CashFlowRE
Sign in Sign up
6960 Brook Hollow Dr
C- Composite 50.96
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 +19.0/30.0
  • DSCR +6.0/10.0
  • 1% rule +5.3/10.0
  • ARV discount +5.0/15.0
  • Schools +4.7/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • Appreciation +0.0/10.0

$314,575

6960 Brook Hollow Dr · Zachary, LA 70791
5 bd · 3.0 ba · 2,068 sqft · SingleFamily · 79 Days on market
Built 2026 Good condition 9,278 sqft lot $152/sqft · 6% above area Est $298k · 6% over $45/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience abundant space in our Lacombe floorplan at Brook Hollow, a new home community in Zachary, Louisiana. Select from 3 contemporary exteriors to make a bold impression with the Lacombe! Experience abundant space at , a new home in. Inside this 5-bedroom, 3-bathroom home, you’ll find 2,029 square feet of comfortable living. As you walk into this home, you’ll be greeted by the first set of bedrooms along with the first guest bathroom. Traveling down the hallway you’ll see what open concept was meant to be with the kitchen, living and dining area all within reach of each other while being separate enough for individuality. Shaker-style cabinets and gooseneck pulldown faucets adorn the kitchen. The stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, and single basin under-mount sink, all paired with 3 cm granite countertops, will delight the family chef. The laundry room is conveniently placed across from the dining room for quick access. Situated beside the kitchen, the dining room and living room across from it ensure that everyone can stay engaged in the action, regardless of their location. Behind the dining room lies another hallway with another set of bedrooms, along with another guest bathroom. Each bedroom are carpeted, and has an adequate closet, allowing for space and storage throughout the home. The primary bathroom is large and contains an en suite with a massive walk-in closet, which houses the linins closet. The primary bathroom has dual vanities, a separate tub, and shower, along with a separate water closet. Getting ready in the morning or evenings, will no longer be difficult! Get in touch with us now and discover your new home today!

Key facts

  • Lacombe floorplan
  • Open concept
  • 9,278 sq ft lot

Tags

LACOMBE FLOORPLAN3 CONTEMPORARY EXTERIORSOPEN CONCEPTSHAKER-STYLE CABINETSGOOSENECK PULLDOWN FAUCETS3 CM GRANITE COUNTERTOPS

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 5-bed/3.0-bath single-family listed at $315k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $315k).
  • Recommended offer: $296k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 4.5% in Zachary — 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 69/100 on livability (#64 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: crime C-, amenities F, commute F.
  • Zachary Community School District (suburban): math 46% / reading 60% proficiency, ranked #8 of 98 in LA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.2%/yr); 584 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $3,225/mo this rent would consume 49% of the median local household income ($78k/yr) (locally 718% 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 $2k of loan paydown is wiped out by about $9k 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 79 days — a 6% lower offer ($296k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $295,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.03%
Cap rate
7.55%
Cash-on-cash
4.48%
DSCR
1.20
GRM
8.1

CMA / ARV

ARV (median comp)
$298,042
List price
$314,575
Delta
5.55%
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
7013 Brook Hollow Dr 0.05mi 5/3.0 2,068 (0%) 2mo $299,900 $145 96
3552 Chien St 0.17mi 5/3.0 2,016 (-2%) 5mo $307,900 $153 84
7048 Stable St 0.18mi 5/3.0 2,016 (-2%) 8mo $321,900 $160 81
7033 Brook Hollow Dr 0.05mi 4/2.0 (-1) 1,867 (-10%) 1mo $284,900 $153 72
3020 Twin Lakes Ct 0.12mi 4/3.0 (-1) 2,311 (+12%) 6mo $368,000 $159 64
3013 Country Lake Dr 0.32mi 4/3.0 (-1) 2,170 (+5%) 9mo $345,000 $159 64
3450 Chien St 0.10mi 4/2.0 (-1) 1,867 (-10%) 9mo $300,900 $161 62
6932 Midway St 0.08mi 4/2.0 (-1) 1,819 (-12%) 8mo $297,900 $164 61
3508 Ash St 0.30mi 4/2.0 (-1) 1,867 (-10%) 3mo $259,999 $139 58
3542 Chien St 0.16mi 4/2.0 (-1) 1,819 (-12%) 7mo $288,900 $159 58
7398 Marshall Bond Dr 0.40mi 4/2.5 (-1) 2,245 (+9%) 4mo $275,000 $122 57
3604 Chien St 0.18mi 4/2.0 (-1) 1,819 (-12%) 9mo $288,900 $159 55

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 · 4.18% rent growth · sell at horizon

5-year hold
IRR
-7.9%
Equity multiple
0.70×
Total profit
$-26,074
Equity at exit
$46,904
10-year hold
IRR
3.1%
Equity multiple
1.24×
Total profit
$20,867
Equity at exit
$27,199

Cash invested: $88,081 (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 70791

Home prices YoY
-21.6%
Rents YoY
4.2%
Active inventory
584
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$3,225 medium interval (Pro) →
Mortgage (P&I)
$1,650
Tax est. 1.5%
$393 /mo · $4,719/yr
Insurance
$131
HOA
$45
Vacancy / Maint / Mgmt
$677
Net cashflow
$329

Break-even live

Break-even rent $2,809
Max offer price $314,575
Occupancy floor 85%

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
$78,644
Closing costs
$9,437
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2913 Country Lake Dr Zachary, LA 4.0 2.5 2437 $3,695 $1.52 14d 1 0.36mi
2913 Country Lake Dr Zachary, LA 4.0 2.5 2405 $3,795 $1.58 43d 1 0.36mi

HOA detail

Monthly dues
$45 · $540/yr
Likely covers
waterpool

Listing history 2 events

  1. 2026-03-04
    listed $314,575 Active 1723-char remark
    Show marketing remark (1703 chars)

    Experience abundant space in our Lacombe floorplan at Brook Hollow, a new home community in Zachary, Louisiana. Select from 3 contemporary exteriors to make a bold impression with the Lacombe! Experience abundant space at , a new home in. Inside this 5-bedroom, 3-bathroom home, you'll find 2,029 square feet of comfortable living. As you walk into this home, you'll be greeted by the first set of bedrooms along with the first guest bathroom. Traveling down the hallway you'll see what open concept was meant to be with the kitchen, living and dining area all within reach of each other while being separate enough for individuality. Shaker-style cabinets and gooseneck pulldown faucets adorn the kitchen. The stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, and single basin under-mount sink, all paired with 3 cm granite countertops, will delight the family chef. The laundry room is conveniently placed across from the dining room for quick access. Situated beside the kitchen, the dining room and living room across from it ensure that everyone can stay engaged in the action, regardless of their location. Behind the dining room lies another hallway with another set of bedrooms, along with another guest bathroom. Each bedroom are carpeted, and has an adequate closet, allowing for space and storage throughout the home. The primary bathroom is large and contains an en suite with a massive walk-in closet, which houses the linins closet. The primary bathroom has dual vanities, a separate tub, and shower, along with a separate water closet. Getting ready in the morning or evenings, will no longer be difficult! Get in touch with us now and discover your new home today!

  2. 2026-03-04
    listed $314,575 Active 1703-char remark
    Show marketing remark (1703 chars)

    Experience abundant space in our Lacombe floorplan at Brook Hollow, a new home community in Zachary, Louisiana. Select from 3 contemporary exteriors to make a bold impression with the Lacombe! Experience abundant space at , a new home in. Inside this 5-bedroom, 3-bathroom home, you'll find 2,029 square feet of comfortable living. As you walk into this home, you'll be greeted by the first set of bedrooms along with the first guest bathroom. Traveling down the hallway you'll see what open concept was meant to be with the kitchen, living and dining area all within reach of each other while being separate enough for individuality. Shaker-style cabinets and gooseneck pulldown faucets adorn the kitchen. The stainless-steel Whirlpool appliances, stove, microwave hood, dishwasher, and single basin under-mount sink, all paired with 3 cm granite countertops, will delight the family chef. The laundry room is conveniently placed across from the dining room for quick access. Situated beside the kitchen, the dining room and living room across from it ensure that everyone can stay engaged in the action, regardless of their location. Behind the dining room lies another hallway with another set of bedrooms, along with another guest bathroom. Each bedroom are carpeted, and has an adequate closet, allowing for space and storage throughout the home. The primary bathroom is large and contains an en suite with a massive walk-in closet, which houses the linins closet. The primary bathroom has dual vanities, a separate tub, and shower, along with a separate water closet. Getting ready in the morning or evenings, will no longer be difficult! Get in touch with us now and discover your new home today!

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,702
− Mortgage interest
−$17,621
− Property taxes
−$4,719
− Insurance
−$1,573
− Repairs & maintenance
−$3,096
− Management
−$3,096
− HOA
−$540
− Depreciation
−$9,151
Taxable loss
−$1,094
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$263
After-tax cash flow
$4,210/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 · 5 photos

Good 80/100 None rehab

This home is in excellent condition with modern finishes and a well-maintained exterior. It offers a great balance of style and functionality, making it an excellent investment.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds modern appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds modern appeal

ⓘ 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
Zachary Community School District
NCES district ID
2200039
Math proficiency
46% ▼ -38.00%
Reading proficiency
60% ▼ -28.00%
Median HH income
$68,531
Composite
46.99/100
National rank
#2349
State rank
#8 of 98 in LA

Livability — Zachary

Score
69/100
State rank
#64
US rank
#8274

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Zachary, LA
County
East Baton Rouge Parish · 399,686 people
City population
30,385
Metro
Baton Rouge, LA
Population (ZIP)
30,385
Household income
$78,263
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
718.0

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 0.55)
Race & ethnicity
White 53% Black 41% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 6% Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% 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
▼ -47.01%
Current HPI
170.2143
Rent YoY
▲ 4.18%
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

+0.0% since first listed
2 events — show timeline
  • 2026-03-04 Listed $314,575 AcadianaMLS
  • 2026-03-04 Listed $314,575 GBRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…