CashFlowRE
Sign in Sign up
2136 N 16th St
C Composite 58.83
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 +24.7/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Rent growth +4.1/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$109,900

2136 N 16th St · Baton Rouge, LA 70802
2 bd · 1.0 ba · 1,100 sqft · SingleFamily · 18 Days on market
Built 2008 9,147 sqft lot

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

Listing remarks MLS

Please allow 24 hours for response on all offers.

Key facts

  • 9,147 sq ft lot
  • 2 parking spots
  • Built 2008

Property features AI

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Built on pillar/post/pier foundation
  • Exterior features: Lot approximately 0.21 acres (about 9,148 sq. ft.); Lot dimensions about 50 x 50

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Window unit(s) for cooling; Other type of heating
  • Interior features: Window cooling units; Has heating

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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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.
  • Market conditions: Rents rising fast (+6.6%/yr); 188 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($34k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 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.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 7y ago 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 $90k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $108,251 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.08%
Cap rate
8.81%
Cash-on-cash
8.99%
DSCR
1.40
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$71,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2136 N 16th St 0.00mi 2/1.0 1,100 (0%) 23mo $88,500 $80 81
1902 Hemlock St 0.19mi 2/1.0 945 (-14%) 5mo $6,900 $7 63
1906 Mulberry St 0.20mi 3/1.0 (+1) 1,000 (-9%) 10mo $65,000 $65 62
2645 Jefferson Ave 0.69mi 2/1.0 1,123 (+2%) 8mo $9,750 $9 57
2526 Adams Ave 0.58mi 3/1.0 (+1) 1,124 (+2%) 13mo $130,000 $116 54
2325 N 20th St 0.27mi 3/1.0 (+1) 1,246 (+13%) 14mo $64,900 $52 48
2733 Jackson Ave 0.71mi 3/1.0 (+1) 1,151 (+5%) 13mo $63,829 $55 43
2317 Willow St 0.63mi 2/1.0 984 (-10%) 13mo $39,900 $41 42
2736 Adams Ave 0.73mi 2/1.0 1,000 (-9%) 14mo $19,000 $19 39
2711 Jackson Ave 0.69mi 3/2.0 (+1) 1,200 (+9%) 7mo $79,000 $66 37
2927 Tecumseh St 0.69mi 3/2.0 (+1) 1,245 (+13%) 3mo $182,500 $147 35
905 N 17th St 0.72mi 3/2.0 (+1) 1,217 (+11%) 6mo $155,000 $127 35

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
1.1%
Equity multiple
1.04×
Total profit
$1,317
Equity at exit
$16,386
10-year hold
IRR
13.9%
Equity multiple
2.29×
Total profit
$39,680
Equity at exit
$9,502

Cash invested: $30,772 (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 70802

Rents YoY
6.6%
Active inventory
188
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,190 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$87 /mo · $1,048/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$231

Break-even live

Break-even rent $898
Max offer price $109,900
Occupancy floor 76%

Sensitivity live

Price -10% $293 -5% $262 +0% $231 +5% $199 +10% $168
Rent -10% $137 -5% $184 +0% $231 +5% $278 +10% $325
Rate -1.0pp $286 -0.5pp $259 base $231 +0.5pp $202 +1.0pp $173

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
$27,475
Closing costs
$3,297
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1847 N 16th St Baton Rouge, LA 3.0 2.0 909 $1,250 $1.38 15d 1 0.16mi
1404 N 29th St Baton Rouge, LA 3.0 2.0 1120 $1,100 $0.98 44d 1 0.90mi
1336 N 29th St Baton Rouge, LA 3.0 2.0 1400 $1,450 $1.04 15d 1 0.90mi
999 N 9th St Unit 419 Baton Rouge, LA 3.0 2.0 1050 $1,170 $1.11 24d 1 0.92mi
999 N 9th St Apt 319 Baton Rouge, LA 3.0 2.0 1050 $1,085 $1.03 44d 1 0.92mi
999 N 9th St Apt 127 Baton Rouge, LA 2.0 1.0 840 $1,050 $1.25 15d 1 0.92mi
999 N 9th St Apt 219 Baton Rouge, LA 3.0 2.0 1050 $1,185 $1.13 15d 1 0.92mi
999 N 9th St Unit 311 Baton Rouge, LA 2.0 1.0 840 $1,040 $1.24 22d 1 0.92mi
1305 N 30th St Baton Rouge, LA 2.0 1.0 1000 $900 $0.90 24d 1 0.93mi
1925 N 3rd St Baton Rouge, LA 1.0–2.0 1.0–2.0 777 $1,410 $1.81 15d 7 0.94mi
2040 Gayosa St Baton Rouge, LA 1.0–2.0 1.0–2.0 764 $1,250 $1.64 44d 1 0.95mi
2045 N 3rd St #221 Baton Rouge, LA 2.0 2.0 1400 $1,495 $1.07 22d 1 0.96mi
2045 N 3rd St #305 Baton Rouge, LA 2.0 2.0 1290 $1,575 $1.22 22d 1 0.96mi
2045 N 3rd St #301 Baton Rouge, LA 2.0 2.0 1259 $1,295 $1.03 24d 1 0.96mi
2045 N 3rd St Baton Rouge, LA 1.0–2.0 1.0–2.0 1025 $1,575 $1.54 15d 6 0.96mi
2045 N 3rd St #308 Baton Rouge, LA 2.0 2.0 1290 $1,395 $1.08 44d 1 0.96mi
759 Spanish Town Rd Baton Rouge, LA 2.0 1.0 1176 $1,650 $1.40 44d 1 1.00mi
1356 Main St Unit 1 Baton Rouge, LA 1.0 1.0 700 $600 $0.86 44d 1 1.07mi
1346 Main St Unit A Baton Rouge, LA 3.0 2.0 1200 $1,600 $1.33 44d 1 1.08mi
850 N 5th St Unit 208 Baton Rouge, LA 2.0 1.0 1000 $1,225 $1.23 15d 1 1.11mi
505 University Walk Unit 5 Baton Rouge, LA 2.0 1.0 800 $1,400 $1.75 24d 1 1.16mi
1409 N 35th St Baton Rouge, LA 3.0 2.0 912 $750 $0.82 24d 1 1.17mi
1348 N 37th St Baton Rouge, LA 3.0 1.0 1100 $1,200 $1.09 44d 1 1.28mi
3160 Wyandotte St Baton Rouge, LA 2.0 1.0 1100 $800 $0.73 44d 1 1.37mi
2606 Weller Ave Baton Rouge, LA 2.0 1.0 1000 $650 $0.65 44d 1 1.39mi
625 Convention St Baton Rouge, LA 1.0–2.0 1.0–2.0 883 $1,818 $2.06 15d 9 1.40mi
3859 Brady St Baton Rouge, LA 2.0 1.0 800 $775 $0.97 44d 1 1.40mi
3936 Dalton St Baton Rouge, LA 2.0 1.0 900 $750 $0.83 20d 1 1.42mi
333 Laurel St Baton Rouge, LA 2.0 1.0–2.0 974 $4,378 $4.49 15d 13 1.43mi
2730 Convention St Baton Rouge, LA 3.0 1.0 1000 $900 $0.90 24d 1 1.46mi
2347 Rhodes Ave Baton Rouge, LA 2.0 1.0 1250 $950 $0.76 20d 1 1.48mi
814 North Blvd Unit 814 Baton Rouge, LA 1.0 1.0 800 $800 $1.00 44d 1 1.49mi

Listing history 4 events

  1. 2026-06-16
    status $109,900 Pending 18 DOM
  2. 2026-06-15
    days on market $109,900 Active 18 DOM
  3. 2026-06-14
    remarks 50-char remark
  4. 2026-06-14
    listed $109,900 Active 16 DOM

ⓘ 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
$1,048 · $87/mo
Projected year-2 tax
$1,048 · $87/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 (unshaded) · 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 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
$14,279
− Mortgage interest
−$6,156
− Property taxes
−$1,048
− Insurance
−$550
− Repairs & maintenance
−$1,142
− Management
−$1,142
− Depreciation
−$3,197
Taxable income
$1,044
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$250
After-tax cash flow
$2,516/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

Census place
Baton Rouge, LA
County
East Baton Rouge Parish · 399,686 people
City population
351,868
Metro
Baton Rouge, LA
Population (ZIP)
25,118
Household income
$34,458
Rent vs Own
69.1% rent · 30.9% own
Severe rent burden
1831.0

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 (69%)
Race & ethnicity
Black 69% White 20% Two or more races 5% Hispanic / Latino 5% Asian 3%
Common ancestry
Lithuanian 2% Italian 1% Iranian 0%
Foreign-born
6% · Canada, Vietnam
Languages at home
91% English-only · Spanish 3% Tagalog/Filipino 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
▼ -137.02%
Current HPI
47.7285
Rent YoY
▲ 6.59%
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

+632.7% since first listed
23 events — show timeline
  • 2026-06-10 Relisted AcadianaMLS
  • 2026-06-10 Relisted GBRMLS
  • 2026-04-16 Listed $109,900 GBRMLS
  • 2026-04-16 Listed $109,900 AcadianaMLS
  • 2024-07-25 Sold (Public Records) $90,000 Public Records
  • 2024-07-24 Sold (MLS) GBRMLS
  • 2024-07-17 Pending GBRMLS
  • 2024-07-13 Price Changed $88,500 GBRMLS
  • 2024-06-05 Listed $88,500 AcadianaMLS
  • 2024-06-05 Listed $90,000 GBRMLS
  • 2022-07-26 Sold (Public Records) $55,000 Public Records
  • 2022-07-25 Sold (MLS) GBRMLS
  • 2022-06-17 Pending GBRMLS
  • 2022-06-10 Price Changed $65,000 GBRMLS
  • 2022-05-12 Price Changed $77,000 GBRMLS
  • 2022-04-05 Listed $65,000 AcadianaMLS
  • 2022-04-05 Listed $82,000 GBRMLS
  • 2019-07-03 Sold (Public Records) $59,000 Public Records
  • 2019-07-02 Sold (MLS) GBRMLS
  • 2019-05-08 Pending GBRMLS
  • 2019-04-05 Listed $62,000 AcadianaMLS
  • 2019-04-05 Listed $62,000 GBRMLS
  • 2005-01-06 Sold (Public Records) $15,000 Public Records

Property tax history

+17.7%/yr

Latest (2025): $1,048 · +29.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…