5 1900 $2,000 $1.05 21d 1 0.94mi
2741 Chelsea Dr New Orleans, LA 4.0 2.5 2382 $2,500 $1.05 16d 1 0.95mi
3511 Hyman Pl New Orleans, LA 3.0 2.0 1975 $2,700 $1.37 1d 1 0.99mi
1774 Pace Blvd New Orleans, LA 4.0 2.5 1574 $2,000 $1.27 23d 1 1.01mi
5801 Albany Ct New Orleans, LA 4.0 2.5 2160 $2,000 $0.93 23d 1 1.05mi
3751 Herald St New Orleans, LA 4.0 2.0 1624 $2,150 $1.32 23d 1 1.23mi
438 Friscoville Ave Arabi, LA 3.0 2.0 1500 $3,200 $2.13 2d 1 1.32mi
3738 Somerset Dr New Orleans, LA 4.0 2.0 2247 $3,000 $1.34 14d 1 1.33mi
1684 Lauradale Dr New Orleans, LA 4.0 2.0 1571 $2,000 $1.27 23d 1 1.34mi
6021 Brighton Pl New Orleans, LA 4.0 3.0 1840 $3,100 $1.68 16d 1 1.38mi
2320 Mardi Gras Blvd New Orleans, LA 4.0 2.5 1600 $2,500 $1.56 1d 1 1.44mi
6900 Royal St Arabi, LA 3.0 2.0 1579 $5,888 $3.73 2d 1 1.48mi

Listing history 20 events

  1. 2026-06-18
    days on market $239,000 Active 98 DOM
  2. 2026-06-17
    days on market $239,000 Active 97 DOM
  3. 2026-06-16
    days on market $239,000 Active 96 DOM
  4. 2026-06-15
    days on market $239,000 Active 95 DOM
  5. 2026-06-13
    pricedays on market $239,000 Active 93 DOM
  6. 2026-06-10
    days on market $249,000 Active 90 DOM
  7. 2026-06-09
    days on market $249,000 Active 89 DOM
  8. 2026-06-08
    days on market $249,000 Active 88 DOM
  9. 2026-06-07
    days on market $249,000 Active 87 DOM
  10. 2026-06-05
    days on market $249,000 Active 84 DOM
  11. 2026-06-03
    days on market $249,000 Active 83 DOM
  12. 2026-06-02
    days on market $249,000 Active 82 DOM
  13. 2026-06-01
    days on market $249,000 Active 81 DOM
  14. 2026-05-31
    days on market $249,000 Active 80 DOM
  15. 2026-05-08
    price $249,000 770-char remark
    Show marketing remark (770 chars)

    Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

  16. 2026-05-08
    price $249,000 770-char remark
    Show marketing remark (770 chars)

    Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

  17. 2026-04-16
    price $264,900 770-char remark
    Show marketing remark (770 chars)

    Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

  18. 2026-04-16
    price $264,900 770-char remark
    Show marketing remark (770 chars)

    Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

  19. 2026-03-12
    listed $279,900 Active 770-char remark
    Show marketing remark (770 chars)

    Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

  20. 2026-03-12
    listed $279,900 Active 770-char remark
    Show marketing remark (770 chars)

    Located in the Old Aurora neighborhood, this well-maintained two-story home offers generous living space and a comfortable, functional layout. Large windows bring in great natural light throughout the home. The kitchen provides ample cabinet space, a breakfast bar, and easy flow into the surrounding living areas. Upstairs bedrooms are well sized. The home makes excellent use of space with additional storage built above the staircase and large closets throughout, providing plenty of practical storage. The backyard offers a great outdoor setting with established landscaping and a patio area ready for relaxing or entertaining. Additional features include a brand new generator, recently replaced roof and AC units, a storage shed, and convenient off-street parking.

ⓘ 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
$1,677 · $140/mo
Projected year-2 tax
$1,677 · $140/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 · 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 2/10 Low 2 unhealthy d/yr today · 2 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
$27,775
− Mortgage interest
−$13,388
− Property taxes
−$1,677
− Insurance
−$1,992
− Repairs & maintenance
−$2,222
− Management
−$2,222
− Depreciation
−$6,953
Taxable loss
−$679
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$3,396/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)
22,659
Household income
$43,493
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
2240.0

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 (72%)
Race & ethnicity
Black 72% White 16% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 3% Slovak 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 2% 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
▼ -98.56%
Current HPI
149.0172
Rent YoY
▼ -0.72%
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

-11.0% since first listed
6 events — show timeline
  • 2026-05-08 Price Changed $249,000 AcadianaMLS
  • 2026-05-08 Price Changed $249,000 GSREIN
  • 2026-04-16 Price Changed $264,900 AcadianaMLS
  • 2026-04-16 Price Changed $264,900 GSREIN
  • 2026-03-12 Listed $279,900 GSREIN
  • 2026-03-12 Listed $279,900 AcadianaMLS

Property tax history

-3.1%/yr

Latest (2026): $1,677 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…