CashFlowRE
Sign in Sign up
2555 Beech St
B Composite 74.31
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$35,000

2555 Beech St · Baton Rouge, LA 70805
3 bd · 1.0 ba · 1,200 sqft · SingleFamily · 299 Days on market
Built 1950 Poor condition $29/sqft · 22% below area Est $45k · 22% under ↓ 7% since listing

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

Listing remarks MLS

2558 Beech St, Baton Rouge, LA 70805 - Investor's Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas--for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge's growing market. Whether you're looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don't wait--bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

Key facts

  • Expansive lot
  • Huge lot
  • Rental income

Tags

HUGE LOTFORMER GARAGE APARTMENTRENTAL INCOMEGUEST SUITEHOME OFFICEEXPANSIVE LOT

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/1.0-bath single-family listed at $35k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $603 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $31k (12.0% below list) — sets the bar for market timing.
  • Cap rate 27.0% 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.
  • Zoned schools: Winbourne Elementary School (math 12% / reading 12%, grade F, #568 of 646 statewide, top 89%, 293 students, 93% FRL); Liberty High School (math 50% / reading 74%, grade B-, #15 of 265 statewide, top 6%, 1,208 students, 60% FRL) — zoned schools at 77% FRL track the district average.
  • Market conditions: Rents soft (-1.2%/yr); 155 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $1,070/mo this rent would consume 51% of the median local household income ($25k/yr) (locally 1980% 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 $242 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 299 days — a 12% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $2k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $30,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 299 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
3.06%
Cap rate
26.97%
Cash-on-cash
73.86%
DSCR
4.29
GRM
2.7

CMA / ARV

ARV (median comp)
$45,119
List price
$35,000
Delta
-22.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2649 Lorraine St 0.14mi 3/1.0 1,233 (+3%) 17mo $28,000 $23 74
2674 Iberia St 0.08mi 2/1.0 (-1) 1,100 (-8%) 6mo $20,000 $18 72
3169 Sherwood St 0.57mi 3/1.0 1,196 (-0%) 1mo $89,500 $75 72
2883 Lorraine St 0.24mi 3/2.0 1,275 (+6%) 3mo $129,900 $102 72
5772 Alexander Ave 0.50mi 3/2.0 1,170 (-2%) 7mo $95,000 $81 63
5750 Saurage Dr 0.47mi 3/1.0 1,320 (+10%) 3mo $84,900 $64 59
3011 Lorraine St 0.32mi 3/1.0 1,100 (-8%) 17mo $50,000 $45 57
3577 Shelley St 0.70mi 3/1.0 1,241 (+3%) 6mo $130,000 $105 56
3467 Hollywood St 0.70mi 3/1.5 1,150 (-4%) 8mo $49,900 $43 52
3017 Dayton St 0.57mi 3/1.5 1,220 (+2%) 23mo $1,350 $1 49
3620 Clayton Dr 0.74mi 2/1.0 (-1) 1,289 (+7%) 1mo $55,000 $43 47
3310 Greenwell St 0.68mi 3/1.0 1,027 (-14%) 9mo $25,000 $24 36

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
70.2%
Equity multiple
4.02×
Total profit
$29,629
Equity at exit
$5,219
10-year hold
IRR
73.4%
Equity multiple
7.45×
Total profit
$63,221
Equity at exit
$3,026

Cash invested: $9,800 (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 70805

Rents YoY
-1.2%
Active inventory
155
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,070 high interval (Pro) →
Mortgage (P&I)
$184
Tax est. 1.5%
$44 /mo · $525/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$603

Break-even live

Break-even rent $306
Max offer price $35,000
Occupancy floor 39%

Sensitivity live

Price -10% $627 -5% $615 +0% $603 +5% $591 +10% $579
Rent -10% $519 -5% $561 +0% $603 +5% $645 +10% $688
Rate -1.0pp $621 -0.5pp $612 base $603 +0.5pp $594 +1.0pp $585

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
$8,750
Closing costs
$1,050
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2852 Dayton St Baton Rouge, LA 2.0 1.0 1020 $850 $0.83 25d 1 0.54mi
2606 Weller Ave Baton Rouge, LA 2.0 1.0 1000 $650 $0.65 45d 1 0.67mi
3160 Wyandotte St Baton Rouge, LA 2.0 1.0 1100 $800 $0.73 45d 1 0.99mi
3567 Charles St Baton Rouge, LA 3.0 1.0 1400 $1,250 $0.89 45d 1 1.12mi
4380 Mohican-Prescott Crossover Baton Rouge, LA 2.0 2.0 910 $1,055 $1.16 45d 1 1.30mi
4378 Dawson Dr Baton Rouge, LA 4.0 2.0 1400 $1,600 $1.14 45d 1 1.34mi
1848 73rd Ave Baton Rouge, LA 4.0 2.0 1139 $1,600 $1.40 15d 1 1.45mi
3647 Mission Dr Baton Rouge, LA 3.0 1.0 900 $895 $0.99 25d 1 1.46mi
4963 Greenwell St Baton Rouge, LA 3.0 2.0 1400 $1,500 $1.07 25d 1 1.49mi
3577 Mission Dr Baton Rouge, LA 2.0 1.0 755 $950 $1.26 20d 1 1.49mi

Listing history 30 events

  1. 2026-06-22
    days on market $35,000 Active 299 DOM
  2. 2026-06-18
    days on market $35,000 Active 296 DOM
  3. 2026-06-17
    days on market $35,000 Active 295 DOM
  4. 2026-06-16
    days on market $35,000 Active 294 DOM
  5. 2026-06-15
    days on market $35,000 Active 293 DOM
  6. 2026-06-14
    days on market $35,000 Active 291 DOM
  7. 2026-06-10
    days on market $35,000 Active 288 DOM
  8. 2026-06-09
    days on market $35,000 Active 287 DOM
  9. 2026-06-08
    days on market $35,000 Active 286 DOM
  10. 2026-06-07
    days on market $35,000 Active 285 DOM
  11. 2026-06-05
    days on market $35,000 Active 282 DOM
  12. 2026-06-03
    days on market $35,000 Active 281 DOM
  13. 2026-06-02
    days on market $35,000 Active 280 DOM
  14. 2026-06-01
    days on market $35,000 Active 279 DOM
  15. 2026-05-31
    days on market $35,000 Active 278 DOM
  16. 2026-05-31
    days on market $35,000 Active 277 DOM
  17. 2026-01-30
    price $35,000 785-char remark
    Show marketing remark (785 chars)

    2558 Beech St, Baton Rouge, LA 70805 - Investor's Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas--for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge's growing market. Whether you're looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don't wait--bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  18. 2026-01-29
    price $35,000 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  19. 2026-01-15
    price $24,775 785-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  20. 2026-01-15
    price $24,775 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  21. 2026-01-05
    price $24,777 785-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  22. 2026-01-05
    price $24,777 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  23. 2025-11-21
    price $24,900 785-char remark
    Show marketing remark (785 chars)

    2558 Beech St, Baton Rouge, LA 70805 - Investor's Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas--for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge's growing market. Whether you're looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don't wait--bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  24. 2025-11-20
    price $24,900 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  25. 2025-11-11
    price $25,000 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  26. 2025-11-08
    price $29,500 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  27. 2025-10-30
    price $31,900 785-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  28. 2025-10-30
    price $31,900 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  29. 2025-08-26
    listed $37,500 Active 785-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

  30. 2025-08-26
    listed $37,500 Active 825-char remark
    Show marketing remark (825 chars)

    2558 Beech St, Baton Rouge, LA 70805 – Investor’s Dream! Attention investors and renovators! This 3-bedroom, 1-bath home sits on a huge lot with enormous potential. The property is a true blank canvas—for a full renovation, flipping, or even tearing down to build your dream home or a multi-unit investment. The site also includes a former garage apartment, offering possibilities for rental income, a guest suite, or a home office. With a motivated seller and an expansive lot, the property is for those looking to capitalize on Baton Rouge’s growing market. Whether you’re looking to flip, renovate, or redevelop, this property is a rare opportunity to create substantial value in a desirable location. Don’t wait—bring your vision and make it happen! THIS IS FOR A LOT VALUE ONLY!

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,837
− Mortgage interest
−$1,961
− Property taxes
−$525
− Insurance
−$175
− Repairs & maintenance
−$1,027
− Management
−$1,027
− Depreciation
−$1,018
Taxable income
$7,104
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,705
After-tax cash flow
$5,534/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 · 14 photos

Poor 20/100 Extensive rehab

This property is in a state of disrepair and requires extensive repairs and maintenance. Improvements to the exterior, roof, and flooring will significantly increase its resale and rental value.

Repairs flagged

  • Major siding — The siding is visibly damaged and in need of replacement.
  • Major roof — The roof is in poor condition and requires replacement.
  • Major foundation — The foundation appears to be damaged and in need of repair.
  • Major flooring — The flooring is damaged and in need of replacement.

Value-add opportunities

  • Both Landscaping and debris removal — Improving the landscaping and removing debris will enhance the curb appeal and make the property more attractive for potential buyers or renters.
  • Both Roof replacement — A new roof will improve the structural integrity of the property and make it more attractive to potential buyers or renters.
  • Both Siding and exterior repairs — Repairing the siding and exterior will improve the overall appearance of the property and make it more attractive to potential buyers or renters.
  • Both Flooring replacement — Replacing the flooring will improve the overall appearance of the property and make it more attractive to potential buyers or renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · The siding is visibly damaged and in need of replacement. Major $15,000–50,000
roof · The roof is in poor condition and requires replacement. Major $15,000–50,000
foundation · The foundation appears to be damaged and in need of repair. Major $15,000–50,000
flooring · The flooring is damaged and in need of replacement. Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Landscaping and debris removal — Improving the landscaping and removing debris will enhance the curb appeal and make the property more attractive for potential buyers or renters.
  • Both Roof replacement — A new roof will improve the structural integrity of the property and make it more attractive to potential buyers or renters.
  • Both Siding and exterior repairs — Repairing the siding and exterior will improve the overall appearance of the property and make it more attractive to potential buyers or renters.
  • Both Flooring replacement — Replacing the flooring will improve the overall appearance of the property and make it more attractive to potential buyers or renters.

ⓘ 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
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

Census place
Baton Rouge, LA
County
East Baton Rouge Parish · 399,686 people
City population
351,868
Metro
Baton Rouge, LA
Population (ZIP)
23,288
Household income
$25,397
Rent vs Own
59.5% rent · 40.5% own
Severe rent burden
1980.0

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
Predominantly Black (95%)
Race & ethnicity
Black 95% Hispanic / Latino 2% White 2% Two or more races 1%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -110.79%
Current HPI
75.7121
Rent YoY
▼ -1.21%
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

-6.7% since first listed
14 events — show timeline
  • 2026-01-30 Price Changed $35,000 AcadianaMLS
  • 2026-01-29 Price Changed $35,000 GSREIN
  • 2026-01-15 Price Changed $24,775 AcadianaMLS
  • 2026-01-15 Price Changed $24,775 GSREIN
  • 2026-01-05 Price Changed $24,777 AcadianaMLS
  • 2026-01-05 Price Changed $24,777 GSREIN
  • 2025-11-21 Price Changed $24,900 AcadianaMLS
  • 2025-11-20 Price Changed $24,900 GSREIN
  • 2025-11-11 Price Changed $25,000 GSREIN
  • 2025-11-08 Price Changed $29,500 GSREIN
  • 2025-10-30 Price Changed $31,900 AcadianaMLS
  • 2025-10-30 Price Changed $31,900 GSREIN
  • 2025-08-26 Listed $37,500 GSREIN
  • 2025-08-26 Listed $37,500 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…