CashFlowRE
Sign in Sign up
12940 Chanelle Ct
C- Composite 52.03
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 +18.2/30.0
  • ARV discount +13.4/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.1/10.0
  • 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

$195,000

12940 Chanelle Ct · New Orleans, LA 70128
3 bd · 2.0 ba · 2,200 sqft · SingleFamily public records · 28 Days on market
Built 1978 6,098 sqft lot $89/sqft · 12% below area Est $224k · 13% under

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

Listing remarks MLS

This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated--making this an exceptional value for homeowners or investors alike.

Key facts

  • Open floor plan
  • Strong bones
  • Generous space

Tags

OPEN FLOOR PLANWOOD-BURNING FIREPLACEOUTDOOR PONDSTRONG BONESGENEROUS SPACE

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 $195k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/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 $178k (8.6% below list).
  • Recommended offer: $178k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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: 105 active listings in the ZIP; 8 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 ($192k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; list at $195k implies a 150% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,278 (8.6% below list)

Questions for the listing agent

  1. Built in 1978 — 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
7.36%
Cash-on-cash
3.81%
DSCR
1.17
GRM
9.1

CMA / ARV

ARV (median comp)
$224,476
List price
$195,000
Delta
-13.13%
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
12940 Chanelle Ct 0.00mi 4/2.0 (+1) 2,223 (+1%) 0mo $185,000 $83 93
12931 Parlange Ct 0.02mi 4/2.0 (+1) 2,086 (-5%) 14mo $228,965 $110 74
7000 Edgefield Dr 0.42mi 4/2.5 (+1) 2,128 (-3%) 3mo $220,000 $103 65
6940 Whitmore Pl 0.47mi 4/2.0 (+1) 2,088 (-5%) 5mo $225,000 $108 60
7350 Beauvoir Ct 0.22mi 3/2.0 1,974 (-10%) 15mo $235,000 $119 60
7951 Sandpiper Dr 0.67mi 3/2.0 2,032 (-8%) 4mo $217,000 $107 53
7121 Pinebrook Dr 0.65mi 4/2.0 (+1) 2,200 (0%) 16mo $202,000 $92 52
7300 Briarheath Dr 0.59mi 4/2.5 (+1) 2,353 (+7%) 3mo $247,500 $105 52
8040 Sandpiper Dr 0.72mi 4/2.0 (+1) 2,300 (+4%) 3mo $162,000 $70 51
7470 Briarheath Dr 0.48mi 4/2.0 (+1) 2,376 (+8%) 11mo $245,000 $103 50
7230 Bullard Ave 0.65mi 4/2.5 (+1) 2,100 (-4%) 8mo $297,000 $141 48
7910 Windward Ct 0.62mi 3/2.0 2,007 (-9%) 16mo $199,000 $99 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.55×
Total profit
$-24,788
Equity at exit
$29,075
10-year hold
IRR
-3.5%
Equity multiple
0.77×
Total profit
$-12,820
Equity at exit
$16,860

Cash invested: $54,600 (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 70128

Home prices YoY
-5.9%
Active inventory
105
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,783 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$131 /mo · $1,574/yr
Insurance
$81
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$107

Break-even live

Break-even rent $1,647
Max offer price $195,000
Occupancy floor 89%

Sensitivity live

Price -10% $217 -5% $162 +0% $107 +5% $52 +10% $-3
Rent -10% $-34 -5% $37 +0% $107 +5% $177 +10% $248
Rate -1.0pp $205 -0.5pp $157 base $107 +0.5pp $56 +1.0pp $5

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
$48,750
Closing costs
$5,850
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7501 Briarwood Dr New Orleans, LA 3.0 2.0 1500 $1,850 $1.23 24d 1 0.52mi
5754 Louis Prima Dr E New Orleans, LA 3.0 2.5 2069 $2,195 $1.06 24d 1 1.05mi
7505 Shorewood Blvd New Orleans, LA 4.0 2.0 1700 $1,800 $1.06 24d 1 1.09mi
11040 Roger Dr Unit C New Orleans, LA 2.0 2.5 1505 $1,500 $1.00 24d 1 1.21mi
14724 Emory Rd New Orleans, LA 3.0 2.0 1400 $1,500 $1.07 24d 1 1.26mi
10951 Roger Dr Unit B New Orleans, LA 3.0 2.5 2048 $1,850 $0.90 24d 1 1.27mi
7843 Sail St New Orleans, LA 3.0 1.5 1500 $1,200 $0.80 24d 1 1.33mi
7808 Sun St New Orleans, LA 4.0 1.5 1500 $1,950 $1.30 24d 1 1.37mi

Listing history 12 events

  1. 2026-05-11
    status Pending 965-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  2. 2026-05-11
    status Pending 970-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  3. 2026-05-04
    price $195,000 965-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  4. 2026-05-04
    price $195,000 970-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  5. 2026-04-25
    price $200,000 965-char remark
    Show marketing remark (965 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated--making this an exceptional value for homeowners or investors alike.

  6. 2026-04-24
    price $200,000 970-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  7. 2026-04-13
    listed $220,000 Active 965-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  8. 2026-04-13
    listed $220,000 Active 970-char remark
    Show marketing remark (970 chars)

    This 4-bedroom, 2-bath residence offers an inviting open floor plan designed for both everyday living and effortless entertaining. The expansive layout flows seamlessly from the main living areas, creating the perfect backdrop for hosting gatherings or enjoying quiet evenings at home. At the heart of the home, a cozy wood-burning fireplace adds warmth and character, elevating the living space with a touch of timeless charm. The extra-large primary suite serves as a true retreat, offering ample space to unwind and recharge in comfort. Step outside to discover a serene outdoor pond, providing a peaceful setting for relaxation or enhancing your outdoor entertaining experience. This property presents a unique opportunity for buyers looking to personalize a home with strong bones and generous space. Being sold as-is, it is priced to reflect its potential, and the owner is highly motivated—making this an exceptional value for homeowners or investors alike.

  9. 2010-12-31
    listed $185,000
  10. 2010-12-31
    listed $185,000
  11. 1993-05-20
    soldstatus $78,000
  12. 1982-11-05
    soldstatus $76,750

ⓘ 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
$1,574 · $131/mo
Projected year-2 tax
$1,574 · $131/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 · 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
$21,393
− Mortgage interest
−$10,923
− Property taxes
−$1,574
− Insurance
−$1,772
− Repairs & maintenance
−$1,711
− Management
−$1,711
− Depreciation
−$5,673
Taxable loss
−$1,972
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$473
After-tax cash flow
$1,757/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

+154.1% since first listed
12 events — show timeline
  • 2026-05-11 Pending AcadianaMLS
  • 2026-05-11 Pending GSREIN
  • 2026-05-04 Price Changed $195,000 AcadianaMLS
  • 2026-05-04 Price Changed $195,000 GSREIN
  • 2026-04-25 Price Changed $200,000 AcadianaMLS
  • 2026-04-24 Price Changed $200,000 GSREIN
  • 2026-04-13 Listed $220,000 GSREIN
  • 2026-04-13 Listed $220,000 AcadianaMLS
  • 2010-12-31 Listed $185,000 GSREIN
  • 2010-12-31 Listed $185,000 AcadianaMLS
  • 1993-05-20 Sold (Public Records) $78,000 Public Records
  • 1982-11-05 Sold (Public Records) $76,750 Public Records

Property tax history

+0.9%/yr

Latest (2026): $1,574 · -4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…