CashFlowRE
Sign in Sign up
14722 Hooper Rd Fourplex
C+ Composite 64.6
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Schools +4.6/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$410,000

14722 Hooper Rd · Central, LA 70818
8 bd · 6.0 ba · 4,000 sqft · MultiFamily · 280 Days on market
Good condition 8,276 sqft lot $102/sqft · 15% above area Est $355k · 15% over

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

Multi-family units

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

Listing remarks MLS

Fantastic investment opportunity in the highly sought-after Central area, known for its top-rated schools and convenient access to major shopping, dining, and services. This well-maintained 4-plex features updates and is in good condition. Each spacious unit offers 2 bedrooms and 1.5 baths, plus washer/dryer connections and a refrigerator that remains. Located near Central Middle School, this property is perfect for steady rental income in a thriving, fast-growing community.

Key facts

  • Refrigerator remains
  • Steady rental income
  • Top-rated schools

Tags

INVESTMENT OPPORTUNITYTOP-RATED SCHOOLSWASHER DRYER CONNECTIONSREFRIGERATOR REMAINSNEAR CENTRAL MIDDLE SCHOOLSTEADY RENTAL INCOME

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 × 2.0-bed/1.5-bath units multifamily listed at $410k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $356/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $410k).
  • Recommended offer: $361k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 3.3% in Central — 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 74/100 on livability (#25 in LA, #4,761 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Central Community School District (suburban): math 50% / reading 54% proficiency, ranked #9 of 98 in LA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 128 active listings in the ZIP; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $5,928/mo this rent would consume 91% of the median local household income ($78k/yr) (locally 408% 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • East Baton Rouge County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $115k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 280 days — a 12% lower offer ($361k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y 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 $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $360,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 280 days. Have you received any prior offers? Is the seller open to a 12% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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.
  9. 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.
  10. 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
1.45%
Cap rate
11.71%
Cash-on-cash
19.33%
DSCR
1.86
GRM
5.8

CMA / ARV

ARV (median comp)
$355,452
List price
$410,000
Delta
15.35%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
5.5%
Equity multiple
1.21×
Total profit
$24,556
Equity at exit
$61,132
10-year hold
IRR
15.0%
Equity multiple
2.22×
Total profit
$139,527
Equity at exit
$35,449

Cash invested: $114,800 (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 70818

Active inventory
128
Price-to-rent
23.1×

Monthly cashflow live

Estimated rent
$5,928 medium interval (Pro) →
Mortgage (P&I)
$2,150
Tax est. 1.5%
$512 /mo · $6,150/yr
Insurance
$171
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,245
Net cashflow
$1,423

Break-even live

Break-even rent $4,127
Max offer price $410,000
Occupancy floor 71%

Sensitivity live

Price -10% $1,707 -5% $1,565 +0% $1,423 +5% $1,281 +10% $1,140
Rent -10% $955 -5% $1,189 +0% $1,423 +5% $1,657 +10% $1,891
Rate -1.0pp $1,630 -0.5pp $1,527 base $1,423 +0.5pp $1,317 +1.0pp $1,209

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

UnitsBedsBathsEst. rent
Total (4 units) $5,928

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
$102,500
Closing costs
$12,300
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.

Listing history 23 events

  1. 2026-06-18
    days on market $410,000 Active 280 DOM
  2. 2026-06-17
    days on market $410,000 Active 279 DOM
  3. 2026-06-16
    days on market $410,000 Active 278 DOM
  4. 2026-06-15
    days on market $410,000 Active 277 DOM
  5. 2026-06-14
    days on market $410,000 Active 275 DOM
  6. 2026-06-10
    days on market $410,000 Active 272 DOM
  7. 2026-06-09
    days on market $410,000 Active 271 DOM
  8. 2026-06-08
    days on market $410,000 Active 270 DOM
  9. 2026-06-07
    days on market $410,000 Active 269 DOM
  10. 2026-06-05
    days on market $410,000 Active 266 DOM
  11. 2026-06-03
    days on market $410,000 Active 265 DOM
  12. 2026-06-02
    days on market $410,000 Active 264 DOM
  13. 2026-06-01
    days on market $410,000 Active 263 DOM
  14. 2026-05-31
    days on market $410,000 Active 262 DOM
  15. 2026-05-31
    days on market $410,000 Active 261 DOM
  16. 2026-02-27
    price $410,000 479-char remark
    Show marketing remark (479 chars)

    Fantastic investment opportunity in the highly sought-after Central area, known for its top-rated schools and convenient access to major shopping, dining, and services. This well-maintained 4-plex features updates and is in good condition. Each spacious unit offers 2 bedrooms and 1.5 baths, plus washer/dryer connections and a refrigerator that remains. Located near Central Middle School, this property is perfect for steady rental income in a thriving, fast-growing community.

  17. 2026-02-27
    price $410,000 479-char remark
    Show marketing remark (479 chars)

    Fantastic investment opportunity in the highly sought-after Central area, known for its top-rated schools and convenient access to major shopping, dining, and services. This well-maintained 4-plex features updates and is in good condition. Each spacious unit offers 2 bedrooms and 1.5 baths, plus washer/dryer connections and a refrigerator that remains. Located near Central Middle School, this property is perfect for steady rental income in a thriving, fast-growing community.

  18. 2025-09-11
    listed $415,000 Active 479-char remark
    Show marketing remark (479 chars)

    Fantastic investment opportunity in the highly sought-after Central area, known for its top-rated schools and convenient access to major shopping, dining, and services. This well-maintained 4-plex features updates and is in good condition. Each spacious unit offers 2 bedrooms and 1.5 baths, plus washer/dryer connections and a refrigerator that remains. Located near Central Middle School, this property is perfect for steady rental income in a thriving, fast-growing community.

  19. 2025-09-11
    listed $415,000 Active 479-char remark
    Show marketing remark (479 chars)

    Fantastic investment opportunity in the highly sought-after Central area, known for its top-rated schools and convenient access to major shopping, dining, and services. This well-maintained 4-plex features updates and is in good condition. Each spacious unit offers 2 bedrooms and 1.5 baths, plus washer/dryer connections and a refrigerator that remains. Located near Central Middle School, this property is perfect for steady rental income in a thriving, fast-growing community.

  20. 2010-09-27
    listed $276,000
  21. 2007-09-05
    listed $287,500
  22. 2007-09-05
    listed $287,500
  23. 2005-10-24
    listed $242,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone AE · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$71,136
− Mortgage interest
−$22,966
− Property taxes
−$6,150
− Insurance
−$7,168
− Repairs & maintenance
−$5,691
− Management
−$5,691
− Depreciation
−$11,927
Taxable income
$11,542
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,770
After-tax cash flow
$14,308/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This 4-plex is in good condition with minimal repairs needed. Fresh paint and some landscaping improvements would significantly enhance its curb appeal and value.

Value-add opportunities

  • Resale Paint the exterior siding — Fresh paint can enhance the curb appeal and make the property more attractive to potential buyers.
  • Rental Trim the landscaping — Well-maintained landscaping can improve the property's curb appeal and attract more renters.
  • Both Clean the gutters — Clean gutters prevent water damage and improve the property's overall appearance.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint the exterior siding — Fresh paint can enhance the curb appeal and make the property more attractive to potential buyers.
  • Rental Trim the landscaping — Well-maintained landscaping can improve the property's curb appeal and attract more renters.
  • Both Clean the gutters — Clean gutters prevent water damage and improve the property's overall appearance.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Central Community School District
NCES district ID
2200125
Math proficiency
50% ▼ -32.00%
Reading proficiency
54% ▼ -31.00%
Median HH income
$66,584
Composite
46.02/100
National rank
#2528
State rank
#9 of 98 in LA

Livability — Central

Score
74/100
State rank
#25
US rank
#4761

Category grades

Amenities F Commute F Cost of living B Crime B Employment A+ Housing A+ Health & safety C+ User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Central, LA
County
East Baton Rouge Parish · 399,686 people
City population
10,403
Metro
Baton Rouge, LA
Population (ZIP)
9,370
Household income
$78,432
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
408.0

Population outlook (East Baton Rouge County) Hauer SSP2

Today (2025)
464,810 people
By 2030
472,137 · +1.6%
By 2040
480,243 · +3.3%
By 2050
484,422 · +4.2%
By 2075
492,069 · +5.9%
By 2100
476,347 · +2.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 21% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 8% Italian 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · East Baton Rouge

2024 margin
D (+11.1) · D 54.5% · R 43.4% · Other 2.1%
2008→2024 swing
+8.9pp toward D · 2008: 2.2pp · 2024: 11.1pp
All cycles
2024: D+11.1 2020: D+13.1 2016: D+9.2 2012: D+5.2 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -132.34%
Current HPI
169.9642
Rent YoY
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+69.4% since first listed
8 events — show timeline
  • 2026-02-27 Price Changed $410,000 AcadianaMLS
  • 2026-02-27 Price Changed $410,000 GBRMLS
  • 2025-09-11 Listed $415,000 GBRMLS
  • 2025-09-11 Listed $415,000 AcadianaMLS
  • 2010-09-27 Listed $276,000 AcadianaMLS
  • 2007-09-05 Listed $287,500 AcadianaMLS
  • 2007-09-05 Listed $287,500 GBRMLS
  • 2005-10-24 Listed $242,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…