CashFlowRE
Sign in Sign up
No image
B+ Composite 75.87
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$79,000

9006 Cohn St · New Orleans, LA 70118
4 bd · 2.0 ba · 748 sqft · SingleFamily public records · 90 Days on market
Built 1920 Est $154k · 49% under

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

Listing remarks MLS

This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

Key facts

  • Porch
  • Renovations
  • Yard space

Tags

PORCHYARD SPACEFIREPLACERENOVATIONS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: One-story property; Raised foundation; Average condition
  • Construction: Frame construction with HardiPlank and wood siding; Shingle roof
  • Exterior features: Porch; City lot with rectangular shape

Interior

  • Bathrooms: One full bathroom
  • Interior features: Five total rooms; Converted duplex to single-family

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/2.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $79k).
  • Recommended offer: $74k (6.0% below list) — sets the bar for market timing.
  • Cap rate 27.9% 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 flat; 279 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $2,511/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 $546 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 1.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 15y ago 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 $74,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 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 1920 — 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
3.18%
Cap rate
27.90%
Cash-on-cash
77.18%
DSCR
4.43
GRM
2.6

CMA / ARV

ARV (on-the-fly)
$154,088
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9029 Green St 0.12mi 3/1.0 (-1) 800 (+7%) 21mo $165,000 $206 56

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
71.0%
Equity multiple
4.10×
Total profit
$68,638
Equity at exit
$11,779
10-year hold
IRR
74.3%
Equity multiple
7.85×
Total profit
$151,546
Equity at exit
$6,830

Cash invested: $22,120 (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
2.6×

Monthly cashflow live

Estimated rent
$2,511 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$114 /mo · $1,369/yr
Insurance
$33
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$1,356

Break-even live

Break-even rent $795
Max offer price $79,000
Occupancy floor 41%

Sensitivity live

Price -10% $1,401 -5% $1,379 +0% $1,356 +5% $1,334 +10% $1,312
Rent -10% $1,158 -5% $1,257 +0% $1,356 +5% $1,455 +10% $1,555
Rate -1.0pp $1,396 -0.5pp $1,376 base $1,356 +0.5pp $1,336 +1.0pp $1,315

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
$19,750
Closing costs
$2,370
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7310 Hickory St New Orleans, LA 3.0 1.0 750 $2,600 $3.47 15d 1 1.01mi
7429 Freret St New Orleans, LA 3.0 2.0 750 $2,000 $2.67 24d 1 1.15mi

Listing history 18 events

  1. 2026-06-05
    days on market $79,000 Active 90 DOM
  2. 2026-06-03
    days on market $79,000 Active 89 DOM
  3. 2026-06-02
    days on market $79,000 Active 88 DOM
  4. 2026-06-01
    days on market $79,000 Active 87 DOM
  5. 2026-05-31
    days on market $79,000 Active 86 DOM
  6. 2026-05-16
    status Active 1382-char remark
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  7. 2026-05-16
    status Active
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  8. 2026-04-16
    historical
  9. 2026-04-11
    status Active 1382-char remark
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  10. 2026-04-11
    status Active
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  11. 2026-03-13
    historical
  12. 2026-02-23
    status Active 1382-char remark
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  13. 2026-02-23
    status Active
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  14. 2026-01-23
    historical
  15. 2025-12-08
    listed $79,000 Active 1382-char remark
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  16. 2025-12-08
    listed $79,000 Active
    Show marketing remark (1382 chars)

    This property serves lo-ca-tion! Nestled in a historic neighborhood along the Orleans-Jefferson line, this property may qualify for a historic tax credit, offering an upside for a smart investor. Previously used as a double and zoned HU-RD2, the property offers the potential to be converted back into a duplex, whether extending to the rear or building upward to create a classic New Orleans camelback. This 2-bed, one-bath single-family home offers multiple possibilities. Constructed with durable cement, Hardy board, and featuring valuable yard space, this property presents a prime value-add opportunity. Situated in a highly sought-after area, and being just minutes from the Ochsner Medical Corridor, an area experiencing significant growth with the New Gayle and Tom Bensons Kids Hospital currently under construction, which will provide hundreds of jobs to the economy. This location may surely support a strong rental demand from traveling medical professionals and students. Bring your vision to life with this exceptional opportunity no matter your exit strategy. Contact me directly to make this one apart of your wealth-building portfolio! I can't wait to hear what you have planned! All uses to be verified. No utilities will be provided for the inspection property being sold as is. This property is not a teardown and is very salvageable. Come and see for yourself!

  17. 2011-06-24
    listed $79,000
  18. 2011-06-24
    listed $79,000

ⓘ 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
$1,369 · $114/mo
Projected year-2 tax
$1,369 · $114/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) · 76% 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
$30,137
− Mortgage interest
−$4,425
− Property taxes
−$1,369
− Insurance
−$1,192
− Repairs & maintenance
−$2,411
− Management
−$2,411
− Depreciation
−$2,298
Taxable income
$16,030
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,847
After-tax cash flow
$12,428/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

+0.0% since first listed
13 events — show timeline
  • 2026-05-16 Relisted AcadianaMLS
  • 2026-05-16 Relisted GSREIN
  • 2026-04-16 Listing Removed GSREIN
  • 2026-04-11 Relisted AcadianaMLS
  • 2026-04-11 Relisted GSREIN
  • 2026-03-13 Listing Removed GSREIN
  • 2026-02-23 Relisted AcadianaMLS
  • 2026-02-23 Relisted GSREIN
  • 2026-01-23 Listing Removed GSREIN
  • 2025-12-08 Listed $79,000 GSREIN
  • 2025-12-08 Listed $79,000 AcadianaMLS
  • 2011-06-24 Listed $79,000 GSREIN
  • 2011-06-24 Listed $79,000 AcadianaMLS

Property tax history

+9.6%/yr

Latest (2026): $1,369 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…