CashFlowRE
Sign in Sign up
6744 Dalark Dr
D Composite 42.85
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 +12.4/30.0
  • Appreciation +8.0/10.0
  • ARV discount +5.6/15.0
  • DSCR +3.7/10.0
  • Livability +2.9/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$204,900

6744 Dalark Dr · Merrydale, LA 70812
5 bd · 2.5 ba · 1,606 sqft · SingleFamily public records · 252 Days on market
Built 1975 7,405 sqft lot $128/sqft · 31% above area Est $197k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a beautiful home that can accommodate all family sizes for an unbelievable price? Then you have found the home you were looking for! This charming spacious house has five bedrooms, two full baths and a half bath, granite countertops, and an impressive fireplace! Talk about bang for your buck. Seller open to help with some closing costs as well. Come check it out today, and settle into a home that can't be outgrown.

Key facts

  • 7,405 sq ft lot
  • Parking
  • Built 1975

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/2.5-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $187k (8.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (22.1% below list).
  • Recommended offer: $160k (22.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 7.8% in Merrydale — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 58/100 on livability (#301 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools C-, crime F, amenities 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: 39 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($1k loan paydown + $12k appreciation (5.9% local appreciation)).
  • East Baton Rouge County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 252 days — a 12% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 23y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; 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 $159,600 (22.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 252 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.78%
Cap rate
6.10%
Cash-on-cash
-0.68%
DSCR
0.97
GRM
10.7

CMA / ARV

ARV (median comp)
$196,793
List price
$204,900
Delta
4.12%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7242 Perimeter Dr 0.43mi 5/2.0 1,680 (+5%) 5mo $85,000 $51 66
6156 Lanier Dr 0.32mi 4/2.5 (-1) 1,514 (-6%) 16mo $199,900 $132 57
8509 Forestwood Ave 0.73mi 4/2.0 (-1) 1,684 (+5%) 17mo $244,990 $145 37
6733 Sumrall Dr 0.71mi 4/2.0 (-1) 1,696 (+6%) 20mo $189,500 $112 34
8516 Forestwood Ave 0.74mi 4/2.0 (-1) 1,684 (+5%) 22mo $246,990 $147 32

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

Projected returns pro-forma

5.93% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.91×
Total profit
$52,002
Equity at exit
$127,903
10-year hold
IRR
14.0%
Equity multiple
3.76×
Total profit
$158,091
Equity at exit
$231,167

Cash invested: $57,372 (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 70812

Home prices YoY
3.5%
Active inventory
39
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,596 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$133 /mo · $1,600/yr
Insurance
$85
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$-99

Break-even live

Break-even rent $1,721
Max offer price $187,438
Occupancy floor

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
$51,225
Closing costs
$6,147
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9173 Cedar Ct Baton Rouge, LA 4.0 2.0 1405 $1,596 $1.14 14d 1 1.21mi

Listing history 37 events

  1. 2026-06-18
    days on market $204,900 Active 252 DOM
  2. 2026-06-17
    days on market $204,900 Active 251 DOM
  3. 2026-06-16
    days on market $204,900 Active 250 DOM
  4. 2026-06-15
    days on market $204,900 Active 249 DOM
  5. 2026-06-14
    days on market $204,900 Active 247 DOM
  6. 2026-06-10
    days on market $204,900 Active 244 DOM
  7. 2026-06-09
    days on market $204,900 Active 243 DOM
  8. 2026-06-08
    days on market $204,900 Active 242 DOM
  9. 2026-06-07
    days on market $204,900 Active 241 DOM
  10. 2026-06-05
    days on market $204,900 Active 238 DOM
  11. 2026-06-03
    days on market $204,900 Active 237 DOM
  12. 2026-06-02
    days on market $204,900 Active 236 DOM
  13. 2026-06-01
    days on market $204,900 Active 235 DOM
  14. 2026-05-31
    days on market $204,900 Active 234 DOM
  15. 2026-05-31
    days on market $204,900 Active 233 DOM
  16. 2026-02-19
    price $204,900 430-char remark
    Show marketing remark (431 chars)

    Looking for a beautiful home that can accommodate all family sizes for an unbelievable price? Then you have found the home you were looking for! This charming spacious house has five bedrooms, two full baths and a half bath, granite countertops, and an impressive fireplace! Talk about bang for your buck. Seller open to help with some closing costs as well. Come check it out today, and settle into a home that can't be outgrown.

  17. 2026-02-19
    price $204,900 431-char remark
    Show marketing remark (431 chars)

    Looking for a beautiful home that can accommodate all family sizes for an unbelievable price? Then you have found the home you were looking for! This charming spacious house has five bedrooms, two full baths and a half bath, granite countertops, and an impressive fireplace! Talk about bang for your buck. Seller open to help with some closing costs as well. Come check it out today, and settle into a home that can't be outgrown.

  18. 2025-10-08
    listed $209,900 Active 430-char remark
    Show marketing remark (431 chars)

    Looking for a beautiful home that can accommodate all family sizes for an unbelievable price? Then you have found the home you were looking for! This charming spacious house has five bedrooms, two full baths and a half bath, granite countertops, and an impressive fireplace! Talk about bang for your buck. Seller open to help with some closing costs as well. Come check it out today, and settle into a home that can't be outgrown.

  19. 2025-10-08
    listed $209,900 Active 431-char remark
    Show marketing remark (431 chars)

    Looking for a beautiful home that can accommodate all family sizes for an unbelievable price? Then you have found the home you were looking for! This charming spacious house has five bedrooms, two full baths and a half bath, granite countertops, and an impressive fireplace! Talk about bang for your buck. Seller open to help with some closing costs as well. Come check it out today, and settle into a home that can't be outgrown.

  20. 2025-02-07
    soldstatus $2,000,000
  21. 2015-12-17
    soldstatus $69,667
  22. 2015-11-23
    status Pending
  23. 2015-11-20
    soldstatus Sold
  24. 2015-11-05
    price $54,000
  25. 2015-11-04
    status Active
  26. 2015-10-19
    status Pending
  27. 2015-10-06
    price $56,900
  28. 2015-09-02
    listed $62,900 Active
  29. 2015-09-02
    listed $54,000
  30. 2006-10-11
    soldstatus $111,000
  31. 2006-10-06
    soldstatus
  32. 2006-06-29
    listed $114,900
  33. 2006-06-29
    listed $114,900
  34. 2004-01-23
    listed $89,900
  35. 2004-01-23
    listed $89,900
  36. 2003-02-19
    listed $93,500
  37. 2003-02-19
    listed $93,500

ⓘ 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
$1,600 · $133/mo
Projected year-2 tax
$1,600 · $133/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 7/10 Severe FEMA zone X (unshaded) · 99% 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$19,152
− Mortgage interest
−$11,478
− Property taxes
−$1,600
− Insurance
−$1,822
− Repairs & maintenance
−$1,532
− Management
−$1,532
− Depreciation
−$5,961
Taxable loss
−$4,773
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,145
After-tax cash flow
$-41/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 — Merrydale

Score
58/100
State rank
#301
US rank
#21115

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Merrydale, LA
City population
11,124
Population (ZIP)
11,124

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 (97%)
Race & ethnicity
Black 97% Hispanic / Latino 2% White 1%
Foreign-born
1% · Canada
Languages at home
99% 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
▲ 5.93%
Current HPI
174.6882
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+119.1% since first listed
22 events — show timeline
  • 2026-02-19 Price Changed $204,900 AcadianaMLS
  • 2026-02-19 Price Changed $204,900 GBRMLS
  • 2025-10-08 Listed $209,900 GBRMLS
  • 2025-10-08 Listed $209,900 AcadianaMLS
  • 2025-02-07 Sold (Public Records) $2,000,000 Public Records
  • 2015-12-17 Sold (Public Records) $69,667 Public Records
  • 2015-11-23 Pending GBRMLS
  • 2015-11-20 Sold (MLS) GBRMLS
  • 2015-11-05 Price Changed $54,000 GBRMLS
  • 2015-11-04 Relisted GBRMLS
  • 2015-10-19 Pending GBRMLS
  • 2015-10-06 Price Changed $56,900 GBRMLS
  • 2015-09-02 Listed $62,900 GBRMLS
  • 2015-09-02 Listed $54,000 AcadianaMLS
  • 2006-10-11 Sold (Public Records) $111,000 Public Records
  • 2006-10-06 Sold (MLS) GBRMLS
  • 2006-06-29 Listed $114,900 GBRMLS
  • 2006-06-29 Listed $114,900 AcadianaMLS
  • 2004-01-23 Listed $89,900 AcadianaMLS
  • 2004-01-23 Listed $89,900 GBRMLS
  • 2003-02-19 Listed $93,500 AcadianaMLS
  • 2003-02-19 Listed $93,500 GBRMLS

Property tax history

+0.1%/yr

Latest (2025): $1,600 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…