CashFlowRE
Sign in Sign up
7816-18 S Claiborne Ave Duplex
B Composite 74.89
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • 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

$295,000

7816-18 S Claiborne Ave · New Orleans, LA 70125
4 bd · 4.0 ba · 2,532 sqft · MultiFamily public records · 55 Days on market
Built 1920 4,500 sqft lot $117/sqft · 41% below area Est $450k · 34% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Fantastic New Price!!! Stately Craftsman-style duplex in the heart of historic Carrollton. This property boasts solid bones and incredible architectural integrity, featuring soaring ceilings, original hardwood floors, and classic built-in bookcases that elegantly divide the living spaces. Each unit offers a thoughtful, roommate-friendly layout with three distinct rooms downstairs--including living and dining areas anchored by decorative fireplace mantels--and 2 bedrooms with a full bath privately situated upstairs. While the left side maintains its historic charm, the right unit is ready for renovation, offering significant value-add potential for an owner-occupant or investor. The property sits on an oversized 150-foot deep lot, providing a rare amount of outdoor space for entertaining, gardening, or pets. Experience the best of New Orleans living with historic character and room to grow.

Key facts

  • Built-in bookcases
  • Outdoor space
  • Oversized lot

Tags

CRAFTSMAN-STYLE DUPLEXORIGINAL HARDWOOD FLOORSBUILT-IN BOOKCASESDECORATIVE FIREPLACE MANTELSOVERSIZED LOTOUTDOOR 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 2 × 2-bed/1-bath units multifamily listed at $295k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $634/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $295k).
  • Recommended offer: $286k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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; 217 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 710 units permitted in Orleans Parish in 2024 (244 in 5+ unit buildings).
  • At $4,152/mo this rent would consume 81% of the median local household income ($61k/yr) (locally 1270% 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 $2k of loan paydown is wiped out by about $9k 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 + 0.7% rent growth), your $83k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $65k; list at $295k implies a 354% gain — meaningful room to come down on a strong offer.

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 $286,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.41%
Cap rate
11.72%
Cash-on-cash
19.40%
DSCR
1.86
GRM
5.9

CMA / ARV

ARV (median comp)
$450,120
List price
$295,000
Delta
-34.46%
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
8012-14 Cohn St 0.34mi 4/2.0 2,536 (+0%) 9mo $420,000 $166 68
8226 28 Panola St 0.35mi 4/2.0 2,640 (+4%) 5mo $490,000 $186 65
2018-20 Joliet St 0.51mi 5/3.0 (+1) 2,502 (-1%) 1mo $360,000 $144 64
8009 13 Nelson St 0.17mi 4/2.0 2,274 (-10%) 3mo $410,000 $180 64
8015 17 Nelson St 0.17mi 4/3.0 2,816 (+11%) 11mo $376,000 $134 60
3803 05 State Street Dr 0.56mi 5/3.0 (+1) 2,707 (+7%) 2mo $295,000 $109 52
1729 31 Burdette St 0.40mi 4/2.0 2,217 (-12%) 2mo $310,000 $140 51
1701 Cambronne St 0.57mi 3/3.0 (-1) 2,407 (-5%) 7mo $382,000 $159 50
8325 27 Sycamore St 0.37mi 4/2.5 2,853 (+13%) 10mo $495,000 $174 47
4419 21 Fontainebleau Dr 0.72mi 4/2.0 2,399 (-5%) 8mo $440,000 $183 43
8701-03 Green St 0.74mi 4/4.0 2,280 (-10%) 13mo $70,000 $31 38
8705-07 Green St 0.74mi 4/4.0 2,280 (-10%) 13mo $70,000 $31 38

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.29×
Total profit
$23,771
Equity at exit
$43,985
10-year hold
IRR
14.8%
Equity multiple
2.07×
Total profit
$88,570
Equity at exit
$25,506

Cash invested: $82,600 (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 70125

Home prices YoY
-16.3%
Rents YoY
0.7%
Active inventory
217
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$4,152 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$275 /mo · $3,301/yr
Insurance
$123
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$872
Net cashflow
$1,269

Break-even live

Break-even rent $2,546
Max offer price $295,000
Occupancy floor 64%

Sensitivity live

Price -10% $1,436 -5% $1,352 +0% $1,269 +5% $1,185 +10% $1,102
Rent -10% $941 -5% $1,105 +0% $1,269 +5% $1,433 +10% $1,597
Rate -1.0pp $1,417 -0.5pp $1,344 base $1,269 +0.5pp $1,192 +1.0pp $1,114

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,152

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
$73,750
Closing costs
$8,850
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7909 Sycamore St New Orleans, LA 3.0 2.0 2000 $2,400 $1.20 4d 1 0.10mi
2201 Burdette St New Orleans, LA 3.0 1.5 1800 $2,695 $1.50 18d 1 0.12mi
7902 Sycamore St New Orleans, LA 4.0 2.0 1991 $3,200 $1.61 44d 1 0.12mi
7325 Sycamore St New Orleans, LA 4.0 3.0 2500 $2,350 $0.94 24d 1 0.21mi
2101 S Carrollton Ave New Orleans, LA 4.0 2.0 1800 $2,400 $1.33 24d 1 0.21mi
2102 S Carrollton Ave Unit NA New Orleans, LA 3.0 2.0 1800 $2,250 $1.25 11d 1 0.25mi
2102 S Carrollton Ave New Orleans, LA 3.0 2.0 1800 $2,250 $1.25 12d 1 0.25mi
2201 Broadway St Unit 2 New Orleans, LA 4.0 2.0 2000 $3,000 $1.50 44d 1 0.30mi
2338 Audubon St New Orleans, LA 3.0 2.0 1935 $2,000 $1.03 4d 1 0.31mi
2251 Cambronne St Unit A New Orleans, LA 3.0 1.5 1945 $2,495 $1.28 24d 1 0.36mi
7922 Colapissa St New Orleans, LA 4.0 2.0 1848 $2,400 $1.30 11d 1 0.50mi
1609 Broadway St New Orleans, LA 5.0 2.0 1776 $5,000 $2.82 44d 1 0.59mi
1539 Dante St New Orleans, LA 3.0 2.0 2672 $3,500 $1.31 44d 1 0.59mi
1519 Pine St New Orleans, LA 5.0 3.0 3000 $4,000 $1.33 24d 1 0.60mi
3737 Nashville Ave New Orleans, LA 4.0 2.0 2000 $3,400 $1.70 22d 1 0.66mi
6326 S Johnson St Unit 1 New Orleans, LA 5.0 2.0 2013 $3,950 $1.96 44d 1 0.66mi
7011 Jeannette St Unit A New Orleans, LA 5.0 3.0 2200 $5,000 $2.27 44d 1 0.68mi
7000 Jeannette St New Orleans, LA 3.0 3.0 2390 $3,250 $1.36 4d 1 0.71mi
2824 Calhoun St Unit A New Orleans, LA 3.0 2.0 1828 $3,900 $2.13 44d 1 0.73mi
5533 S Tonti St New Orleans, LA 4.0 4.0 3000 $3,000 $1.00 15d 1 0.74mi
7015 Willow St New Orleans, LA 5.0 3.0 2000 $4,200 $2.10 44d 1 0.75mi
2117 S Lopez St New Orleans, LA 5.0 2.0 1920 $2,000 $1.04 24d 1 0.75mi
2738 Calhoun St New Orleans, LA 4.0 2.0 1900 $4,800 $2.53 4d 1 0.76mi
2818 Palmer Ave New Orleans, LA 5.0 2.0 1832 $4,900 $2.67 44d 1 0.77mi
1131 Fern St New Orleans, LA 4.0 2.0 2427 $3,600 $1.48 18d 1 0.79mi
2616 Calhoun St New Orleans, LA 4.0 2.5 2850 $2,500 $0.88 44d 1 0.83mi
2715 Palmer Ave New Orleans, LA 5.0 2.0 2184 $4,900 $2.24 44d 1 0.84mi
2703 Palmer Ave New Orleans, LA 5.0 2.0 2349 $5,500 $2.34 44d 1 0.85mi
1030 Short St Unit D New Orleans, LA 3.0 1.0 2000 $3,000 $1.50 24d 1 0.87mi
2503 Calhoun St New Orleans, LA 3.0 2.0 1800 $3,000 $1.67 18d 1 0.91mi
2432 Calhoun St Unit A New Orleans, LA 3.0 2.0 1983 $4,400 $2.22 22d 1 0.92mi
2432 Calhoun St New Orleans, LA 4.0 2.0 3300 $4,400 $1.33 18d 1 0.92mi
1031 Broadway St New Orleans, LA 4.0 2.0 1750 $4,400 $2.51 18d 1 0.94mi
912 Monticello Ave New Orleans, LA 3.0 2.0 1750 $2,500 $1.43 44d 1 0.95mi
939 Broadway St New Orleans, LA 5.0 3.0 1900 $4,000 $2.11 4d 1 0.99mi
8906 Plum St New Orleans, LA 3.0 2.0 2000 $2,800 $1.40 44d 1 1.01mi
5718 Cucullu St New Orleans, LA 4.0 3.0 1873 $2,500 $1.33 18d 1 1.04mi
810 Pine St New Orleans, LA 4.0 1.5 2000 $3,200 $1.60 44d 1 1.07mi
808 Pine St New Orleans, LA 4.0 1.5 2000 $3,200 $1.60 44d 1 1.07mi
2325 State St New Orleans, LA 5.0 3.0 1800 $4,000 $2.22 24d 1 1.08mi

Listing history 5 events

  1. 2026-05-11
    status Pending 902-char remark
    Show marketing remark (902 chars)

    Fantastic New Price!!! Stately Craftsman-style duplex in the heart of historic Carrollton. This property boasts solid bones and incredible architectural integrity, featuring soaring ceilings, original hardwood floors, and classic built-in bookcases that elegantly divide the living spaces. Each unit offers a thoughtful, roommate-friendly layout with three distinct rooms downstairs--including living and dining areas anchored by decorative fireplace mantels--and 2 bedrooms with a full bath privately situated upstairs. While the left side maintains its historic charm, the right unit is ready for renovation, offering significant value-add potential for an owner-occupant or investor. The property sits on an oversized 150-foot deep lot, providing a rare amount of outdoor space for entertaining, gardening, or pets. Experience the best of New Orleans living with historic character and room to grow.

  2. 2026-05-06
    price $295,000 902-char remark
    Show marketing remark (902 chars)

    Fantastic New Price!!! Stately Craftsman-style duplex in the heart of historic Carrollton. This property boasts solid bones and incredible architectural integrity, featuring soaring ceilings, original hardwood floors, and classic built-in bookcases that elegantly divide the living spaces. Each unit offers a thoughtful, roommate-friendly layout with three distinct rooms downstairs--including living and dining areas anchored by decorative fireplace mantels--and 2 bedrooms with a full bath privately situated upstairs. While the left side maintains its historic charm, the right unit is ready for renovation, offering significant value-add potential for an owner-occupant or investor. The property sits on an oversized 150-foot deep lot, providing a rare amount of outdoor space for entertaining, gardening, or pets. Experience the best of New Orleans living with historic character and room to grow.

  3. 2026-03-24
    price $349,000 902-char remark
    Show marketing remark (902 chars)

    Fantastic New Price!!! Stately Craftsman-style duplex in the heart of historic Carrollton. This property boasts solid bones and incredible architectural integrity, featuring soaring ceilings, original hardwood floors, and classic built-in bookcases that elegantly divide the living spaces. Each unit offers a thoughtful, roommate-friendly layout with three distinct rooms downstairs--including living and dining areas anchored by decorative fireplace mantels--and 2 bedrooms with a full bath privately situated upstairs. While the left side maintains its historic charm, the right unit is ready for renovation, offering significant value-add potential for an owner-occupant or investor. The property sits on an oversized 150-foot deep lot, providing a rare amount of outdoor space for entertaining, gardening, or pets. Experience the best of New Orleans living with historic character and room to grow.

  4. 2026-03-17
    listed $399,000 Active 902-char remark
    Show marketing remark (902 chars)

    Fantastic New Price!!! Stately Craftsman-style duplex in the heart of historic Carrollton. This property boasts solid bones and incredible architectural integrity, featuring soaring ceilings, original hardwood floors, and classic built-in bookcases that elegantly divide the living spaces. Each unit offers a thoughtful, roommate-friendly layout with three distinct rooms downstairs--including living and dining areas anchored by decorative fireplace mantels--and 2 bedrooms with a full bath privately situated upstairs. While the left side maintains its historic charm, the right unit is ready for renovation, offering significant value-add potential for an owner-occupant or investor. The property sits on an oversized 150-foot deep lot, providing a rare amount of outdoor space for entertaining, gardening, or pets. Experience the best of New Orleans living with historic character and room to grow.

  5. 1988-07-29
    soldstatus $65,000

ⓘ 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
$3,301 · $275/mo
Projected year-2 tax
$3,301 · $275/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 · 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 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
$49,824
− Mortgage interest
−$16,525
− Property taxes
−$3,301
− Insurance
−$2,272
− Repairs & maintenance
−$3,986
− Management
−$3,986
− Depreciation
−$8,582
Taxable income
$11,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,681
After-tax cash flow
$12,542/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)
17,821
Household income
$61,174
Rent vs Own
53.3% rent · 46.7% own
Severe rent burden
1270.0

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 0.63)
Race & ethnicity
Black 51% White 32% Hispanic / Latino 9% Two or more races 9% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 8% Romanian 1% Slovak 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 1% Chinese 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
▼ -49.68%
Current HPI
255.5998
Rent YoY
▲ 0.73%
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

+353.8% since first listed
5 events — show timeline
  • 2026-05-11 Pending AcadianaMLS
  • 2026-05-06 Price Changed $295,000 AcadianaMLS
  • 2026-03-24 Price Changed $349,000 AcadianaMLS
  • 2026-03-17 Listed $399,000 AcadianaMLS
  • 1988-07-29 Sold (Public Records) $65,000 Public Records

Property tax history

-0.9%/yr

Latest (2026): $3,301 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…