CashFlowRE
Sign in Sign up
2908 N Foster Dr
B+ Composite 75.81
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
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$59,900

2908 N Foster Dr · Baton Rouge, LA 70805
2 bd · 1.0 ba · 906 sqft · SingleFamily · 292 Days on market
Built 1949 6,098 sqft lot $66/sqft · 44% below area Est $106k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

Key facts

  • Natural light
  • Large living room
  • Appliances that stay

Tags

CORNER LOTMATURE TREESNEWER TUB/SHOWER INSERTAPPLIANCES THAT STAYLARGE LIVING ROOMNATURAL LIGHT

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 $60k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($903 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% 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 soft (-1.2%/yr); 155 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 43% of the median local income ($25k/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 $414 of loan paydown is wiped out by about $2k 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 $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 292 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 292 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.51%
Cap rate
13.09%
Cash-on-cash
24.26%
DSCR
2.08
GRM
5.5

CMA / ARV

ARV (median comp)
$106,404
List price
$59,900
Delta
-43.71%
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
3122 N Foster Dr 0.11mi 2/2.0 907 (+0%) 15mo $125,000 $138 78
5122 Bradley St 0.15mi 2/1.0 900 (-1%) 17mo $49,900 $55 77
5131 Fairfields Ave 0.56mi 2/1.0 900 (-1%) 2mo $44,000 $49 71
3780 Conrad Dr 0.56mi 2/1.0 928 (+2%) 3mo $16,000 $17 67
2975 Blackwell Dr 0.33mi 2/1.0 900 (-1%) 20mo $95,000 $106 66
4014 Dalton St 0.55mi 2/1.0 890 (-2%) 10mo $27,200 $31 63
3350 Conrad Dr 0.27mi 2/1.0 1,018 (+12%) 10mo $90,000 $88 58
3969 Chippewa St 0.59mi 2/1.0 964 (+6%) 11mo $35,000 $36 52
5617 Fairfields Ave 0.68mi 3/1.0 (+1) 880 (-3%) 8mo $49,900 $57 52
5080 Jackson St 0.64mi 2/1.0 823 (-9%) 14mo $49,900 $61 43
4852 Adams Ave 0.47mi 2/1.0 1,034 (+14%) 16mo $39,000 $38 41
3911 Dalton St 0.64mi 3/1.0 (+1) 1,033 (+14%) 2mo $29,000 $28 40

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
14.3%
Equity multiple
1.55×
Total profit
$9,231
Equity at exit
$8,931
10-year hold
IRR
20.8%
Equity multiple
2.52×
Total profit
$25,575
Equity at exit
$5,179

Cash invested: $16,772 (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 70805

Rents YoY
-1.2%
Active inventory
155
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$903 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$35 /mo · $420/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$339

Break-even live

Break-even rent $474
Max offer price $59,900
Occupancy floor 57%

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
$14,975
Closing costs
$1,797
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3540 N Foster Dr Baton Rouge, LA 2.0 1.0 1000 $1,000 $1.00 23d 1 0.36mi
3258 Blackwell Dr Baton Rouge, LA 1.0 1.0 562 $750 $1.33 23d 1 0.38mi
3577 Mission Dr Baton Rouge, LA 2.0 1.0 755 $950 $1.26 18d 1 0.50mi
3647 Mission Dr Baton Rouge, LA 3.0 1.0 900 $895 $0.99 23d 1 0.54mi
3936 Dalton St Baton Rouge, LA 2.0 1.0 900 $750 $0.83 18d 1 0.65mi
3859 Brady St Baton Rouge, LA 2.0 1.0 800 $775 $0.97 43d 1 0.69mi
4380 Mohican-Prescott Crossover Baton Rouge, LA 2.0 2.0 910 $1,055 $1.16 43d 1 0.79mi
3942 W Brookstown Dr Baton Rouge, LA 1.0 1.0 650 $675 $1.04 43d 3 0.83mi
5617 Prescott Rd Baton Rouge, LA 1.0–2.0 1.0 687 $900 $1.31 23d 26 0.94mi
4189 W Brookstown Dr Baton Rouge, LA 1.0–2.0 1.0 695 $825 $1.19 14d 20 0.95mi
5350 Clayton Dr Baton Rouge, LA 3.0 1.0 1050 $850 $0.81 43d 1 1.07mi
2121 Lobdell Blvd Unit H54 Baton Rouge, LA 3.0 2.0 950 $1,194 $1.26 14d 1 1.13mi
3160 Wyandotte St Baton Rouge, LA 2.0 1.0 1100 $800 $0.73 43d 1 1.15mi
1201 N Foster Dr Baton Rouge, LA 1.0–3.0 1.0–3.0 1300 $1,240 $0.95 14d 31 1.15mi
1217 N 44th St Baton Rouge, LA 3.0 2.0 1028 $950 $0.92 23d 1 1.18mi
1251 N Ardenwood Dr Baton Rouge, LA 1.0–3.0 1.0–2.0 923 $899 $0.97 43d 1 1.28mi
3225 Victoria Dr Baton Rouge, LA 1.0–3.0 1.0–3.0 1062 $1,019 $0.96 14d 18 1.28mi
1348 N 37th St Baton Rouge, LA 3.0 1.0 1100 $1,200 $1.09 43d 1 1.29mi
1409 N 35th St Baton Rouge, LA 3.0 2.0 912 $750 $0.82 23d 1 1.35mi
2136 Lobdell Blvd Baton Rouge, LA 1.0–2.0 1.0–2.0 860 $1,066 $1.24 14d 24 1.41mi
787 N 47th St Baton Rouge, LA 3.0 2.0 1000 $800 $0.80 23d 1 1.41mi
2933 Dayton St Unit A Baton Rouge, LA 1.0 1.0 800 $540 $0.68 14d 1 1.48mi

Listing history 15 events

  1. 2026-02-13
    price $59,900 375-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  2. 2026-02-13
    price $59,900 376-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  3. 2026-01-02
    price $64,900 375-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  4. 2026-01-02
    price $64,900 376-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  5. 2025-10-08
    price $59,900 375-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  6. 2025-10-08
    price $59,900 376-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  7. 2025-09-19
    price $62,900 375-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  8. 2025-09-19
    price $62,900 376-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  9. 2025-08-15
    price $69,900 375-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  10. 2025-08-15
    price $69,900 376-char remark
    Show marketing remark (376 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  11. 2025-08-08
    listed $74,900 Active 376-char remark
    Show marketing remark (375 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  12. 2025-08-08
    listed $74,900 Active 375-char remark
    Show marketing remark (375 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  13. 2025-08-08
    listed $62,900 Active
    Show marketing remark (375 chars)

    BRAND NEW ARCHITECTURAL SHINGLE ROOF AS OF 1/2/2026! This house has been freshened up and sits on a desirable corner lot with lots of parking and mature trees. This quaint two bedroom house offers a bathroom with a newer tub/shower insert, appliances that stay with the house, and a large living room. The house has great natural light and tons of storage space for the size!

  14. 2021-10-26
    soldstatus $190,000
  15. 2011-12-14
    soldstatus $25,000

ⓘ 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
$420 · $35/mo
Projected year-2 tax
$420 · $35/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 · 18 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
$10,832
− Mortgage interest
−$3,355
− Property taxes
−$420
− Insurance
−$300
− Repairs & maintenance
−$867
− Management
−$867
− Depreciation
−$1,743
Taxable income
$3,282
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$788
After-tax cash flow
$3,281/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)
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

+139.6% since first listed
15 events — show timeline
  • 2026-02-13 Price Changed $59,900 AcadianaMLS
  • 2026-02-13 Price Changed $59,900 GBRMLS
  • 2026-01-02 Price Changed $64,900 AcadianaMLS
  • 2026-01-02 Price Changed $64,900 GBRMLS
  • 2025-10-08 Price Changed $59,900 AcadianaMLS
  • 2025-10-08 Price Changed $59,900 GBRMLS
  • 2025-09-19 Price Changed $62,900 AcadianaMLS
  • 2025-09-19 Price Changed $62,900 GBRMLS
  • 2025-08-15 Price Changed $69,900 AcadianaMLS
  • 2025-08-15 Price Changed $69,900 GBRMLS
  • 2025-08-08 Listed $74,900 GBRMLS
  • 2025-08-08 Listed $62,900 AcadianaMLS
  • 2025-08-08 Listed $74,900 AcadianaMLS
  • 2021-10-26 Sold (Public Records) $190,000 Public Records
  • 2011-12-14 Sold (Public Records) $25,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $420 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…