CashFlowRE
Sign in Sign up
10298 W Winston Ave #8
C+ Composite 61.99
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 +19.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +6.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$85,000

10298 W Winston Ave #8 · Baton Rouge, LA 70809
2 bd · 2.5 ba · 1,080 sqft · Condo public records · 154 Days on market
Built 1980 $79/sqft · 29% below area Est $126k · 33% under $372/mo HOA · 28% of rent ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Lake Plaza Condominiums and this charming 2-bedroom, 2.5-bath condo. From the moment you step inside, you'll feel at home in the cozy living area, stylishly functional kitchen, and open dining space. A convenient half bath downstairs adds to the functionality. Upstairs, retreat to the primary suite with its own private bath, while the second bedroom enjoys easy access to a nearby hall bath--ideal for guests or roommates. Step outside onto your private balcony and soak in a bit of sunshine or fresh air. Community perks include access to the sparkling pool, clubhouse, and tranquil lake--a perfect backdrop for a low-maintenance lifestyle. Prime location just minutes from I-10, Airline Hwy, Bluebonnet Blvd, Mall of Louisiana, Costco, top-rated medical centers, restaurants, and shopping galore. Whether you're a first-time buyer, downsizer, or investor, this unit checks all the boxes. Bonus: This condo would make a fantastic investment property in a highly sought-after area. Don't miss your opportunity to own a piece of Lake Plaza living--schedule your private showing today!

Key facts

  • Tranquil lake
  • Clubhouse
  • Private balcony

Tags

PRIVATE BALCONYCLUBHOUSETRANQUIL LAKEPRIME LOCATION

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-bed/2.5-bath condo listed at $85k.

Deal economics

  • At list price, monthly cash flow is $93 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.3% in Baton Rouge — 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 (#24 in LA, #4,535 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: amenities D, crime F, employment D-.
  • East Baton Rouge Parish (urban): math 22% / reading 34% proficiency, ranked #47 of 98 in LA (top 48%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 254 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 22 sale attempts since 20y 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: HOA is 28% of rent.
  • Climate carrying-cost: 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 $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.58%
Cap rate
7.60%
Cash-on-cash
4.67%
DSCR
1.21
GRM
5.3

CMA / ARV

ARV (median comp)
$126,210
List price
$85,000
Delta
-32.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.16% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.63×
Total profit
$-8,743
Equity at exit
$12,674
10-year hold
IRR
-2.3%
Equity multiple
0.85×
Total profit
$-3,522
Equity at exit
$7,349

Cash invested: $23,800 (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 70809

Rents YoY
2.2%
Active inventory
254
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,344 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$116 /mo · $1,387/yr
Insurance
$35
HOA
$372
Vacancy / Maint / Mgmt
$282
Net cashflow
$93

Break-even live

Break-even rent $1,226
Max offer price $85,000
Occupancy floor 88%

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
$21,250
Closing costs
$2,550
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10296 W Winston Ave #8 Baton Rouge, LA 1.0 1.0 750 $1,200 $1.60 14d 1 0.03mi
10286 W Winston Ave Baton Rouge, LA 2.0 1.5 1150 $1,195 $1.04 44d 1 0.09mi
10318 Celtic Dr Baton Rouge, LA 1.0–3.0 1.0–2.5 990 $1,213 $1.22 14d 16 0.13mi
3445 Bluebonnet Blvd Baton Rouge, LA 1.0–3.0 1.0–2.0 1105 $1,888 $1.71 14d 10 0.19mi
4188 Jefferson Woods Dr Baton Rouge, LA 2.0 1.5 1200 $1,800 $1.50 44d 1 0.35mi
10245 Airline Hwy Baton Rouge, LA 1.0–2.0 1.0–2.0 898 $1,469 $1.63 14d 14 0.38mi
9925 Jefferson Hwy Baton Rouge, LA 2.0 2.5 1458 $1,900 $1.30 14d 1 0.43mi
10280 Janice St Unit 11 Baton Rouge, LA 1.0 1.0 800 $600 $0.75 44d 1 0.52mi
10066 Jefferson Hwy Unit C Baton Rouge, LA 3.0 2.5 1437 $1,250 $0.87 23d 1 0.55mi
3484 Cedarcrest Ave Baton Rouge, LA 1.0–3.0 1.0–2.0 937 $1,122 $1.20 23d 1 0.55mi
10642 Stanley Aubin Ln Unit C Baton Rouge, LA 2.0 1.5 1050 $900 $0.86 44d 1 0.62mi
4085 Fleet Dr Baton Rouge, LA 3.0 1.5 1000 $1,400 $1.40 19d 1 0.66mi
10390 Jefferson Hwy Baton Rouge, LA 1.0–4.0 1.0–2.0 1050 $1,244 $1.18 14d 13 0.73mi
10438 Jefferson Hwy Unit G Baton Rouge, LA 1.0 1.0 930 $1,195 $1.28 44d 1 0.84mi
11151 Stanley Aubin Ln Baton Rouge, LA 3.0 2.0 1265 $1,450 $1.15 44d 1 0.97mi
8732 Jefferson Hwy #7 Baton Rouge, LA 2.0 2.5 1200 $1,700 $1.42 23d 1 1.01mi
3237 Toulon Dr Apt 7 Baton Rouge, LA 2.0 1.5 1100 $875 $0.80 44d 1 1.05mi
2424 Drusilla Ln Baton Rouge, LA 1.0–3.0 1.0–2.0 1039 $1,096 $1.06 14d 13 1.07mi
4630 Southpark Dr Baton Rouge, LA 3.0 2.0 1364 $1,400 $1.03 23d 1 1.11mi
10795 Mead Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 836 $1,287 $1.54 14d 16 1.12mi
9855 Red Stick Crossing Ave Baton Rouge, LA 3.0 2.5 1454 $2,100 $1.44 44d 1 1.18mi
4747 Southpark Dr Baton Rouge, LA 2.0 2.0 900 $1,450 $1.61 23d 1 1.19mi
4747 Southpark Dr Baton Rouge, LA 2.0 2.0 840 $1,450 $1.73 44d 1 1.19mi
11070 Mead Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 836 $1,284 $1.53 14d 19 1.19mi
11555 Southfork Ave Baton Rouge, LA 1.0–2.0 1.0–2.0 825 $1,370 $1.66 14d 22 1.27mi
11550 Southfork Ave Baton Rouge, LA 2.0 2.0 1020 $1,300 $1.27 23d 2 1.31mi
4155 Essen Ln Baton Rouge, LA 1.0–3.0 1.0–2.0 1140 $1,511 $1.33 14d 12 1.40mi

HOA detail condo

Monthly dues
$372 · $4,464/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-18
    days on market $85,000 Active 154 DOM
  2. 2026-06-17
    days on market $85,000 Active 153 DOM
  3. 2026-06-16
    days on market $85,000 Active 152 DOM
  4. 2026-06-15
    days on market $85,000 Active 151 DOM
  5. 2026-06-14
    days on market $85,000 Active 149 DOM
  6. 2026-06-10
    days on market $85,000 Active 146 DOM
  7. 2026-06-09
    days on market $85,000 Active 145 DOM
  8. 2026-06-08
    days on market $85,000 Active 144 DOM
  9. 2026-06-07
    days on market $85,000 Active 143 DOM
  10. 2026-06-05
    days on market $85,000 Active 140 DOM
  11. 2026-06-03
    days on market $85,000 Active 139 DOM
  12. 2026-06-02
    days on market $85,000 Active 138 DOM
  13. 2026-06-01
    days on market $85,000 Active 137 DOM
  14. 2026-05-31
    days on market $85,000 Active 136 DOM
  15. 2026-05-31
    days on market $85,000 Active 135 DOM
  16. 2026-01-12
    listed $85,000 Active 1096-char remark
    Show marketing remark (1111 chars)

    Welcome to Lake Plaza Condominiums and this charming 2-bedroom, 2.5-bath condo. From the moment you step inside, you'll feel at home in the cozy living area, stylishly functional kitchen, and open dining space. A convenient half bath downstairs adds to the functionality. Upstairs, retreat to the primary suite with its own private bath, while the second bedroom enjoys easy access to a nearby hall bath—ideal for guests or roommates. Step outside onto your private balcony and soak in a bit of sunshine or fresh air. Community perks include access to the sparkling pool, clubhouse, and tranquil lake—a perfect backdrop for a low-maintenance lifestyle. Prime location just minutes from I-10, Airline Hwy, Bluebonnet Blvd, Mall of Louisiana, Costco, top-rated medical centers, restaurants, and shopping galore. Whether you're a first-time buyer, downsizer, or investor, this unit checks all the boxes. Bonus: This condo would make a fantastic investment property in a highly sought-after area. Don't miss your opportunity to own a piece of Lake Plaza living—schedule your private showing today!

  17. 2026-01-12
    listed $85,000 Active 1111-char remark
    Show marketing remark (1111 chars)

    Welcome to Lake Plaza Condominiums and this charming 2-bedroom, 2.5-bath condo. From the moment you step inside, you'll feel at home in the cozy living area, stylishly functional kitchen, and open dining space. A convenient half bath downstairs adds to the functionality. Upstairs, retreat to the primary suite with its own private bath, while the second bedroom enjoys easy access to a nearby hall bath—ideal for guests or roommates. Step outside onto your private balcony and soak in a bit of sunshine or fresh air. Community perks include access to the sparkling pool, clubhouse, and tranquil lake—a perfect backdrop for a low-maintenance lifestyle. Prime location just minutes from I-10, Airline Hwy, Bluebonnet Blvd, Mall of Louisiana, Costco, top-rated medical centers, restaurants, and shopping galore. Whether you're a first-time buyer, downsizer, or investor, this unit checks all the boxes. Bonus: This condo would make a fantastic investment property in a highly sought-after area. Don't miss your opportunity to own a piece of Lake Plaza living—schedule your private showing today!

  18. 2025-05-24
    price $85,000
  19. 2025-05-24
    price $85,000
  20. 2025-04-11
    listed $95,000 Active
  21. 2025-04-11
    listed $95,000 Active
  22. 2024-12-11
    listed $110,000 Active
  23. 2024-12-11
    historical
  24. 2024-08-15
    price $110,000
  25. 2024-07-10
    price $115,000
  26. 2024-06-07
    price $122,000
  27. 2024-04-05
    status Active
  28. 2024-04-01
    historical
  29. 2023-10-02
    listed $127,000 Active
  30. 2023-10-02
    listed $110,000 Active
  31. 2021-12-28
    soldstatus $103,000
  32. 2021-12-10
    soldstatus Sold
  33. 2021-11-18
    historical
  34. 2021-10-28
    status Pending
  35. 2021-10-23
    soldstatus
  36. 2021-09-16
    price $105,000
  37. 2021-08-18
    listed $1,000
  38. 2021-07-16
    listed $107,500 Active
  39. 2021-07-16
    listed $105,000
  40. 2021-06-03
    historical
  41. 2020-07-27
    soldstatus
  42. 2020-06-26
    price $107,500
  43. 2020-06-25
    listed $1,000
  44. 2020-06-08
    listed $115,000 Active
  45. 2020-06-08
    listed $107,500
  46. 2020-02-29
    historical
  47. 2019-08-16
    price $115,000
  48. 2019-05-30
    listed $120,000 Active
  49. 2019-05-30
    listed $115,000
  50. 2013-08-01
    soldstatus $106,500

ⓘ 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
$1,387 · $116/mo
Projected year-2 tax
$1,387 · $116/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 1/10 Low FEMA zone X · 0% 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 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
$16,123
− Mortgage interest
−$4,761
− Property taxes
−$1,387
− Insurance
−$425
− Repairs & maintenance
−$1,290
− Management
−$1,290
− HOA
−$4,464
− Depreciation
−$2,473
Taxable income
$33
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8
After-tax cash flow
$1,104/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
East Baton Rouge Parish
NCES district ID
2200540
Math proficiency
22% ▼ -36.00%
Reading proficiency
34% ▼ -31.00%
Median HH income
$46,263
Composite
24.14/100
National rank
#7745
State rank
#47 of 98 in LA

Livability — Baton Rouge

Score
74/100
State rank
#24
US rank
#4535

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
East Baton Rouge Parish · 399,686 people
City population
351,868
Metro
Baton Rouge, LA
Population (ZIP)
25,732
Household income
$79,967
Rent vs Own
45.9% rent · 54.1% own
Severe rent burden
830.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 62% Black 23% Two or more races 7% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Italian 2% Serbian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
89% English-only · Spanish 4% Other Indo-European 2% Arabic 2%

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
▼ -205.49%
Current HPI
154.7018
Rent YoY
▲ 2.16%
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

-23.4% since first listed
43 events — show timeline
  • 2026-01-12 Listed $85,000 GBRMLS
  • 2026-01-12 Listed $85,000 AcadianaMLS
  • 2025-05-24 Price Changed $85,000 AcadianaMLS
  • 2025-05-24 Price Changed $85,000 GBRMLS
  • 2025-04-11 Listed $95,000 GBRMLS
  • 2025-04-11 Listed $95,000 AcadianaMLS
  • 2024-12-11 Listed $110,000 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-08-15 Price Changed $110,000 GBRMLS
  • 2024-07-10 Price Changed $115,000 GBRMLS
  • 2024-06-07 Price Changed $122,000 GBRMLS
  • 2024-04-05 Relisted GBRMLS
  • 2024-04-01 Delisted GBRMLS
  • 2023-10-02 Listed $110,000 AcadianaMLS
  • 2023-10-02 Listed $127,000 GBRMLS
  • 2021-12-28 Sold (Public Records) $103,000 Public Records
  • 2021-12-10 Sold (MLS) GBRMLS
  • 2021-11-18 Delisted GBRMLS
  • 2021-10-28 Pending GBRMLS
  • 2021-10-23 Sold (MLS) GBRMLS
  • 2021-09-16 Price Changed $105,000 GBRMLS
  • 2021-08-18 Listed $1,000 GBRMLS
  • 2021-07-16 Listed $105,000 AcadianaMLS
  • 2021-07-16 Listed $107,500 GBRMLS
  • 2021-06-03 Delisted GBRMLS
  • 2020-07-27 Sold (MLS) GBRMLS
  • 2020-06-26 Price Changed $107,500 GBRMLS
  • 2020-06-25 Listed $1,000 GBRMLS
  • 2020-06-08 Listed $107,500 AcadianaMLS
  • 2020-06-08 Listed $115,000 GBRMLS
  • 2020-02-29 Delisted GBRMLS
  • 2019-08-16 Price Changed $115,000 GBRMLS
  • 2019-05-30 Listed $115,000 AcadianaMLS
  • 2019-05-30 Listed $120,000 GBRMLS
  • 2013-08-01 Sold (Public Records) $106,500 Public Records
  • 2013-07-31 Sold (MLS) GBRMLS
  • 2013-02-09 Listed $109,000 AcadianaMLS
  • 2013-02-09 Listed $109,000 GBRMLS
  • 2008-07-18 Sold (MLS) GBRMLS
  • 2007-08-10 Listed $114,900 GBRMLS
  • 2007-08-10 Listed $114,900 AcadianaMLS
  • 2006-07-29 Listed $110,900 AcadianaMLS
  • 2006-07-29 Listed $110,900 GBRMLS

Property tax history

+10.6%/yr

Latest (2025): $1,387 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…