CashFlowRE
Sign in Sign up
8607 S Claiborne Ave
C- Composite 53.73
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 +18.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • 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

$275,000

8607 S Claiborne Ave · New Orleans, LA 70118
4 bd · 3.0 ba · 1,936 sqft · SingleFamily public records · 26 Days on market
Built 1920 $142/sqft · 17% below area Est $331k · 17% under ↓ 8% since listing

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

Listing remarks MLS

Let's Turn Some Keys, Baby....... Hidden gem nestled in a sought-after Uptown location! Your beautifully updated 3-bedroom, 2-bath home blends charm and modern touches throughout. Step inside to find an inviting layout featuring stylish finishes, spacious living areas, and a thoughtfully designed kitchen. Your primary suite offers comfort and privacy, while the additional bedrooms flexibility for guests, a home office or growing needs. Conveniently located with easy access to local dining, shopping, and entertainment, your property offers a mix of character, comfort, and location. Don't miss the opportunity to make this uptown beauty your next home.

Key facts

  • Primary suite
  • Inviting layout
  • Updated home

Tags

UPTOWN LOCATIONUPDATED HOMEINVITING LAYOUTTHOUGHTFULLY DESIGNED KITCHENPRIMARY SUITEFLEXIBILITY FOR GUESTS

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story property
  • Construction: Vinyl siding; Shingle roof; Slab foundation
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 30 x 120

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Total of 7 rooms; Excellent condition

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 single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $175 ($2k/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 $250k (9.2% below list).
  • Recommended offer: $250k (9.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% 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 flat; 279 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); 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,496/mo this rent would consume 47% of the median local household income ($64k/yr) (locally 2237% 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.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 3 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 1920 — 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 $249,573 (9.2% below list)

Questions for the listing agent

  1. Built in 1920 — 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 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
7.35%
Cash-on-cash
3.77%
DSCR
1.17
GRM
9.2

CMA / ARV

ARV (median comp)
$330,805
List price
$275,000
Delta
-15.39%
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
2501 Eagle St 0.12mi 3/2.5 (-1) 1,854 (-4%) 3mo $315,000 $170 78
2524 Hamilton St 0.34mi 4/2.0 1,826 (-6%) 6mo $261,000 $143 66
8510 Cohn St 0.39mi 3/2.5 (-1) 1,983 (+2%) 7mo $439,000 $221 65
1921 Cambronne St 0.37mi 3/2.5 (-1) 1,846 (-5%) 4mo $482,500 $261 65
2430 Hollygrove St 0.27mi 3/2.0 (-1) 1,784 (-8%) 3mo $250,000 $140 63
8621 Cohn St 0.36mi 4/2.0 2,075 (+7%) 9mo $287,500 $139 60
8534 Jeannette St 0.65mi 3/2.5 (-1) 1,870 (-3%) 3mo $538,000 $288 55
8723 Willow St 0.70mi 3/2.5 (-1) 1,823 (-6%) 1mo $75,000 $41 50
2924 General Ogden St 0.41mi 5/2.0 (+1) 2,214 (+14%) 1mo $120,000 $54 47
7935 Fig St 0.60mi 3/2.0 (-1) 1,744 (-10%) 2mo $318,750 $183 45
9006 Green St 0.58mi 3/3.5 (-1) 1,766 (-9%) 8mo $395,000 $224 44
2828 Mistletoe St 0.50mi 3/2.0 (-1) 1,670 (-14%) 2mo $287,000 $172 43

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 · 0.97% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.50×
Total profit
$-38,408
Equity at exit
$41,003
10-year hold
IRR
-8.9%
Equity multiple
0.50×
Total profit
$-38,844
Equity at exit
$23,777

Cash invested: $77,000 (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 70118

Rents YoY
1.0%
Active inventory
279
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,496 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$173 /mo · $2,076/yr
Insurance
$115
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$524
Net cashflow
$175

Break-even live

Break-even rent $2,274
Max offer price $275,000
Occupancy floor 88%

Sensitivity live

Price -10% $331 -5% $253 +0% $175 +5% $98 +10% $20
Rent -10% $-22 -5% $77 +0% $175 +5% $274 +10% $373
Rate -1.0pp $314 -0.5pp $245 base $175 +0.5pp $104 +1.0pp $32

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
$68,750
Closing costs
$8,250
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
2527 Eagle St New Orleans, LA 3.0 2.0 1571 $2,200 $1.40 25d 1 0.12mi
2305 Joliet St New Orleans, LA 3.0 2.0 1451 $2,500 $1.72 45d 1 0.15mi
2251 Cambronne St Unit A New Orleans, LA 3.0 1.5 1945 $2,495 $1.28 25d 1 0.21mi
8426 Spruce St New Orleans, LA 3.0 2.0 1700 $3,000 $1.76 45d 1 0.34mi
1836 General Ogden St New Orleans, LA 3.0 2.0 1368 $1,675 $1.22 25d 1 0.41mi
2102 S Carrollton Ave Unit NA New Orleans, LA 3.0 2.0 1800 $2,250 $1.25 12d 1 0.43mi
2102 S Carrollton Ave New Orleans, LA 3.0 2.0 1800 $2,250 $1.25 13d 1 0.43mi
2231 S Carrollton Ave Unit D New Orleans, LA 3.0 2.0 1600 $2,495 $1.56 25d 1 0.43mi
2308 Short St New Orleans, LA 3.0 2.0 1600 $2,800 $1.75 5d 1 0.46mi
912 Monticello Ave New Orleans, LA 3.0 2.0 1750 $2,500 $1.43 45d 1 0.47mi
2101 S Carrollton Ave New Orleans, LA 4.0 2.0 1800 $2,400 $1.33 25d 1 0.47mi
9107 Fig St New Orleans, LA 3.0 3.0 1230 $2,000 $1.63 5d 1 0.51mi
8626 Green St New Orleans, LA 3.0 1.5 1450 $1,500 $1.03 19d 1 0.51mi
7933 Belfast St Unit Upper New Orleans, LA 3.0 2.0 1500 $2,400 $1.60 25d 1 0.51mi
8929 Colapissa St New Orleans, LA 3.0 1.0 1300 $1,400 $1.08 25d 1 0.51mi
7909 Sycamore St New Orleans, LA 3.0 2.0 2000 $2,400 $1.20 5d 1 0.53mi
7902 Sycamore St New Orleans, LA 4.0 2.0 1991 $3,200 $1.61 45d 1 0.54mi
2116 Burdette St New Orleans, LA 3.0 1.0 1700 $1,975 $1.16 5d 1 0.61mi
2201 Burdette St New Orleans, LA 3.0 1.5 1800 $2,695 $1.50 19d 1 0.63mi
1526 Dante St New Orleans, LA 3.0 3.0 1446 $3,000 $2.07 19d 1 0.63mi
8728 Jeannette St New Orleans, LA 3.0 2.0 1511 $1,995 $1.32 5d 1 0.65mi
1517 Dante St New Orleans, LA 3.0 1.0 1500 $1,700 $1.13 19d 1 0.65mi
7922 Colapissa St New Orleans, LA 4.0 2.0 1848 $2,400 $1.30 12d 1 0.65mi
8502 Edinburgh St New Orleans, LA 3.0 2.0 1456 $1,800 $1.24 5d 1 0.71mi
7325 Sycamore St New Orleans, LA 4.0 3.0 2500 $2,350 $0.94 25d 1 0.75mi
2014 Lowerline St New Orleans, LA 3.0 1.5 1600 $2,850 $1.78 16d 1 0.77mi
7616 Cohn St Unit A New Orleans, LA 3.0 2.5 1492 $3,300 $2.21 19d 1 0.79mi
8906 Plum St New Orleans, LA 3.0 2.0 2000 $2,800 $1.40 45d 1 0.79mi
9438 Forshey St New Orleans, LA 3.0 2.0 1274 $2,000 $1.57 25d 1 0.79mi
2201 Broadway St Unit 2 New Orleans, LA 4.0 2.0 2000 $3,000 $1.50 45d 1 0.85mi
2203 Broadway St New Orleans, LA 3.0 2.0 1491 $3,000 $2.01 23d 1 0.85mi
2338 Audubon St New Orleans, LA 3.0 2.0 1935 $2,000 $1.03 5d 1 0.85mi
2308 Audubon St New Orleans, LA 4.0 1.5 1480 $3,050 $2.06 18d 1 0.86mi
2010 Broadway St New Orleans, LA 4.0 2.0 1600 $2,400 $1.50 25d 1 0.87mi
7701 Jeannette St Unit D New Orleans, LA 3.0 3.0 1710 $2,800 $1.64 45d 1 0.89mi
1736 Pine St New Orleans, LA 5.0 2.0 1494 $4,500 $3.01 25d 1 0.91mi
7329 Birch St New Orleans, LA 3.0 2.0 1538 $2,350 $1.53 23d 1 0.95mi
1700 Broadway St New Orleans, LA 4.0 2.0 1500 $3,600 $2.40 19d 1 0.98mi
1131 Fern St New Orleans, LA 4.0 2.0 2427 $3,600 $1.48 19d 1 1.01mi
1030 Short St Unit D New Orleans, LA 3.0 1.0 2000 $3,000 $1.50 25d 1 1.03mi

Listing history 19 events

  1. 2026-06-21
    days on market $275,000 Active 26 DOM
  2. 2026-06-18
    days on market $275,000 Active 23 DOM
  3. 2026-06-17
    days on market $275,000 Active 22 DOM
  4. 2026-06-16
    days on market $275,000 Active 21 DOM
  5. 2026-06-15
    days on market $275,000 Active 20 DOM
  6. 2026-06-13
    days on market $275,000 Active 18 DOM
  7. 2026-06-10
    days on market $275,000 Active 15 DOM
  8. 2026-06-09
    days on market $275,000 Active 14 DOM
  9. 2026-06-08
    days on market $275,000 Active 13 DOM
  10. 2026-06-07
    days on market $275,000 Active 12 DOM
  11. 2026-06-05
    days on market $275,000 Active 9 DOM
  12. 2026-06-03
    days on market $275,000 Active 8 DOM
  13. 2026-06-02
    days on market $275,000 Active 7 DOM
  14. 2026-06-01
    days on market $275,000 Active 6 DOM
  15. 2026-05-31
    days on market $275,000 Active 5 DOM
  16. 2026-04-20
    price $279,900 909-char remark
  17. 2026-04-20
    price $279,900 916-char remark
  18. 2025-12-06
    listed $299,900 Active 909-char remark
  19. 2025-12-06
    listed $299,900 Active 916-char remark

ⓘ 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
$2,076 · $173/mo
Projected year-2 tax
$2,076 · $173/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
$29,949
− Mortgage interest
−$15,404
− Property taxes
−$2,076
− Insurance
−$2,172
− Repairs & maintenance
−$2,396
− Management
−$2,396
− Depreciation
−$8,000
Taxable loss
−$2,495
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$599
After-tax cash flow
$2,705/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)
36,072
Household income
$63,750
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
2237.0

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 0.65)
Race & ethnicity
White 47% Black 34% Hispanic / Latino 11% Two or more races 11% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Italian 2% Romanian 2%
Foreign-born
9% · Canada, China
Languages at home
86% English-only · Spanish 7% French/Haitian/Cajun 2% Other Indo-European 2%

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
▼ -210.46%
Current HPI
282.9629
Rent YoY
▲ 0.97%
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

-8.3% since first listed
5 events — show timeline
  • 2026-05-22 Listed $275,000 GSREIN
  • 2026-05-22 Listed $275,000 AcadianaMLS
  • 2026-04-20 Price Changed $279,900 AcadianaMLS
  • 2026-04-20 Price Changed $279,900 GSREIN
  • 2025-12-06 Listed $299,900 AcadianaMLS

Property tax history

+11.3%/yr

Latest (2026): $2,076 · +293.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…