CashFlowRE
Sign in Sign up
7671 Inlet Ln
B- Composite 65.91
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +5.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$150,000

7671 Inlet Ln · New Orleans, LA 70128
3 bd · 2.0 ba · 1,665 sqft · SingleFamily public records · 67 Days on market
Built 1978 $90/sqft · 26% below area Est $204k · 27% under

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

Listing remarks MLS

Investor Special! Nice-sized 3 bed/2 bath home w/ appx 1665 Living SF. Primary bedroom has ensuite bathroom. Nice fireplace in living room. Plus an attached garage. Home has LAS-type hurricane shutters. The roofing material is possibly composite or polymer tiles. High quality materials were being used in the renovation. It has electricity and running water! Also, there's new sheetrock and real wooden (interior) doors included in the sale. Good bones, quiet street. Succession property.

Key facts

  • Garage
  • Built 1978
  • Listed 66 days

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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $299 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: 106 active listings in the ZIP; 19 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 67 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
  • Current owner paid $70k; list at $150k implies a 116% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 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 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
1.08%
Cap rate
9.21%
Cash-on-cash
10.43%
DSCR
1.46
GRM
7.7

CMA / ARV

ARV (median comp)
$204,082
List price
$150,000
Delta
-26.50%
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
7830 Wave Dr 0.13mi 3/2.0 1,670 (+0%) 4mo $160,000 $96 90
7670 Inlet Ln 0.03mi 4/2.0 (+1) 1,640 (-2%) 5mo $200,000 $122 87
7710 Wave Dr 0.07mi 3/2.0 1,611 (-3%) 6mo $139,000 $86 86
7510 Branch Dr 0.19mi 3/2.0 1,702 (+2%) 5mo $219,500 $129 83
7911 Windward Ct 0.33mi 3/2.0 1,700 (+2%) 10mo $212,000 $125 73
7921 Branch Dr 0.17mi 3/2.0 1,477 (-11%) 2mo $50,000 $34 72
30 Marywood Ct 0.54mi 3/2.0 1,610 (-3%) 4mo $182,000 $113 66
7050 W Renaissance 0.54mi 3/2.0 1,750 (+5%) 1mo $220,000 $126 66
7131 Wayside Dr 0.59mi 3/2.0 1,730 (+4%) 6mo $125,000 $72 61
13337 Curran Rd 0.50mi 3/2.0 1,496 (-10%) 2mo $120,754 $81 58
7649 Berg St 0.60mi 3/2.0 1,768 (+6%) 6mo $90,000 $51 57
7524 Michigan St 0.70mi 3/2.0 1,420 (-15%) 2mo $183,715 $129 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-5,300
Equity at exit
$22,365
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$19,836
Equity at exit
$12,969

Cash invested: $42,000 (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 70128

Home prices YoY
-5.9%
Active inventory
106
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,623 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$68 /mo · $812/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$299

Break-even live

Break-even rent $1,245
Max offer price $150,000
Occupancy floor 77%

Sensitivity live

Price -10% $383 -5% $341 +0% $299 +5% $256 +10% $214
Rent -10% $170 -5% $234 +0% $299 +5% $363 +10% $427
Rate -1.0pp $374 -0.5pp $337 base $299 +0.5pp $260 +1.0pp $220

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
$37,500
Closing costs
$4,500
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11967 Curran Rd New Orleans, LA 3.0 2.0 1100 $1,750 $1.59 4d 1 0.25mi
6937 Barrington Ct New Orleans, LA 3.0 2.5 1306 $1,800 $1.38 25d 1 0.73mi
7501 Briarwood Dr New Orleans, LA 3.0 2.0 1500 $1,850 $1.23 25d 1 0.76mi
14031 Linden St New Orleans, LA 3.0 2.0 1200 $1,400 $1.17 25d 1 1.05mi
11040 Roger Dr Unit C New Orleans, LA 2.0 2.5 1505 $1,500 $1.00 25d 1 1.06mi
10951 Roger Dr Unit B New Orleans, LA 3.0 2.5 2048 $1,850 $0.90 25d 1 1.10mi
10821 Roger Dr Unit A New Orleans, LA 2.0 1.5 1200 $1,400 $1.17 25d 1 1.17mi
10704 Roger Dr Unit D New Orleans, LA 2.0 1.5 1050 $950 $0.90 25d 1 1.25mi
5754 Louis Prima Dr E New Orleans, LA 3.0 2.5 2069 $2,195 $1.06 25d 1 1.27mi
7937 Read Blvd New Orleans, LA 3.0 2.0 1100 $1,650 $1.50 25d 1 1.31mi
7505 Shorewood Blvd New Orleans, LA 4.0 2.0 1700 $1,800 $1.06 25d 1 1.35mi
14509 Duane Rd New Orleans, LA 2.0 1.0 1150 $1,518 $1.32 25d 1 1.43mi
14724 Emory Rd New Orleans, LA 3.0 2.0 1400 $1,500 $1.07 25d 1 1.47mi
14530 Duane Rd New Orleans, LA 3.0 1.0 1150 $1,450 $1.26 4d 1 1.47mi
14530 Duane Rd New Orleans, LA 3.0 1.0 1150 $1,450 $1.26 4d 1 1.47mi
7500 Symmes Ave New Orleans, LA 4.0 2.0 1400 $2,100 $1.50 25d 1 1.48mi
7843 Sail St New Orleans, LA 3.0 1.5 1500 $1,200 $0.80 25d 1 1.49mi
7849 Sail St New Orleans, LA 3.0 2.0 1395 $1,200 $0.86 25d 1 1.49mi
7851 Sail St New Orleans, LA 3.0 2.0 1395 $1,200 $0.86 25d 1 1.49mi

Listing history 18 events

  1. 2026-06-21
    days on market $150,000 Active 67 DOM
  2. 2026-06-18
    days on market $150,000 Active 64 DOM
  3. 2026-06-17
    days on market $150,000 Active 63 DOM
  4. 2026-06-16
    days on market $150,000 Active 62 DOM
  5. 2026-06-15
    days on market $150,000 Active 61 DOM
  6. 2026-06-13
    days on market $150,000 Active 59 DOM
  7. 2026-06-10
    days on market $150,000 Active 56 DOM
  8. 2026-06-09
    days on market $150,000 Active 55 DOM
  9. 2026-06-08
    days on market $150,000 Active 54 DOM
  10. 2026-06-07
    days on market $150,000 Active 53 DOM
  11. 2026-06-05
    days on market $150,000 Active 50 DOM
  12. 2026-06-03
    days on market $150,000 Active 49 DOM
  13. 2026-06-02
    days on market $150,000 Active 48 DOM
  14. 2026-06-01
    days on market $150,000 Active 47 DOM
  15. 2026-05-31
    days on market $150,000 Active 46 DOM
  16. 2026-04-12
    listed $150,000 Active 489-char remark
    Show marketing remark (488 chars)

    Investor Special! Nice-sized 3 bed/2 bath home w/appx 1665 Living SF. Primary bedroom has ensuite bathroom. Nice fireplace in living room. Plus an attached garage. Home has LAS-type hurricane shutters. The roofing material is possibly composite or polymer tiles. High quality materials were being used in the renovation. It has electricity and running water! Also, there's new sheetrock and real wooden (interior) doors included in the sale. Good bones, quiet street. Succession property.

  17. 2026-04-12
    listed $150,000 Active 488-char remark
    Show marketing remark (488 chars)

    Investor Special! Nice-sized 3 bed/2 bath home w/appx 1665 Living SF. Primary bedroom has ensuite bathroom. Nice fireplace in living room. Plus an attached garage. Home has LAS-type hurricane shutters. The roofing material is possibly composite or polymer tiles. High quality materials were being used in the renovation. It has electricity and running water! Also, there's new sheetrock and real wooden (interior) doors included in the sale. Good bones, quiet street. Succession property.

  18. 1980-02-22
    soldstatus $69,600

ⓘ 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
$812 · $68/mo
Projected year-2 tax
$825 · $69/mo
Expected delta
+$13/yr (+$1/mo · 1.5%)

ⓘ 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 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
$19,471
− Mortgage interest
−$8,402
− Property taxes
−$812
− Insurance
−$1,547
− Repairs & maintenance
−$1,558
− Management
−$1,558
− Depreciation
−$4,364
Taxable income
$1,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$295
After-tax cash flow
$3,288/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
City population
338,817
Population (ZIP)
22,973

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 (86%)
Race & ethnicity
Black 86% Asian 5% White 4% Two or more races 3%
Foreign-born
4% · Vietnam, Canada
Languages at home
95% English-only · Vietnamese 4% Spanish 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
▼ -15.51%
Current HPI
247.7131
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+115.5% since first listed
3 events — show timeline
  • 2026-04-12 Listed $150,000 AcadianaMLS
  • 2026-04-12 Listed $150,000 GSREIN
  • 1980-02-22 Sold (Public Records) $69,600 Public Records

Property tax history

-1.2%/yr

Latest (2026): $812 · -7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…