CashFlowRE
Sign in Sign up
18215 Hoo Shoo Too Rd
C+ Composite 60.46
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • 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

$219,000

18215 Hoo Shoo Too Rd · Old Jefferson, LA 70817
3 bd · 3.0 ba · 2,471 sqft · Other · 169 Days on market
Built 1965 1.22 ac lot $89/sqft · 30% below area Est $314k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious property located on beautiful lot and it is in flood zone X.

Key facts

  • 1.22 acre lot
  • Parking
  • Built 1965

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 3-bed/3.0-bath other listed at $219k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $219k).
  • Recommended offer: $193k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.4% in Old Jefferson — 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 73/100 on livability (#36 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, housing A+, employment A; Watch: amenities F, commute F.
  • 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 (+2.0%/yr); 360 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 $2k of loan paydown is wiped out by about $7k 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 169 days — a 12% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 27y ago; this cycle's ask has dropped $80k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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 $192,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 169 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.06%
Cap rate
8.08%
Cash-on-cash
6.37%
DSCR
1.28
GRM
7.8

CMA / ARV

ARV (median comp)
$313,821
List price
$219,000
Delta
-30.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.05% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-16,922
Equity at exit
$32,654
10-year hold
IRR
0.8%
Equity multiple
1.05×
Total profit
$3,232
Equity at exit
$18,935

Cash invested: $61,320 (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 70817

Rents YoY
2.0%
Active inventory
360
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,328 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax est. 1.5%
$274 /mo · $3,285/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$489
Net cashflow
$326

Break-even live

Break-even rent $1,916
Max offer price $219,000
Occupancy floor 81%

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
$54,750
Closing costs
$6,570
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18585 Lakefield Ave Baton Rouge, LA 3.0 2.0 1616 $2,100 $1.30 19d 1 0.27mi
18482 Lake Iris Ave Baton Rouge, LA 3.0 2.0 1580 $2,895 $1.83 19d 1 0.34mi
16632 Highland Club Ave Baton Rouge, LA 3.0 2.5 2076 $2,400 $1.16 43d 1 0.82mi
10028 Savannah Jane Ln Baton Rouge, LA 4.0 2.0 1870 $2,250 $1.20 43d 1 1.27mi
10028 Savannah Jane Ln Baton Rouge, LA 4.0 2.0 1870 $2,250 $1.20 19d 1 1.27mi
17653 Carlisle Ave Baton Rouge, LA 4.0 2.0 1601 $2,125 $1.33 14d 1 1.46mi

Listing history 21 events

  1. 2026-05-13
    status Pending 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  2. 2026-05-13
    status Pending 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  3. 2026-04-14
    price $219,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  4. 2026-04-14
    price $219,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  5. 2026-03-30
    price $229,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  6. 2026-03-30
    price $229,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  7. 2026-02-25
    price $249,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  8. 2026-02-25
    price $249,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  9. 2026-01-30
    price $269,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  10. 2026-01-28
    price $269,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  11. 2025-12-30
    price $285,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  12. 2025-12-30
    price $285,000 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  13. 2025-11-24
    listed $299,000 Active 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  14. 2025-11-24
    listed $299,000 Active 69-char remark
    Show marketing remark (69 chars)

    Spacious property located on beautiful lot and it is in flood zone X.

  15. 2017-08-18
    soldstatus Sold
  16. 2017-06-13
    historical
  17. 2017-06-12
    status Pending
  18. 2017-06-08
    listed $379,000 Active
  19. 2017-05-02
    listed $379,000 Active
  20. 2017-04-28
    listed $379,000
  21. 1999-01-12
    listed $189,900

ⓘ 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 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 · 21 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
$27,934
− Mortgage interest
−$12,267
− Property taxes
−$3,285
− Insurance
−$1,095
− Repairs & maintenance
−$2,235
− Management
−$2,235
− Depreciation
−$6,371
Taxable income
$447
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$107
After-tax cash flow
$3,799/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 — Old Jefferson

Score
73/100
State rank
#36
US rank
#5501

Category grades

Amenities F Commute F Cost of living A 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
Old Jefferson, LA
County
East Baton Rouge Parish · 399,686 people
Metro
Baton Rouge, LA
Population (ZIP)
33,482
Household income
$102,639
Rent vs Own
20.0% rent · 80.0% own
Severe rent burden
755.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 21% Two or more races 9% Hispanic / Latino 5% Asian 3%
Common ancestry
Lithuanian 13% Italian 2% Serbian 2%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
91% English-only · Spanish 3% Arabic 1% Vietnamese 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
▼ -149.27%
Current HPI
170.6826
Rent YoY
▲ 2.05%
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

+15.3% since first listed
21 events — show timeline
  • 2026-05-13 Pending AcadianaMLS
  • 2026-05-13 Pending GSREIN
  • 2026-04-14 Price Changed $219,000 AcadianaMLS
  • 2026-04-14 Price Changed $219,000 GSREIN
  • 2026-03-30 Price Changed $229,000 AcadianaMLS
  • 2026-03-30 Price Changed $229,000 GSREIN
  • 2026-02-25 Price Changed $249,000 AcadianaMLS
  • 2026-02-25 Price Changed $249,000 GSREIN
  • 2026-01-30 Price Changed $269,000 AcadianaMLS
  • 2026-01-28 Price Changed $269,000 GSREIN
  • 2025-12-30 Price Changed $285,000 AcadianaMLS
  • 2025-12-30 Price Changed $285,000 GSREIN
  • 2025-11-24 Listed $299,000 GSREIN
  • 2025-11-24 Listed $299,000 AcadianaMLS
  • 2017-08-18 Sold (MLS) GBRMLS
  • 2017-06-13 Delisted GBRMLS
  • 2017-06-12 Pending GBRMLS
  • 2017-06-08 Listed $379,000 GBRMLS
  • 2017-05-02 Listed $379,000 GBRMLS
  • 2017-04-28 Listed $379,000 AcadianaMLS
  • 1999-01-12 Listed $189,900 AcadianaMLS

Property tax history

-28.3%/yr

Latest (2017): $92 · -70.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…