CashFlowRE
Sign in Sign up
9219 Baronne Dr
D Composite 41.23
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).

  • Cash flow +16.9/30.0
  • ARV discount +5.4/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.6/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$210,000

9219 Baronne Dr · Village St. George, LA 70810
4 bd · 2.0 ba · 1,222 sqft · SingleFamily public records · 60 Days on market
Built 1977 6,969 sqft lot $172/sqft · 37% above area Est $200k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

Key facts

  • New doors
  • New flooring
  • New fixtures

Tags

NEW ROOFNEW FLOORINGNEW DOORSNEW FIXTURESFRESH INTERIOR PAINTFRESH EXTERIOR PAINT

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-bed/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (14.1% below list).
  • Recommended offer: $180k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.9% in Village St. George — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 625 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $6k 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 60 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts 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 $97k; list at $210k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $180,306 (14.1% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.86%
Cap rate
7.09%
Cash-on-cash
2.85%
DSCR
1.13
GRM
9.7

CMA / ARV

ARV (median comp)
$200,428
List price
$210,000
Delta
4.78%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14105 Rampart Ct 0.08mi 3/2.0 (-1) 1,218 (-0%) 0mo $188,500 $155 90
13776 Broad Ct 0.27mi 3/2.0 (-1) 1,222 (0%) 3mo $188,500 $154 80
14104 Gravier Ave 0.24mi 4/2.0 1,260 (+3%) 6mo $169,500 $135 79
14267 Gravier Ave 0.20mi 3/2.0 (-1) 1,175 (-4%) 3mo $150,000 $128 77
9127 Baronne Dr 0.05mi 4/2.0 1,400 (+15%) 8mo $219,000 $156 67
1977 Denver Dr 0.70mi 3/2.0 (-1) 1,155 (-6%) 4mo $195,000 $169 50
7356 Meadowview Ave 0.69mi 4/2.0 1,330 (+9%) 5mo $189,000 $142 49
13941 Poydras Ave 0.24mi 3/2.0 (-1) 1,371 (+12%) 21mo $1,650 $1 46
7344 Meadowview Ave 0.69mi 3/1.5 (-1) 1,100 (-10%) 2mo $169,000 $154 43
1711 Southland Ct 0.53mi 3/1.5 (-1) 1,064 (-13%) 14mo $147,000 $138 35
7408 Meadowview Ave 0.69mi 4/2.0 1,398 (+14%) 23mo $1,850 $1 25
1954 Denver St 0.68mi 3/1.0 (-1) 1,069 (-12%) 21mo $130,000 $122 21

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.68% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.50×
Total profit
$-29,312
Equity at exit
$31,312
10-year hold
IRR
-9.3%
Equity multiple
0.48×
Total profit
$-30,475
Equity at exit
$18,157

Cash invested: $58,800 (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 70810

Rents YoY
0.7%
Active inventory
625
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,803 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$96 /mo · $1,150/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$140

Break-even live

Break-even rent $1,626
Max offer price $210,000
Occupancy floor 87%

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
$52,500
Closing costs
$6,300
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.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8933 Baronne Dr Baton Rouge, LA 3.0 2.0 1386 $1,450 $1.05 43d 1 0.14mi
14145 Gravier Ave Baton Rouge, LA 4.0 2.0 1442 $2,200 $1.53 23d 1 0.22mi
7047 Meadow Park Avennue Baton Rouge, LA 3.0 2.0 1100 $1,150 $1.05 43d 1 0.68mi
7317 Meadow Park Ave Baton Rouge, LA 3.0 2.0 1251 $1,600 $1.28 43d 1 0.69mi
8363 Siegen Ln Baton Rouge, LA 1.0–3.0 1.0–1.5 741 $1,111 $1.50 14d 4 0.79mi
1345 Bullrush Dr Baton Rouge, LA 3.0 2.0 1294 $1,800 $1.39 14d 1 0.95mi
1741 Twisted Oak Ln Baton Rouge, LA 3.0 2.0 1368 $1,825 $1.33 43d 1 1.46mi

Listing history 25 events

  1. 2026-06-18
    days on market $210,000 Active 60 DOM
  2. 2026-06-17
    days on market $210,000 Active 59 DOM
  3. 2026-06-16
    days on market $210,000 Active 58 DOM
  4. 2026-06-15
    days on market $210,000 Active 57 DOM
  5. 2026-06-14
    days on market $210,000 Active 55 DOM
  6. 2026-06-10
    remarks 688-char remark
  7. 2026-06-10
    pricestatusdays on market $210,000 Active 52 DOM
  8. 2026-04-25
    status Active 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  9. 2026-04-25
    status Active 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  10. 2026-04-14
    status Pending 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  11. 2026-04-14
    status Pending 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  12. 2026-04-11
    status Active 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  13. 2026-04-11
    status Active 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  14. 2026-03-03
    status Pending 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  15. 2026-03-03
    status Pending 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  16. 2026-02-07
    listed $215,000 Active 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  17. 2026-02-07
    listed $215,000 Active 633-char remark
    Show marketing remark (633 chars)

    Renovated 4 bedroom, 2 bath home with a New Roof, new flooring throughout (no carpet), new doors, new fixtures, fresh interior and exterior paint, including painted brick and more! All the bedrooms have ceiling fans and spacious closets. You will love the updated kitchen with beautiful white cabinets, granite countertops and a breakfast bar that opens to the living room. The living room has beautiful wood beams, recessed lights and a fireplace. Both bathrooms feature updated vanities, updated lighting, and tub/shower combinations with modern finishes. Flood Zone X. Nice-sized backyard. Move-in ready. 100% Financing Available!

  18. 2025-12-02
    soldstatus $97,400
  19. 2025-11-24
    soldstatus Closed
  20. 2025-10-29
    status Pending
  21. 2025-10-23
    price $140,000
  22. 2025-10-23
    price $140,000
  23. 2025-10-13
    listed $160,000 Active
  24. 2025-10-13
    listed $160,000 Active
  25. 1990-12-19
    soldstatus

ⓘ 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
$1,150 · $96/mo
Projected year-2 tax
$1,155 · $96/mo
Expected delta
+$5/yr ($0/mo · 0.5%)

ⓘ 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 · 22 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
$21,637
− Mortgage interest
−$11,763
− Property taxes
−$1,150
− Insurance
−$1,050
− Repairs & maintenance
−$1,731
− Management
−$1,731
− Depreciation
−$6,109
Taxable loss
−$1,897
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$455
After-tax cash flow
$2,133/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 — Village St. George

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Village St. George, LA
County
East Baton Rouge Parish · 399,686 people
Metro
Baton Rouge, LA
Population (ZIP)
42,659
Household income
$92,098
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1106.0

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 0.60)
Race & ethnicity
White 55% Black 29% Hispanic / Latino 7% Two or more races 6% Asian 6%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 11% Slovak 2% Scottish 1%
Foreign-born
9% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 4% Other Indo-European 2% Chinese 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
▼ -117.55%
Current HPI
172.7593
Rent YoY
▲ 0.68%
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

+34.4% since first listed
18 events — show timeline
  • 2026-04-25 Relisted AcadianaMLS
  • 2026-04-25 Relisted GBRMLS
  • 2026-04-14 Pending AcadianaMLS
  • 2026-04-14 Pending GBRMLS
  • 2026-04-11 Relisted AcadianaMLS
  • 2026-04-11 Relisted GBRMLS
  • 2026-03-03 Pending AcadianaMLS
  • 2026-03-03 Pending GBRMLS
  • 2026-02-07 Listed $215,000 GBRMLS
  • 2026-02-07 Listed $215,000 AcadianaMLS
  • 2025-12-02 Sold (Public Records) $97,400 Public Records
  • 2025-11-24 Sold (MLS) GBRMLS
  • 2025-10-29 Pending GBRMLS
  • 2025-10-23 Price Changed $140,000 AcadianaMLS
  • 2025-10-23 Price Changed $140,000 GBRMLS
  • 2025-10-13 Listed $160,000 GBRMLS
  • 2025-10-13 Listed $160,000 AcadianaMLS
  • 1990-12-19 Sold (Public Records) Public Records

Property tax history

+18.9%/yr

Latest (2025): $1,150 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…