CashFlowRE
Sign in Sign up
11550 Southfork Ave #609
D- Composite 39.21
Why this score? — see what drove the D- 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).

  • ARV discount +9.8/15.0
  • Cash flow +9.3/30.0
  • 1% rule +6.3/10.0
  • Livability +3.7/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$102,000

11550 Southfork Ave #609 · Baton Rouge, LA 70816
2 bd · 1.5 ba · 957 sqft · Condo public records · 38 Days on market
Built 1984 $107/sqft · 5% below area Est $108k · 5% under $300/mo HOA · 26% of rent

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

Listing remarks MLS

Discover this elevated living at famous Meridian Condominiums in Shenandoah area. Minutes away from I-10 and I-12, you can enjoy the perfect blend of luxury and convenience at this location. This gated, seven-story community offers modern comfort, featuring secure access, a stunning indoor atrium with a pool, BBQ grill, fitness center, tennis court, coin laundry room and glass elevator. Unit located at 6- floor with gorgeous views, facing south with enough nature light. Kitchen is recently renovated. Come to see before it is gone!

Key facts

  • Gated community
  • Fitness center
  • Tennis court

Tags

GATED COMMUNITYINDOOR ATRIUMFITNESS CENTERTENNIS COURTCOIN LAUNDRY ROOMGLASS ELEVATOR

Property features AI

Finance

  • HOA & community: Homeowners association; HOA includes maintenance, pool; HOA covers grounds maintenance, sewer, trash, and water; Association fee $3,600 annually (about $300/month)

Exterior

  • Parking: Assigned covered detached parking
  • Security: Security fencing
  • Utilities: Public water
  • Home design: Condominium (attached); 4-story building; Guest house on property
  • Construction: Concrete construction; Slab foundation
  • Exterior features: Tennis court(s); Patio; Fenced yard (full, split rail, security)

Interior

  • Kitchen: Electric cooktop
  • Bedrooms: Bedrooms information not provided
  • Flooring: Tile; Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 partial bathroom
  • Heating & cooling: Central heating; Central air; Attic fan
  • Interior features: Walk-in closets; Elevator
  • Laundry & utility: Laundry room with washer hookup; Washer; Dryer

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/1.5-bath condo listed at $102k.

Deal economics

  • At list price, monthly cash flow is $-75 ($-899/yr) — negative.
  • To cash-flow at today's rent, offer at most $89k (13.0% below list).
  • Meets the 1% rule at list price ($1k rent vs $102k).
  • Recommended offer: $89k (13.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% vs local median 4.3% in Baton Rouge — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 flat; 250 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $705 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 38 days — a 3% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 26y ago; this cycle's ask is 9173% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $70k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 26% 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 $88,760 (13.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.13%
Cap rate
5.41%
Cash-on-cash
-3.15%
DSCR
0.86
GRM
7.4

CMA / ARV

ARV (median comp)
$107,613
List price
$102,000
Delta
-5.22%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.16% rent growth · sell at horizon

5-year hold
IRR
-26.0%
Equity multiple
0.15×
Total profit
$-24,320
Equity at exit
$15,209
10-year hold
IRR
-45.2%
Equity multiple
-0.37×
Total profit
$-38,988
Equity at exit
$8,819

Cash invested: $28,560 (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 70816

Rents YoY
0.2%
Active inventory
250
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,155 high interval (Pro) →
Mortgage (P&I)
$535
Tax from tax record
$110 /mo · $1,318/yr
Insurance
$42
HOA
$300
Vacancy / Maint / Mgmt
$243
Net cashflow
$-75

Break-even live

Break-even rent $1,250
Max offer price $88,760
Occupancy floor

Sensitivity live

Price -10% $-17 -5% $-46 +0% $-75 +5% $-104 +10% $-133
Rent -10% $-166 -5% $-121 +0% $-75 +5% $-29 +10% $16
Rate -1.0pp $-24 -0.5pp $-49 base $-75 +0.5pp $-101 +1.0pp $-128

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
$25,500
Closing costs
$3,060
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11550 Southfork Ave Baton Rouge, LA 2.0 2.0 1020 $1,300 $1.27 24d 2 0.04mi
11555 Southfork Ave Baton Rouge, LA 1.0–2.0 1.0–2.0 825 $1,370 $1.66 15d 22 0.15mi
3237 Toulon Dr Apt 7 Baton Rouge, LA 2.0 1.5 1100 $875 $0.80 44d 1 0.27mi
11888 Longridge Ave Baton Rouge, LA 1.0–2.0 1.0–2.0 869 $797 $0.92 15d 5 0.32mi
11070 Mead Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 836 $1,284 $1.53 15d 19 0.34mi
10795 Mead Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 836 $1,287 $1.54 15d 16 0.66mi
11976 Baylor Dr Baton Rouge, LA 3.0 1.0 943 $1,350 $1.43 24d 1 0.67mi
10642 Stanley Aubin Ln Unit C Baton Rouge, LA 2.0 1.5 1050 $900 $0.86 44d 1 0.68mi
3484 Cedarcrest Ave Baton Rouge, LA 1.0–3.0 1.0–2.0 937 $1,122 $1.20 24d 1 0.79mi
2001 S Sherwood Forest Blvd Baton Rouge, LA 2.0 1.0 900 $925 $1.03 24d 1 0.83mi
10280 Janice St Unit 11 Baton Rouge, LA 1.0 1.0 800 $600 $0.75 44d 1 0.86mi
11654 W Sherwood Meadow Ave Baton Rouge, LA 2.0 1.5 900 $850 $0.94 24d 1 0.96mi
11111 N Harrells Ferry Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 949 $1,185 $1.25 24d 1 0.96mi
10245 Airline Hwy Baton Rouge, LA 1.0–2.0 1.0–2.0 898 $1,469 $1.63 15d 14 0.96mi
4747 Southpark Dr Baton Rouge, LA 2.0 2.0 900 $1,450 $1.61 24d 1 1.02mi
4747 Southpark Dr Baton Rouge, LA 2.0 2.0 840 $1,450 $1.73 44d 1 1.02mi
11528 Old Hammond Hwy Baton Rouge, LA 1.0–2.0 1.0–2.0 830 $1,160 $1.40 44d 66 1.03mi
12757 Coursey Blvd Baton Rouge, LA 1.0–2.0 1.0–2.0 870 $1,049 $1.21 15d 19 1.13mi
1860 Boulevard de Province Baton Rouge, LA 1.0–3.0 1.0–2.0 1095 $1,150 $1.05 44d 1 1.15mi
11888 Old Hammond Hwy Baton Rouge, LA 2.0–4.0 1.0–2.0 1028 $995 $0.97 44d 1 1.17mi
10318 Celtic Dr Baton Rouge, LA 1.0–3.0 1.0–2.5 990 $1,213 $1.22 15d 16 1.18mi
10438 Jefferson Hwy Unit G Baton Rouge, LA 1.0 1.0 930 $1,195 $1.28 44d 1 1.19mi
10390 Jefferson Hwy Baton Rouge, LA 1.0–4.0 1.0–2.0 1050 $1,244 $1.18 15d 13 1.20mi
1919 Boulevard de Province Baton Rouge, LA 1.0–2.0 1.0–2.0 1082 $946 $0.87 15d 31 1.20mi
3445 Bluebonnet Blvd Baton Rouge, LA 1.0–3.0 1.0–2.0 1105 $1,888 $1.71 15d 10 1.22mi
4360 Stumberg Ln Baton Rouge, LA 2.0 2.5 1100 $1,300 $1.18 44d 1 1.24mi
1855 Boulevard de Province Baton Rouge, LA 1.0–2.0 1.0–2.0 880 $975 $1.11 44d 1 1.25mi
10296 W Winston Ave #8 Baton Rouge, LA 1.0 1.0 750 $1,200 $1.60 15d 1 1.33mi
1795 Boulevard de Province Unit A Baton Rouge, LA 2.0 2.5 1109 $1,250 $1.13 44d 1 1.34mi
1783 Boulevard De Province Unit C Baton Rouge, LA 2.0 2.5 1100 $1,075 $0.98 44d 1 1.35mi
1761 Boulevard De Province Unit D Baton Rouge, LA 2.0 2.5 1123 $1,100 $0.98 44d 1 1.39mi
1755 Boulevard De Province Unit A Baton Rouge, LA 2.0 2.5 1100 $900 $0.82 24d 1 1.40mi
11850 Wentling Ave Baton Rouge, LA 1.0–2.0 1.0–1.5 870 $1,278 $1.47 15d 20 1.40mi

HOA detail condo

Monthly dues
$300 · $3,600/yr
Likely covers
poolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-18
    days on market $102,000 Active 38 DOM
  2. 2026-06-17
    days on market $102,000 Active 37 DOM
  3. 2026-06-16
    days on market $102,000 Active 36 DOM
  4. 2026-06-15
    days on market $102,000 Active 35 DOM
  5. 2026-06-14
    days on market $102,000 Active 33 DOM
  6. 2026-06-10
    days on market $102,000 Active 30 DOM
  7. 2026-06-09
    days on market $102,000 Active 29 DOM
  8. 2026-06-08
    days on market $102,000 Active 28 DOM
  9. 2026-06-07
    days on market $102,000 Active 27 DOM
  10. 2026-06-05
    days on market $102,000 Active 24 DOM
  11. 2026-06-03
    days on market $102,000 Active 23 DOM
  12. 2026-06-02
    days on market $102,000 Active 22 DOM
  13. 2026-06-01
    days on market $102,000 Active 21 DOM
  14. 2026-05-31
    days on market $102,000 Active 20 DOM
  15. 2026-05-31
    days on market $102,000 Active 19 DOM
  16. 2026-05-08
    listed $102,000 Active 536-char remark
    Show marketing remark (536 chars)

    Discover this elevated living at famous Meridian Condominiums in Shenandoah area. Minutes away from I-10 and I-12, you can enjoy the perfect blend of luxury and convenience at this location. This gated, seven-story community offers modern comfort, featuring secure access, a stunning indoor atrium with a pool, BBQ grill, fitness center, tennis court, coin laundry room and glass elevator. Unit located at 6- floor with gorgeous views, facing south with enough nature light. Kitchen is recently renovated. Come to see before it is gone!

  17. 2026-05-08
    listed $102,000 Active 536-char remark
    Show marketing remark (536 chars)

    Discover this elevated living at famous Meridian Condominiums in Shenandoah area. Minutes away from I-10 and I-12, you can enjoy the perfect blend of luxury and convenience at this location. This gated, seven-story community offers modern comfort, featuring secure access, a stunning indoor atrium with a pool, BBQ grill, fitness center, tennis court, coin laundry room and glass elevator. Unit located at 6- floor with gorgeous views, facing south with enough nature light. Kitchen is recently renovated. Come to see before it is gone!

  18. 2020-08-16
    historical
  19. 2020-07-01
    price $80,800
  20. 2020-06-28
    listed $81,800 Active
  21. 2020-06-28
    listed $80,800
  22. 2018-05-03
    soldstatus $70,000
  23. 2018-04-25
    soldstatus Sold
  24. 2018-03-17
    status Pending
  25. 2018-02-19
    listed $90,000 Active
  26. 2018-02-19
    listed $90,000
  27. 2016-08-18
    historical
  28. 2016-04-27
    status Pending
  29. 2016-03-09
    price $85,000
  30. 2016-02-04
    listed $87,000 Active
  31. 2016-02-03
    listed $85,000
  32. 2009-12-16
    listed $110,000
  33. 2009-12-16
    listed $110,000
  34. 2000-03-31
    listed $78,000

ⓘ 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
$1,318 · $110/mo
Projected year-2 tax
$1,318 · $110/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
$13,857
− Mortgage interest
−$5,714
− Property taxes
−$1,318
− Insurance
−$510
− Repairs & maintenance
−$1,109
− Management
−$1,109
− HOA
−$3,600
− Depreciation
−$2,967
Taxable loss
−$2,469
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$592
After-tax cash flow
$-307/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)
45,718
Household income
$67,353
Rent vs Own
50.1% rent · 49.9% own
Severe rent burden
2162.0

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 0.67)
Race & ethnicity
Black 41% White 38% Hispanic / Latino 11% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 7% Italian 1% Hispanic 1%
Foreign-born
11% · Canada, China, Vietnam
Languages at home
86% English-only · Spanish 9% Chinese 1% Other Indo-European 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
▼ -161.21%
Current HPI
157.3823
Rent YoY
▲ 0.16%
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

-98.6% since first listed
23 events — show timeline
  • 2026-06-17 Listed for Rent $1,100 RAAMLS
  • 2026-06-17 Rental Removed $1,100 GBRMLS
  • 2026-06-15 Listed for Rent $1,100 RENTSPREE
  • 2026-06-15 Listed for Rent $1,100 GBRMLS
  • 2026-05-08 Listed $102,000 GBRMLS
  • 2026-05-08 Listed $102,000 AcadianaMLS
  • 2020-08-16 Delisted GBRMLS
  • 2020-07-01 Price Changed $80,800 GBRMLS
  • 2020-06-28 Listed $80,800 AcadianaMLS
  • 2020-06-28 Listed $81,800 GBRMLS
  • 2018-05-03 Sold (Public Records) $70,000 Public Records
  • 2018-04-25 Sold (MLS) GBRMLS
  • 2018-03-17 Pending GBRMLS
  • 2018-02-19 Listed $90,000 AcadianaMLS
  • 2018-02-19 Listed $90,000 GBRMLS
  • 2016-08-18 Delisted GBRMLS
  • 2016-04-27 Pending GBRMLS
  • 2016-03-09 Price Changed $85,000 GBRMLS
  • 2016-02-04 Listed $87,000 GBRMLS
  • 2016-02-03 Listed $85,000 AcadianaMLS
  • 2009-12-16 Listed $110,000 AcadianaMLS
  • 2009-12-16 Listed $110,000 GBRMLS
  • 2000-03-31 Listed $78,000 AcadianaMLS

Property tax history

+13.8%/yr

Latest (2025): $1,318 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…