CashFlowRE
Sign in Sign up
4627 Evangeline Dr 🏷️ Likely Rental
C Composite 58.55
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.9/10.0
  • 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

$145,000

4627 Evangeline Dr · New Orleans, LA 70127
3 bd · 2.0 ba · 1,217 sqft · SingleFamily public records · 140 Days on market
Built 1964 5,549 sqft lot $119/sqft · 10% below area Est $189k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic opportunity to expand your rental portfolio (section 8 approved property with tenant in place) OR make this charming home your own! * THIS HOME QUALIFIES FOR UP TO 100% FINANCING WITH NO PMI, AND UP TO $6000 IN GRANT FUNDS ASSITANCE through preferred lender program * Precious 3-sided brick home in New Orleans East, nestled on a large lot with ample off-street parking! Fabulous, covered patio, and paved sidewalk entry. This home features tile flooring throughout. Open floor plan living/dining room opens to galley kitchen and laundry room. Large primary bedroom with walk-in closet and ensuite with single vanity and tub/shower combo. Spacious guest bedrooms with large closets. Guest bathroom features single vanity and tub/shower combo. Fantastic, all brick rear patio perfect for entertaining. Large rear yard, fully fenced with chain link fencing. Convenient location with easy access to Chef Menteur Hwy, I-10, restaurants and shopping. No flood insurance required - but current policy of $843/yr can be assumed. Currently tenant occupied at $1500/month. A MUST SEE! Make it yours today!

Key facts

  • Large lot
  • Covered patio
  • Paved sidewalk entry

Tags

3 SIDED BRICK HOMELARGE LOTAMPLE OFF STREET PARKINGCOVERED PATIOPAVED SIDEWALK ENTRYTILE FLOORING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $145,000 price doesn't fit this home's estimated sale value (~$188,612) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $145 ($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 $143k (1.4% below list).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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: 128 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 42% of the median local income ($41k/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 $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 140 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $145k implies a 383% 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 $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — 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
0.99%
Cap rate
8.04%
Cash-on-cash
6.26%
DSCR
1.28
GRM
8.5

CMA / ARV

ARV (median comp)
$188,612
List price
$145,000
Delta
-17.82%
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
4650 Cerise Ave 0.13mi 3/2.0 1,144 (-6%) 8mo $178,000 $156 78
4718 Lancelot Dr 0.36mi 3/2.0 1,144 (-6%) 4mo $167,000 $146 70
4790 Gawain Dr 0.48mi 3/2.0 1,144 (-6%) 1mo $165,000 $144 67
4651 Lurline St 0.55mi 3/2.0 1,224 (+1%) 11mo $158,000 $129 64
4734 Galahad Dr 0.40mi 3/1.0 1,332 (+9%) 5mo $105,000 $79 57
10118 Springwood St 0.73mi 3/2.0 1,228 (+1%) 12mo $167,000 $136 54
4835 Evangeline Dr 0.25mi 3/1.0 1,050 (-14%) 14mo $135,000 $129 50
4736 Crowder Blvd 0.57mi 3/2.0 1,343 (+10%) 12mo $157,000 $117 46
4818 Sandalwood St 0.61mi 4/2.0 (+1) 1,297 (+7%) 12mo $170,000 $131 46
4659 Dodt Ave 0.70mi 3/2.0 1,072 (-12%) 2mo $54,700 $51 46
4560 Laine Ave 0.68mi 2/1.0 (-1) 1,079 (-11%) 10mo $113,000 $105 32
4429 Laine Ave 0.68mi 3/1.0 1,035 (-15%) 13mo $40,000 $39 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-14,235
Equity at exit
$21,620
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-442
Equity at exit
$12,537

Cash invested: $40,600 (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 70127

Home prices YoY
-29.2%
Active inventory
128
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,429 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$96 /mo · $1,157/yr
Insurance
$60
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$145

Break-even live

Break-even rent $1,245
Max offer price $145,000
Occupancy floor 85%

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
$36,250
Closing costs
$4,350
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5131 Bundy Rd New Orleans, LA 1.0–3.0 1.0–2.0 1000 $1,314 $1.31 2d 21 0.51mi
4574 Dodt Ave Unit A New Orleans, LA 2.0 1.0 831 $1,050 $1.26 23d 1 0.70mi
4761 Eastview Dr New Orleans, LA 3.0 1.0 864 $1,550 $1.79 21d 1 0.75mi
4923 Eastview Dr New Orleans, LA 3.0 2.0 912 $1,400 $1.54 23d 1 0.81mi
4828 Eastview Dr New Orleans, LA 4.0 2.0 1260 $1,675 $1.33 23d 1 0.81mi
4901 Bonita Dr New Orleans, LA 2.0 1.0 900 $1,100 $1.22 23d 1 0.90mi
4808 Viola St New Orleans, LA 3.0 2.0 1130 $1,500 $1.33 23d 1 1.01mi
4880 Viola St New Orleans, LA 3.0 2.0 1150 $1,595 $1.39 23d 1 1.03mi
9020 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,400 $1.00 23d 1 1.07mi
9022 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,400 $1.00 23d 1 1.07mi
9040 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,450 $1.04 16d 1 1.07mi
9042 Bunker Hill Rd New Orleans, LA 3.0 1.5 1400 $1,450 $1.04 16d 1 1.08mi
6881 Parc Brittany Blvd New Orleans, LA 1.0–2.0 1.0–2.0 741 $1,055 $1.42 2d 31 1.14mi
7019 Crowder Blvd Unit 126 New Orleans, LA 2.0 1.5 952 $982 $1.03 23d 1 1.18mi
4701 Rosemont Pl New Orleans, LA 3.0 1.0 843 $1,450 $1.72 23d 1 1.19mi
7502 Chef Menteur Hwy New Orleans, LA 3.0 1.0 1000 $1,500 $1.50 23d 1 1.26mi
7019 Huntington Park Dr New Orleans, LA 2.0 1.5 952 $986 $1.04 23d 1 1.28mi
7019 Huntington Park Dr Unit 21 New Orleans, LA 2.0 1.5 952 $982 $1.03 23d 1 1.28mi
4745 Tulip St New Orleans, LA 3.0 1.0 1125 $1,750 $1.56 20d 1 1.33mi
4941 Pecan St Unit 1 New Orleans, LA 2.0 1.0 1000 $1,200 $1.20 23d 1 1.39mi
6835 Mayo Blvd Unit C New Orleans, LA 2.0 1.5 840 $1,195 $1.42 23d 1 1.41mi
4452 Plum Orchard Ave New Orleans, LA 2.0 1.0 1100 $1,250 $1.14 3d 1 1.44mi
8802 Morrison Rd New Orleans, LA 2.0 1.0 1071 $1,275 $1.19 23d 1 1.45mi
9002 Morrison Rd New Orleans, LA 2.0 1.5 1050 $1,150 $1.10 20d 1 1.45mi
7225 Chef Menteur Hwy New Orleans, LA 1.0–2.0 1.0–2.0 739 $994 $1.35 2d 10 1.49mi

Listing history 24 events

  1. 2026-06-18
    days on market $145,000 Active 140 DOM
  2. 2026-06-17
    pricedays on market $145,000 Active 139 DOM
  3. 2026-06-16
    days on market $155,000 Active 138 DOM
  4. 2026-06-15
    days on market $155,000 Active 137 DOM
  5. 2026-06-13
    days on market $155,000 Active 135 DOM
  6. 2026-06-10
    days on market $155,000 Active 132 DOM
  7. 2026-06-09
    days on market $155,000 Active 131 DOM
  8. 2026-06-08
    days on market $155,000 Active 130 DOM
  9. 2026-06-07
    days on market $155,000 Active 129 DOM
  10. 2026-06-05
    days on market $155,000 Active 126 DOM
  11. 2026-06-03
    days on market $155,000 Active 125 DOM
  12. 2026-06-02
    days on market $155,000 Active 124 DOM
  13. 2026-06-01
    days on market $155,000 Active 123 DOM
  14. 2026-05-31
    days on market $155,000 Active 122 DOM
  15. 2026-01-29
    listed $155,000 Active 1108-char remark
    Show marketing remark (1104 chars)

    Fantastic opportunity to expand your rental portfolio (section 8 approved property with tenant in place) OR make this charming home your own! *THIS HOME QUALIFIES FOR UP TO 100% FINANCING WITH NO PMI, AND UP TO $6000 IN GRANT FUNDS ASSITANCE through preferred lender program* Precious 3-sided brick home in New Orleans East, nestled on a large lot with ample off-street parking! Fabulous, covered patio, and paved sidewalk entry. This home features tile flooring throughout. Open floor plan living/dining room opens to galley kitchen and laundry room. Large primary bedroom with walk-in closet and ensuite with single vanity and tub/shower combo. Spacious guest bedrooms with large closets. Guest bathroom features single vanity and tub/shower combo. Fantastic, all brick rear patio perfect for entertaining. Large rear yard, fully fenced with chain link fencing. Convenient location with easy access to Chef Menteur Hwy, I-10, restaurants and shopping. No flood insurance required - but current policy of $843/yr can be assumed. Currently tenant occupied at $1500/month. A MUST SEE! Make it yours today!

  16. 2026-01-29
    listed $155,000 Active 1104-char remark
    Show marketing remark (1104 chars)

    Fantastic opportunity to expand your rental portfolio (section 8 approved property with tenant in place) OR make this charming home your own! *THIS HOME QUALIFIES FOR UP TO 100% FINANCING WITH NO PMI, AND UP TO $6000 IN GRANT FUNDS ASSITANCE through preferred lender program* Precious 3-sided brick home in New Orleans East, nestled on a large lot with ample off-street parking! Fabulous, covered patio, and paved sidewalk entry. This home features tile flooring throughout. Open floor plan living/dining room opens to galley kitchen and laundry room. Large primary bedroom with walk-in closet and ensuite with single vanity and tub/shower combo. Spacious guest bedrooms with large closets. Guest bathroom features single vanity and tub/shower combo. Fantastic, all brick rear patio perfect for entertaining. Large rear yard, fully fenced with chain link fencing. Convenient location with easy access to Chef Menteur Hwy, I-10, restaurants and shopping. No flood insurance required - but current policy of $843/yr can be assumed. Currently tenant occupied at $1500/month. A MUST SEE! Make it yours today!

  17. 2026-01-05
    historical $1,500
  18. 2025-12-16
    listed $1,500
  19. 2024-11-17
    historical $1,500
  20. 2024-10-08
    listed $1,500
  21. 2010-02-26
    soldstatus $30,000
  22. 2009-06-30
    listed $39,900
  23. 2009-06-30
    listed $39,900
  24. 1993-03-31
    soldstatus $61,000

ⓘ 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
$1,157 · $96/mo
Projected year-2 tax
$1,157 · $96/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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$17,149
− Mortgage interest
−$8,122
− Property taxes
−$1,157
− Insurance
−$1,522
− Repairs & maintenance
−$1,372
− Management
−$1,372
− Depreciation
−$4,218
Taxable loss
−$615
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$148
After-tax cash flow
$1,891/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)
23,107
Household income
$40,765
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2030.0

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 (91%)
Race & ethnicity
Black 91% Hispanic / Latino 4% Two or more races 4% White 2%
Common ancestry
Lithuanian 1% Hispanic 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
96% English-only · Spanish 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
▼ -72.43%
Current HPI
175.4465
Rent YoY
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

+154.1% since first listed
10 events — show timeline
  • 2026-01-29 Listed $155,000 AcadianaMLS
  • 2026-01-29 Listed $155,000 GSREIN
  • 2026-01-05 Rental Removed $1,500 BUILDIUM
  • 2025-12-16 Listed for Rent $1,500 BUILDIUM
  • 2024-11-17 Rental Removed $1,500 BUILDIUM
  • 2024-10-08 Listed for Rent $1,500 BUILDIUM
  • 2010-02-26 Sold (MLS) $30,000 GSREIN
  • 2009-06-30 Listed $39,900 AcadianaMLS
  • 2009-06-30 Listed $39,900 GSREIN
  • 1993-03-31 Sold (Public Records) $61,000 Public Records

Property tax history

-1.6%/yr

Latest (2026): $1,157 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…