CashFlowRE
Sign in Sign up
9352 Martinique Dr
D- Composite 37.29
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 +17.1/30.0
  • DSCR +5.3/10.0
  • 1% rule +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$142,000

9352 Martinique Dr · Gardere, LA 70810
3 bd · 2.0 ba · 1,080 sqft · SingleFamily public records · 5 Days on market
Built 2006 6,098 sqft lot Est $121k · 17% over

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

Listing remarks MLS

Come See this cute updated New Orleans style home!! This home would be great for first timers, down graders and/or investors for a rental or an airbnb

Key facts

  • 6,098 sq ft lot
  • 2 parking spots
  • Built 2006

Property features AI

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Detached single-family residence; Residential property
  • Construction: Cement siding; Other construction materials; Pillar/post/pier foundation; Built as single-story (entry level not specified)
  • Exterior features: Rectangular lot

Interior

  • Kitchen: Dishwasher
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; Porch
  • Laundry & utility: Laundry room

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/2.0-bath single-family listed at $142k.

Deal economics

  • At list price, monthly cash flow is $33 ($392/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 $129k (9.4% below list).
  • Recommended offer: $129k (9.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.2% in Gardere — 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 64/100 on livability (#167 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A, housing A; Watch: crime D, employment D, 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.
  • Zoned schools: Magnolia Woods Elementary School (math 19% / reading 28%, grade F, #406 of 646 statewide, top 63%, 528 students, 79% FRL); Westdale Middle School (math 15% / reading 30%, grade F, #151 of 218 statewide, top 70%, 757 students, 69% FRL); Liberty High School (math 50% / reading 74%, grade B-, #15 of 265 statewide, top 6%, 1,208 students, 60% FRL).
  • Market conditions: Rents flat; 629 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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).
  • This rent is only 17% of the median local income ($92k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $982 of loan paydown is wiped out by about $4k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 6y 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 $110k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,656 (9.4% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  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
0.91%
Cap rate
7.13%
Cash-on-cash
2.99%
DSCR
1.13
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$120,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2239 St Croix Ave 0.04mi 3/2.0 1,112 (+3%) 5mo $125,000 $112 89
2167 St Croix Ave 0.04mi 3/2.0 1,112 (+3%) 12mo $125,000 $112 83
9390 Pascagoula Dr 0.06mi 3/2.0 1,112 (+3%) 15mo $125,000 $112 80
9351 Bimini Dr 0.08mi 3/2.0 1,112 (+3%) 16mo $125,000 $112 78
9398 Pascagoula Dr 0.06mi 2/2.0 (-1) 1,100 (+2%) 20mo $3,000 $3 72
1832 Elvin Dr 0.21mi 3/2.0 1,112 (+3%) 20mo $1,400 $1 69
1835 General Cleburne Ave 0.30mi 2/1.0 (-1) 1,105 (+2%) 8mo $92,000 $83 66
1835 Fountain Ave 0.54mi 2/2.0 (-1) 1,150 (+6%) 1mo $155,000 $135 58
9555 Old Hermitage Pkwy 0.55mi 3/2.0 1,200 (+11%) 1mo $235,000 $196 55
2144 General Mouton Ave 0.22mi 3/2.0 1,210 (+12%) 19mo $180,000 $149 54
2279 St Croix Ave 0.06mi 2/1.5 (-1) 936 (-13%) 19mo $118,000 $126 52
2131 Fountain Ave 0.53mi 2/2.0 (-1) 1,155 (+7%) 19mo $124,700 $108 43

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
-17.4%
Equity multiple
0.40×
Total profit
$-23,842
Equity at exit
$21,173
10-year hold
IRR
-14.4%
Equity multiple
0.26×
Total profit
$-29,493
Equity at exit
$12,278

Cash invested: $39,760 (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
629
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,287 high interval (Pro) →
Mortgage (P&I)
$745
Tax from tax record
$113 /mo · $1,361/yr
Insurance
$59
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$33

Break-even live

Break-even rent $1,245
Max offer price $142,000
Occupancy floor 92%

Sensitivity live

Price -10% $113 -5% $73 +0% $33 +5% $-7 +10% $-48
Rent -10% $-69 -5% $-18 +0% $33 +5% $84 +10% $134
Rate -1.0pp $104 -0.5pp $69 base $33 +0.5pp $-4 +1.0pp $-42

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
$35,500
Closing costs
$4,260
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1934 Elvin Dr Baton Rouge, LA 3.0 2.0 1112 $1,600 $1.44 45d 1 0.18mi
2934 Nicholson Lake Dr Baton Rouge, LA 3.0 2.0 1500 $2,000 $1.33 45d 1 0.38mi
2934 Nicholson Lake Dr Baton Rouge, LA 3.0 2.0 1500 $2,000 $1.33 25d 1 0.38mi
3111 Nicholson Lake Dr Baton Rouge, LA 3.0 2.0 1468 $2,000 $1.36 23d 1 0.45mi
2705 Amanda Dr Unit A Baton Rouge, LA 2.0 2.0 972 $800 $0.82 16d 1 0.46mi
8526 Leake Ave Unit 8526-D Baton Rouge, LA 2.0 2.0 974 $900 $0.92 45d 1 0.54mi
2038 Jasper Ave Unit GM 2038-C Baton Rouge, LA 2.0 1.5 1100 $900 $0.82 45d 1 0.55mi
2182 Gardere Ln Unit B Baton Rouge, LA 2.0 2.0 1000 $800 $0.80 25d 1 0.56mi
11959 Nicholson Dr Baton Rouge, LA 1.0–3.0 1.0–2.0 1092 $1,678 $1.54 16d 6 0.57mi
2265 Anne Marie Dr Unit D Baton Rouge, LA 2.0 2.0 972 $800 $0.82 45d 1 0.58mi
2029 Jasper Ave Unit 2029-D Baton Rouge, LA 3.0 2.0 1350 $1,200 $0.89 46d 1 0.59mi
2029 Jasper Ave Unit 2029-B Baton Rouge, LA 3.0 2.0 1350 $1,250 $0.93 25d 1 0.59mi
8726 Elvin Dr Unit B Baton Rouge, LA 2.0 1.5 1300 $1,800 $1.38 45d 1 0.60mi
8726 Elvin Dr Unit B Baton Rouge, LA 2.0 1.5 1300 $1,800 $1.38 25d 1 0.60mi
8736 Elvin Dr Unit A Baton Rouge, LA 2.0 1.5 1140 $1,100 $0.96 45d 1 0.61mi
8736 Elvin Dr Unit C Baton Rouge, LA 2.0 1.5 1140 $1,100 $0.96 25d 1 0.61mi
2266 Anne Marie Dr Unit B Baton Rouge, LA 2.0 2.0 1000 $900 $0.90 45d 1 0.61mi
2266 Anne Marie Dr Unit C Baton Rouge, LA 2.0 2.0 1000 $750 $0.75 45d 1 0.61mi
2266 Anne Marie Dr Unit C Baton Rouge, LA 2.0 2.0 1000 $850 $0.85 16d 1 0.61mi
8425 Ned Ave Unit D Baton Rouge, LA 2.0 2.0 970 $875 $0.90 45d 1 0.62mi
1646 Jade Ave Unit GM 1646-D Baton Rouge, LA 2.0 1.5 1100 $900 $0.82 16d 1 0.63mi
1646 Jade Ave Unit GM 1646-C Baton Rouge, LA 2.0 1.5 1100 $850 $0.77 45d 1 0.63mi
1616 Jade Ave Baton Rouge, LA 2.0 1.5 1000 $900 $0.90 25d 1 0.63mi
2059 Mariner Dr Unit 2059-20 Baton Rouge, LA 2.0 2.0 950 $925 $0.97 25d 1 0.65mi
1717 Jade Ave Unit 2 Gardere, LA 2.0 1.5 1000 $900 $0.90 45d 1 0.66mi
1717 Jade Ave Unit 1 Baton Rouge, LA 2.0 1.5 1000 $900 $0.90 25d 1 0.66mi
8724 GSRI Ave Unit 8724-B Baton Rouge, LA 2.0 1.0 853 $950 $1.11 16d 1 0.68mi
8723 GSRI Ave Unit 8723-B Baton Rouge, LA 2.0 1.0 853 $950 $1.11 23d 1 0.71mi
1434 Jasper Ave Baton Rouge, LA 2.0 1.5 1000 $800 $0.80 45d 1 0.77mi
8234 Keel Ave Baton Rouge, LA 3.0 2.0 1000 $1,000 $1.00 45d 1 0.78mi
1773 Starboard Dr Unit 1773-1 Baton Rouge, LA 2.0 1.5 1100 $995 $0.90 21d 1 0.78mi
8246 Ned Ave Apt C Baton Rouge, LA 2.0 2.0 990 $750 $0.76 25d 1 0.80mi
8911 GSRI Ave Baton Rouge, LA 2.0 2.0 1100 $1,150 $1.05 45d 1 0.82mi
8215 Skysail Ave Baton Rouge, LA 2.0 2.0 1000 $750 $0.75 25d 1 0.84mi
8727 Granite Dr Unit 8727-C Baton Rouge, LA 2.0 1.5 1100 $940 $0.85 21d 1 0.86mi
8225 Ned Ave Unit 8225-C Baton Rouge, LA 2.0 2.0 970 $950 $0.98 46d 1 0.86mi
1658 Starboard Dr Unit 1658-C Baton Rouge, LA 2.0 1.5 1100 $850 $0.77 16d 1 0.86mi
9250 Pecan Tree Dr Baton Rouge, LA 3.0 2.0 1291 $1,650 $1.28 25d 1 0.87mi
1711 Mast Dr Unit 1711-4 Baton Rouge, LA 3.0 2.5 1185 $1,100 $0.93 46d 1 0.87mi
1648 Starboard Dr Apt C Baton Rouge, LA 2.0 1.0 980 $850 $0.87 45d 1 0.87mi

Listing history 5 events

  1. 2026-06-17
    status $142,000 Pending 5 DOM
  2. 2026-06-16
    days on market $142,000 Active 5 DOM
  3. 2026-06-15
    days on market $142,000 Active 4 DOM
  4. 2026-06-14
    remarks 150-char remark
  5. 2026-06-14
    listed $142,000 Active 2 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
$1,361 · $113/mo
Projected year-2 tax
$1,361 · $113/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 · 99% 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 2/10 Low 1 unhealthy d/yr today · 2 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
$15,439
− Mortgage interest
−$7,954
− Property taxes
−$1,361
− Insurance
−$1,508
− Repairs & maintenance
−$1,235
− Management
−$1,235
− Depreciation
−$4,131
Taxable loss
−$1,985
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$476
After-tax cash flow
$869/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 — Gardere

Score
64/100
State rank
#167
US rank
#14008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gardere, 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

+23.5% since first listed
8 events — show timeline
  • 2026-06-11 Listed $142,000 AcadianaMLS
  • 2026-06-11 Listed $142,000 GBRMLS
  • 2021-06-24 Sold (Public Records) $110,000 Public Records
  • 2021-06-23 Sold (MLS) GBRMLS
  • 2021-03-25 Pending GBRMLS
  • 2021-02-20 Price Changed $110,000 GBRMLS
  • 2020-02-20 Listed $110,000 AcadianaMLS
  • 2020-02-20 Listed $115,000 GBRMLS

Property tax history

+3.5%/yr

Latest (2025): $1,361 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…