CashFlowRE
Sign in Sign up
3309 Lamarque St
C Composite 57.9
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 +29.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$120,000

3309 Lamarque St · New Orleans, LA 70114
3 bd · 1.0 ba · 1,034 sqft · SingleFamily public records · 28 Days on market
Built 1953 Est $101k · 18% over

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

Key facts

  • Parking
  • Built 1953
  • Listed 27 days

Property features AI

Finance

  • Other: Property listed by Heaven Sent Realty
  • Financial info: Not specified
  • HOA & community: Not specified

Exterior

  • Parking: Driveway
  • Security: Not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation; Shingle roof
  • Construction: Built with standard construction (year not specified)
  • Exterior features: City lot; Rectangular lot; Lot dimensions approximately 29 x 115

Interior

  • Kitchen: Not specified
  • Bedrooms: Not specified
  • Flooring: Not specified
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present; Cooling present
  • Interior features: Total of 5 rooms; Average condition
  • Laundry & utility: Not specified

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 $120k.

Deal economics

  • At list price, monthly cash flow is $366 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $118k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
  • This rent runs 43% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 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 28 days — a 2% lower offer ($118k) 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1953 — 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 $118,200 (1.5% below list)

Questions for the listing agent

  1. Built in 1953 — 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
1.29%
Cap rate
10.61%
Cash-on-cash
15.43%
DSCR
1.69
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$101,332
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1148 Southlawn Blvd 0.30mi 3/1.5 1,013 (-2%) 4mo $137,700 $136 78
1616 Tita St 0.27mi 3/1.0 936 (-10%) 1mo $130,000 $139 71
3308 Lamarque St 0.03mi 2/1.0 (-1) 1,128 (+9%) 10mo $42,453 $38 70
1522 Tita St 0.21mi 3/1.0 1,050 (+2%) 21mo $125,000 $119 70
1416 Pace Blvd 0.38mi 3/1.0 1,118 (+8%) 1mo $140,000 $125 68
1220 Terry St 0.12mi 3/2.0 1,134 (+10%) 9mo $55,000 $49 67
1249 Lauradale Dr 0.70mi 3/1.0 1,036 (+0%) 18mo $102,000 $98 52
1413 Shirley Dr 0.67mi 2/1.0 (-1) 950 (-8%) 2mo $92,700 $98 49
1340 General Collins Ave 0.42mi 3/1.0 1,150 (+11%) 24mo $165,000 $143 42
144 Pinewood Ct 0.60mi 3/2.5 1,120 (+8%) 23mo $93,000 $83 33
1103 Shirley Dr 0.67mi 3/2.0 930 (-10%) 24mo $85,000 $91 28

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
-0.5%
Equity multiple
0.98×
Total profit
$-649
Equity at exit
$17,892
10-year hold
IRR
5.6%
Equity multiple
1.36×
Total profit
$12,073
Equity at exit
$10,375

Cash invested: $33,600 (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 70114

Rents YoY
-0.7%
Active inventory
265
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,546 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$110 /mo · $1,317/yr
Insurance
$50
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$366

Break-even live

Break-even rent $1,083
Max offer price $120,000
Occupancy floor 71%

Sensitivity live

Price -10% $434 -5% $400 +0% $366 +5% $332 +10% $298
Rent -10% $244 -5% $305 +0% $366 +5% $427 +10% $488
Rate -1.0pp $426 -0.5pp $396 base $366 +0.5pp $335 +1.0pp $303

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
$30,000
Closing costs
$3,600
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
1313 Flanders St New Orleans, LA 2.0 1.0 900 $1,295 $1.44 21d 1 0.04mi
1227 Flanders St New Orleans, LA 2.0 1.0 900 $1,000 $1.11 25d 1 0.07mi
3102 Lawrence St New Orleans, LA 2.0 1.0 950 $1,500 $1.58 25d 1 0.20mi
1565 Murl St Unit B New Orleans, LA 2.0 2.0 1100 $1,100 $1.00 25d 1 0.27mi
1200 Southlawn Blvd New Orleans, LA 3.0 2.0 950 $1,725 $1.82 25d 1 0.29mi
1622 Jo Ann Pl New Orleans, LA 3.0 1.5 1301 $1,500 $1.15 3d 1 0.35mi
735 Lees Ln Unit 2 New Orleans, LA 2.0 1.0 1000 $1,600 $1.60 25d 1 0.38mi
3000 Americus St New Orleans, LA 3.0 2.0 1280 $1,400 $1.09 25d 1 0.44mi
1719 Pace Blvd New Orleans, LA 3.0 1.0 1178 $2,000 $1.70 13d 1 0.58mi
2002 Pace Blvd Unit 103 New Orleans, LA 3.0 2.0 1000 $1,500 $1.50 15d 1 0.71mi
1945 Pace Blvd Unit 104 New Orleans, LA 2.0 1.0 1000 $1,250 $1.25 25d 1 0.72mi
1945 Pace Blvd Apt 101 New Orleans, LA 2.0 1.0 1000 $1,250 $1.25 11d 1 0.72mi
1625 Lauradale Dr New Orleans, LA 3.0 2.0 1029 $1,700 $1.65 4d 1 0.75mi
1421 23 Numa St New Orleans, LA 3.0 2.0 861 $1,400 $1.63 3d 1 0.90mi
1421 23 Numa St New Orleans, LA 3.0 2.0 861 $1,400 $1.63 15d 1 0.90mi
1421 Numa St Unit 1421 New Orleans, LA 3.0 2.0 861 $1,400 $1.63 25d 1 0.90mi
1418 Behrman Ave New Orleans, LA 2.0 1.0 876 $1,400 $1.60 17d 1 0.95mi
2243 Kraft Pl New Orleans, LA 2.0 1.0 865 $1,200 $1.39 25d 1 0.99mi
1108 Sumner St New Orleans, LA 3.0 1.5 1197 $1,500 $1.25 13d 1 1.01mi
1510 Sumner St New Orleans, LA 2.0 1.0 950 $1,474 $1.55 17d 1 1.03mi
5434 Chartres St New Orleans, LA 2.0 1.0 800 $1,150 $1.44 25d 1 1.06mi
701 Behrman Ave New Orleans, LA 3.0 2.0 1368 $2,300 $1.68 4d 1 1.07mi
1812 River Oaks Dr New Orleans, LA 3.0 1.0 1148 $1,700 $1.48 4d 1 1.09mi
1812 River Oaks Dr New Orleans, LA 3.0 1.0 1148 $1,700 $1.48 4d 1 1.09mi
6019 Royal St New Orleans, LA 2.0 1.0 790 $1,200 $1.52 25d 1 1.15mi
617 Forstall St New Orleans, LA 3.0 2.0 1262 $2,200 $1.74 4d 1 1.16mi
438 Friscoville Ave Arabi, LA 3.0 2.0 1500 $3,200 $2.13 4d 1 1.16mi
3725 Macarthur Blvd Unit 2A New Orleans, LA 2.0 2.0 1200 $2,750 $2.29 20d 1 1.16mi
619 Reynes St New Orleans, LA 3.0 2.0 1318 $2,100 $1.59 17d 1 1.18mi
6530 Royal St Arabi, LA 2.0 2.0 860 $1,550 $1.80 45d 1 1.19mi
716 Delery St Unit 716 New Orleans, LA 2.0 1.0 900 $1,200 $1.33 25d 1 1.19mi
810 Whitney Ave New Orleans, LA 2.0 1.0 900 $1,250 $1.39 13d 1 1.23mi
6608 Dauphine St Arabi, LA 2.0 1.0 989 $1,395 $1.41 11d 1 1.26mi
6608 Dauphine St Unit 6608 Arabi, LA 2.0 1.0 989 $1,325 $1.34 4d 1 1.26mi
5450 Burgundy St New Orleans, LA 2.0 1.0 1474 $1,250 $0.85 25d 1 1.26mi
807 Whitney Ave Unit 1 New Orleans, LA 3.0 2.0 1262 $1,500 $1.19 4d 1 1.27mi
906 Flood St New Orleans, LA 3.0 3.0 1174 $1,700 $1.45 3d 1 1.29mi
616 Lebeau St Unit A Arabi, LA 2.0 1.0 1205 $1,650 $1.37 45d 1 1.29mi
816 Forstall St New Orleans, LA 3.0 1.0 850 $1,600 $1.88 25d 1 1.30mi
6038 N Rampart St New Orleans, LA 3.0 2.0 1080 $1,795 $1.66 25d 1 1.33mi

Listing history 17 events

  1. 2026-06-21
    days on market $120,000 Active 28 DOM
  2. 2026-06-18
    days on market $120,000 Active 25 DOM
  3. 2026-06-17
    days on market $120,000 Active 24 DOM
  4. 2026-06-16
    days on market $120,000 Active 23 DOM
  5. 2026-06-15
    days on market $120,000 Active 22 DOM
  6. 2026-06-13
    days on market $120,000 Active 20 DOM
  7. 2026-06-10
    days on market $120,000 Active 17 DOM
  8. 2026-06-09
    days on market $120,000 Active 16 DOM
  9. 2026-06-08
    days on market $120,000 Active 15 DOM
  10. 2026-06-07
    days on market $120,000 Active 14 DOM
  11. 2026-06-05
    days on market $120,000 Active 11 DOM
  12. 2026-06-03
    days on market $120,000 Active 10 DOM
  13. 2026-06-02
    days on market $120,000 Active 9 DOM
  14. 2026-06-01
    days on market $120,000 Active 8 DOM
  15. 2026-05-31
    days on market $120,000 Active 7 DOM
  16. 2026-05-24
    listed $120,000 Active
  17. 2026-05-24
    listed $120,000 Active

ⓘ 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
$1,317 · $110/mo
Projected year-2 tax
$1,317 · $110/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 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
$18,549
− Mortgage interest
−$6,722
− Property taxes
−$1,317
− Insurance
−$1,398
− Repairs & maintenance
−$1,484
− Management
−$1,484
− Depreciation
−$3,491
Taxable income
$2,654
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$637
After-tax cash flow
$3,751/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

+0.0% since first listed
2 events — show timeline
  • 2026-05-24 Listed $120,000 AcadianaMLS
  • 2026-05-24 Listed $120,000 GSREIN

Property tax history

+42.1%/yr

Latest (2026): $1,317 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…