CashFlowRE
Sign in Sign up
8713 Cohn St
B Composite 73.17
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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • 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

$339,900

8713 Cohn St · New Orleans, LA 70118
6 bd · 2.0 ba · 1,265 sqft · SingleFamily public records · 26 Days on market
Built 1939 2,700 sqft lot $269/sqft · at area comps Est $421k · 19% under

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

Listing remarks MLS

*100% FINANCING AVAILABLE WITH NO INCOME LIMITS, NO MORTGAGE INSURANCE, AND UP TO $6,000 GRANT AVAILABLE* Move right into this beautifully renovated 3 BDRM/2 BA New Orleans cottage in the convenient Carrollton area just minutes from Oak Street. From the inviting front porch to the bright open floor plan, this home blends timeless New Orleans character with clean modern finishes. The living and dining areas flow easily into a gorgeous chef's kitchen with a 6-burner gas range, stainless steel appliances, stone countertops, subway tile backsplash, abundant cabinetry, and excellent prep space. The primary suite is a standout with vaulted ceilings and spacious layout, large walk-in closet, double vanity, soaking tub & stand-up shower, creating a comfortable spa like retreat at the end of the day. Additional highlights include recessed lighting, warm wood tone floors, generous natural light, updated bathrooms, tankless water heater, fenced backyard, patio space, and storage shed/workshop. Enjoy being close to neighborhood favorites including Breads on Oak, Jacques Imo's, Maple Leaf, Oak & Ale, and the Carrollton streetcar, making it easy to enjoy Uptown, Downtown, and everything New Orleans has to offer. Set in preferred Flood Zone X, this renovated home checks all the boxes for style, location, and everyday comfort.

Key facts

  • Renovated cottage
  • Stone countertops
  • Chef's kitchen

Tags

RENOVATED COTTAGECHEF'S KITCHENGAS RANGESTAINLESS STEEL APPLIANCESSTONE COUNTERTOPSSUBWAY TILE BACKSPLASH

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Water heater (energy-efficient feature)
  • Home design: Single-story; Raised foundation; Shingle roof; Property in excellent condition; City lot with rectangular dimensions (approx. 30 x 88)
  • Construction: Raised foundation; Shingle roof; Construction in excellent condition
  • Exterior features: Fenced yard; Porch; Concrete patio/porch; Shed(s); Workshop

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 6
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic with pull-down attic stairs; Stone counters; Stainless steel appliances
  • Laundry & utility: Washer hookup; Dryer hookup

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 6-bed/2.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $340k).
  • Recommended offer: $335k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.7% 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.
  • Zoned schools: Benjamin Franklin Elem. Math And Science (math 12% / reading 23%, grade F, #479 of 646 statewide, top 75%, 747 students, 98% FRL, charter) — zoned schools average 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 279 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $10k 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 $95k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 29y 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.
  • Current owner paid $24k; list at $340k implies a 1287% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1939 — 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $334,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1939 — 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
1.25%
Cap rate
10.71%
Cash-on-cash
15.78%
DSCR
1.70
GRM
6.7

CMA / ARV

ARV (median comp)
$421,098
List price
$339,900
Delta
-16.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.97% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.12×
Total profit
$11,868
Equity at exit
$50,680
10-year hold
IRR
10.9%
Equity multiple
1.78×
Total profit
$73,900
Equity at exit
$29,388

Cash invested: $95,172 (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
6.7×

Monthly cashflow live

Estimated rent
$4,237 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$172 /mo · $2,061/yr
Insurance
$142
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$890
Net cashflow
$1,185

Break-even live

Break-even rent $2,737
Max offer price $339,900
Occupancy floor 67%

Sensitivity live

Price -10% $1,378 -5% $1,281 +0% $1,185 +5% $1,089 +10% $993
Rent -10% $850 -5% $1,018 +0% $1,185 +5% $1,352 +10% $1,520
Rate -1.0pp $1,356 -0.5pp $1,272 base $1,185 +0.5pp $1,097 +1.0pp $1,007

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
$84,975
Closing costs
$10,197
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1736 Pine St New Orleans, LA 5.0 2.0 1494 $4,500 $3.01 25d 1 0.88mi
1609 Broadway St New Orleans, LA 5.0 2.0 1776 $5,000 $2.82 45d 1 0.99mi
2818 Palmer Ave New Orleans, LA 5.0 2.0 1832 $4,900 $2.67 45d 1 1.31mi

Listing history 38 events

  1. 2026-06-21
    days on market $339,900 Active 26 DOM
  2. 2026-06-18
    days on market $339,900 Active 23 DOM
  3. 2026-06-17
    days on market $339,900 Active 22 DOM
  4. 2026-06-16
    days on market $339,900 Active 21 DOM
  5. 2026-06-15
    days on market $339,900 Active 20 DOM
  6. 2026-06-13
    days on market $339,900 Active 18 DOM
  7. 2026-06-10
    days on market $339,900 Active 15 DOM
  8. 2026-06-09
    days on market $339,900 Active 14 DOM
  9. 2026-06-08
    days on market $339,900 Active 13 DOM
  10. 2026-06-07
    days on market $339,900 Active 12 DOM
  11. 2026-06-05
    remarks 693-char remark
  12. 2026-06-05
    days on market $339,900 Active 9 DOM
  13. 2026-06-03
    days on market $339,900 Active 8 DOM
  14. 2026-06-02
    days on market $339,900 Active 7 DOM
  15. 2026-06-01
    days on market $339,900 Active 6 DOM
  16. 2026-05-31
    days on market $339,900 Active 5 DOM
  17. 2026-04-29
    status Active
  18. 2026-04-04
    status Active
  19. 2026-03-22
    status Pending
  20. 2025-12-27
    listed $349,900 Active
  21. 2025-09-22
    listed $360,000 Active
  22. 2025-09-22
    listed $360,000 Active
  23. 2025-05-13
    price $360,000
  24. 2025-05-13
    price $360,000
  25. 2025-04-19
    listed $360,000
  26. 2025-04-19
    listed $365,000 Active
  27. 2025-03-23
    listed $365,000 Active
  28. 2025-01-12
    price $379,000
  29. 2025-01-07
    price $379,000
  30. 2024-11-01
    price $389,000
  31. 2024-11-01
    price $389,000
  32. 2024-09-19
    price $399,000
  33. 2024-08-22
    listed $399,000 Active
  34. 1997-07-31
    soldstatus $24,500
  35. 1997-07-23
    soldstatus $24,500
  36. 1997-04-25
    listed $26,975
  37. 1997-04-25
    listed $26,975
  38. 1994-06-01
    soldstatus $212,000

ⓘ 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
$2,061 · $172/mo
Projected year-2 tax
$2,061 · $172/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 · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 19 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
$50,847
− Mortgage interest
−$19,040
− Property taxes
−$2,061
− Insurance
−$2,497
− Repairs & maintenance
−$4,068
− Management
−$4,068
− Depreciation
−$9,888
Taxable income
$9,226
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,214
After-tax cash flow
$12,007/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

+60.3% since first listed
23 events — show timeline
  • 2026-05-26 Listed $339,900 GSREIN
  • 2026-05-26 Listed $339,900 AcadianaMLS
  • 2026-04-29 Relisted AcadianaMLS
  • 2026-04-04 Relisted AcadianaMLS
  • 2026-03-22 Pending AcadianaMLS
  • 2025-12-27 Listed $349,900 AcadianaMLS
  • 2025-09-22 Listed $360,000 AcadianaMLS
  • 2025-05-13 Price Changed $360,000 AcadianaMLS
  • 2025-05-13 Price Changed $360,000 GSREIN
  • 2025-04-19 Listed $365,000 AcadianaMLS
  • 2025-04-19 Listed $360,000 AcadianaMLS
  • 2025-03-23 Listed $365,000 AcadianaMLS
  • 2025-01-12 Price Changed $379,000 AcadianaMLS
  • 2025-01-07 Price Changed $379,000 GSREIN
  • 2024-11-01 Price Changed $389,000 AcadianaMLS
  • 2024-11-01 Price Changed $389,000 GSREIN
  • 2024-09-19 Price Changed $399,000 GSREIN
  • 2024-08-22 Listed $399,000 AcadianaMLS
  • 1997-07-31 Sold (Public Records) $24,500 Public Records
  • 1997-07-23 Sold (MLS) $24,500 GSREIN
  • 1997-04-25 Listed $26,975 AcadianaMLS
  • 1997-04-25 Listed $26,975 GSREIN
  • 1994-06-01 Sold (Public Records) $212,000 Public Records

Property tax history

+10.8%/yr

Latest (2026): $2,061 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…