CashFlowRE
Sign in Sign up
16061 Pride Port Hudson Rd
C Composite 55.09
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 +18.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$150,000

16061 Pride Port Hudson Rd · Central, LA 70770
3 bd · 2.0 ba · 1,690 sqft · SingleFamily public records · 41 Days on market
Built 1978 2.28 ac lot $89/sqft · 31% below area Est $208k · 28% under

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

Listing remarks MLS

Opportunity awaits in the peaceful countryside of Zachary! This offering includes two separate properties with flexible purchase options, making it ideal for investors, renovators, or buyers seeking space and privacy. The main property features a three-bedroom, two-bath home situated on 2.31 acres. The house is in need of a full clean-out and renovation, presenting a great chance to customize and add value. The seller is negotiable, offering even more potential for a savvy buyer. Adjacent to the home is a separate 2.23-acre vacant lot, providing additional possibilities--build, expand, or hold as an investment. The properties may be purchased individually or together. Buyers interested in the home also have the option to secure the vacant land. Located in a quiet, rural setting, this property offers the charm of country living with plenty of room to grow.

Key facts

  • Quiet rural setting
  • 2.31 acres
  • 2.23-acre vacant lot

Tags

2.31 ACRES2.23-ACRE VACANT LOTQUIET RURAL SETTING

Property features AI

Exterior

  • Parking: Has garage; Garage; Other unpaved parking
  • Utilities: Public water
  • Home design: Detached single-family residence; Residential property
  • Construction: Brick construction; Slab foundation; Built on a 2.28-acre lot
  • Exterior features: No fencing; Composition roof

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Lighting

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 $150k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/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 $138k (7.8% below list).
  • Recommended offer: $138k (7.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 3.3% in Central — 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 (#25 in LA, #4,761 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute 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: 38 active listings in the ZIP; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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

  • It's been on market 41 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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

  • 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 $138,311 (7.8% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.92%
Cap rate
7.51%
Cash-on-cash
4.34%
DSCR
1.19
GRM
9.0

CMA / ARV

ARV (median comp)
$207,798
List price
$150,000
Delta
-27.81%
Verdict
UNDERPRICED
Comps
8 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15211 Tom Drehr Rd 0.28mi 3/2.0 1,585 (-6%) 13mo $215,000 $136 66

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-14,681
Equity at exit
$22,365
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-494
Equity at exit
$12,969

Cash invested: $42,000 (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 70770

Home prices YoY
-30.8%
Active inventory
38
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,383 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$92 /mo · $1,102/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$152

Break-even live

Break-even rent $1,191
Max offer price $150,000
Occupancy floor 84%

Sensitivity live

Price -10% $237 -5% $194 +0% $152 +5% $109 +10% $67
Rent -10% $42 -5% $97 +0% $152 +5% $206 +10% $261
Rate -1.0pp $227 -0.5pp $190 base $152 +0.5pp $113 +1.0pp $73

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
$37,500
Closing costs
$4,500
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.

Listing history 8 events

  1. 2026-06-18
    days on market $150,000 Active 41 DOM
  2. 2026-06-17
    days on market $150,000 Active 40 DOM
  3. 2026-06-16
    days on market $150,000 Active 39 DOM
  4. 2026-06-15
    days on market $150,000 Active 38 DOM
  5. 2026-06-14
    statusdays on market $150,000 Active 36 DOM
  6. 2026-05-31
    statusdays on market $150,000 Pending 33 DOM
  7. 2026-04-27
    listed $150,000 Active 872-char remark
    Show marketing remark (867 chars)

    Opportunity awaits in the peaceful countryside of Zachary! This offering includes two separate properties with flexible purchase options, making it ideal for investors, renovators, or buyers seeking space and privacy. The main property features a three-bedroom, two-bath home situated on 2.31 acres. The house is in need of a full clean-out and renovation, presenting a great chance to customize and add value. The seller is negotiable, offering even more potential for a savvy buyer. Adjacent to the home is a separate 2.23-acre vacant lot, providing additional possibilities--build, expand, or hold as an investment. The properties may be purchased individually or together. Buyers interested in the home also have the option to secure the vacant land. Located in a quiet, rural setting, this property offers the charm of country living with plenty of room to grow.

  8. 2026-04-27
    listed $150,000 Active 867-char remark
    Show marketing remark (867 chars)

    Opportunity awaits in the peaceful countryside of Zachary! This offering includes two separate properties with flexible purchase options, making it ideal for investors, renovators, or buyers seeking space and privacy. The main property features a three-bedroom, two-bath home situated on 2.31 acres. The house is in need of a full clean-out and renovation, presenting a great chance to customize and add value. The seller is negotiable, offering even more potential for a savvy buyer. Adjacent to the home is a separate 2.23-acre vacant lot, providing additional possibilities--build, expand, or hold as an investment. The properties may be purchased individually or together. Buyers interested in the home also have the option to secure the vacant land. Located in a quiet, rural setting, this property offers the charm of country living with plenty of room to grow.

ⓘ 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
$1,102 · $92/mo
Projected year-2 tax
$1,102 · $92/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 4/10 Moderate
  • 🌡 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 · 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
$16,597
− Mortgage interest
−$8,402
− Property taxes
−$1,102
− Insurance
−$750
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$4,364
Taxable loss
−$676
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$162
After-tax cash flow
$1,983/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 — Central

Score
74/100
State rank
#25
US rank
#4761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
10,403
Population (ZIP)
3,279

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 White (89%)
Race & ethnicity
White 89% Hispanic / Latino 8% Two or more races 6% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 13% Iranian 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -83.70%
Current HPI
187.8011
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

+0.0% since first listed
6 events — show timeline
  • 2026-06-10 Relisted AcadianaMLS
  • 2026-06-10 Relisted GBRMLS
  • 2026-05-30 Pending AcadianaMLS
  • 2026-05-30 Pending GBRMLS
  • 2026-04-27 Listed $150,000 GBRMLS
  • 2026-04-27 Listed $150,000 AcadianaMLS

Property tax history

+34.3%/yr

Latest (2025): $1,102 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…