CashFlowRE
Sign in Sign up
7226 Brook Hollow Dr
C- Composite 51.07
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 +18.5/30.0
  • ARV discount +5.9/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.1/10.0
  • Schools +4.7/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • Appreciation +0.0/10.0

$303,900

7226 Brook Hollow Dr · Zachary, LA 70791
4 bd · 2.0 ba · 2,095 sqft · SingleFamily · 63 Days on market
Built 2026 Good condition 9,278 sqft lot $145/sqft · at area comps Est $294k · at est. $45/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Introducing The Ledoux, a thoughtfully designed single-story new construction home offering 4 bedrooms, 2 bathrooms, a 2-car garage, and a covered patio with 2,058 sq ft. The Ledoux is perfect for homebuyers seeking open-concept living, modern finishes, and everyday functionality in Bonterra, Slidell, La. From the moment you step inside the welcoming foyer, you’re drawn into the heart of the home, where the kitchen, dining area, and living room flow together seamlessly. This bright and open layout is ideal for entertaining, family time, and relaxed daily living. Large windows bring in natural light, while easy access to the covered back patio creates a smooth indoor-outdoor connection—perfect for morning coffee, weekend grilling, or evening unwinding. The modern kitchen features a large center island overlooking the living space, a walk-in pantry, and a dedicated laundry room nearby for added convenience. Designed with both style and durability in mind, the kitchen includes stainless steel appliances, including stove, microwave hood, and dishwasher, also paired with beautiful 3 cm granite countertops throughout, making it as functional as it is stylish. The primary bedroom suite is privately positioned and offers a true retreat, complete with an oversized bedroom, a spacious walk-in closet, and an en suite bathroom with dual vanities, a separate soaking tub and shower, and a thoughtfully designed layout for comfort and ease. Three additional secondary bedrooms are located toward the front of the home, along with a full second bathroom, providing flexible space for family members, guests, home offices, or hobby rooms. Every Ledoux home also includes America’s Smart Home® with our HOME IS CONNECTED® base package, giving you the ability to control key features of your home—such as lighting, thermostat, and door locks—right from your smartphone or smart device. This built-in technology adds convenience, security, and peace of mind to your everyday living.

Key facts

  • 9,278 sq ft lot
  • Garage
  • Built 2026

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 4-bed/2.0-bath single-family listed at $304k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $290 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $304k).
  • Recommended offer: $286k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.5% in Zachary — 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 69/100 on livability (#64 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: crime C-, amenities F, commute F.
  • Zachary Community School District (suburban): math 46% / reading 60% proficiency, ranked #8 of 98 in LA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.2%/yr); 584 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $3,082/mo this rent would consume 47% of the median local household income ($78k/yr) (locally 718% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 63 days — a 6% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $285,666 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
1.01%
Cap rate
7.44%
Cash-on-cash
4.08%
DSCR
1.18
GRM
8.2

CMA / ARV

ARV (median comp)
$293,541
List price
$303,900
Delta
3.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7013 Brook Hollow Dr 0.09mi 5/3.0 (+1) 2,068 (-1%) 2mo $299,900 $145 83
7033 Brook Hollow Dr 0.09mi 4/2.0 1,867 (-11%) 1mo $284,900 $153 77
3552 Chien St 0.21mi 5/3.0 (+1) 2,016 (-4%) 5mo $307,900 $153 71
7048 Stable St 0.19mi 5/3.0 (+1) 2,016 (-4%) 8mo $321,900 $160 70
3020 Twin Lakes Ct 0.10mi 4/3.0 2,311 (+10%) 6mo $368,000 $159 69
6932 Midway St 0.11mi 4/2.0 1,819 (-13%) 8mo $297,900 $164 67
7398 Marshall Bond Dr 0.36mi 4/2.5 2,245 (+7%) 4mo $275,000 $122 66
3508 Ash St 0.35mi 4/2.0 1,867 (-11%) 3mo $259,999 $139 63
3542 Chien St 0.20mi 4/2.0 1,819 (-13%) 7mo $288,900 $159 63
2715 Boudreaux Ave 0.28mi 3/2.5 (-1) 1,876 (-10%) 1mo $259,000 $138 61
7143 Rue Lierre 0.48mi 3/2.0 (-1) 1,946 (-7%) 2mo $435,000 $224 59
7160 Rue Lierre 0.46mi 3/2.0 (-1) 1,820 (-13%) 1mo $400,000 $220 51

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 · 4.18% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.68×
Total profit
$-27,025
Equity at exit
$45,312
10-year hold
IRR
2.5%
Equity multiple
1.19×
Total profit
$16,078
Equity at exit
$26,276

Cash invested: $85,092 (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 70791

Home prices YoY
-21.6%
Rents YoY
4.2%
Active inventory
584
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$3,082 medium interval (Pro) →
Mortgage (P&I)
$1,594
Tax est. 1.5%
$380 /mo · $4,558/yr
Insurance
$127
HOA
$45
Vacancy / Maint / Mgmt
$647
Net cashflow
$290

Break-even live

Break-even rent $2,715
Max offer price $303,900
Occupancy floor 86%

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
$75,975
Closing costs
$9,117
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2913 Country Lake Dr Zachary, LA 4.0 2.5 2437 $3,695 $1.52 14d 1 0.36mi
2913 Country Lake Dr Zachary, LA 4.0 2.5 2405 $3,795 $1.58 43d 1 0.36mi

HOA detail

Monthly dues
$45 · $540/yr
Likely covers
security

Listing history 8 events

  1. 2026-06-03
    statusdays on market $303,900 Pending 63 DOM
  2. 2026-06-02
    days on market $303,900 Active 62 DOM
  3. 2026-06-01
    days on market $303,900 Active 61 DOM
  4. 2026-05-31
    days on market $303,900 Active 60 DOM
  5. 2026-05-31
    days on market $303,900 Active 59 DOM
  6. 2026-04-01
    listed $303,900 Active 2023-char remark
    Show marketing remark (1992 chars)

    Introducing The Ledoux, a thoughtfully designed single-story new construction home offering 4 bedrooms, 2 bathrooms, a 2-car garage, and a covered patio with 2,058 sq ft. The Ledoux is perfect for homebuyers seeking open-concept living, modern finishes, and everyday functionality in Bonterra, Slidell, La. From the moment you step inside the welcoming foyer, you're drawn into the heart of the home, where the kitchen, dining area, and living room flow together seamlessly. This bright and open layout is ideal for entertaining, family time, and relaxed daily living. Large windows bring in natural light, while easy access to the covered back patio creates a smooth indoor-outdoor connection--perfect for morning coffee, weekend grilling, or evening unwinding. The modern kitchen features a large center island overlooking the living space, a walk-in pantry, and a dedicated laundry room nearby for added convenience. Designed with both style and durability in mind, the kitchen includes stainless steel appliances, including stove, microwave hood, and dishwasher, also paired with beautiful 3 cm granite countertops throughout, making it as functional as it is stylish. The primary bedroom suite is privately positioned and offers a true retreat, complete with an oversized bedroom, a spacious walk-in closet, and an en suite bathroom with dual vanities, a separate soaking tub and shower, and a thoughtfully designed layout for comfort and ease. Three additional secondary bedrooms are located toward the front of the home, along with a full second bathroom, providing flexible space for family members, guests, home offices, or hobby rooms. Every Ledoux home also includes America's Smart Home(r) with our HOME IS CONNECTED(r) base package, giving you the ability to control key features of your home--such as lighting, thermostat, and door locks--right from your smartphone or smart device. This built-in technology adds convenience, security, and peace of mind to your everyday living.

  7. 2026-04-01
    listed $303,900 Active 1992-char remark
    Show marketing remark (1992 chars)

    Introducing The Ledoux, a thoughtfully designed single-story new construction home offering 4 bedrooms, 2 bathrooms, a 2-car garage, and a covered patio with 2,058 sq ft. The Ledoux is perfect for homebuyers seeking open-concept living, modern finishes, and everyday functionality in Bonterra, Slidell, La. From the moment you step inside the welcoming foyer, you're drawn into the heart of the home, where the kitchen, dining area, and living room flow together seamlessly. This bright and open layout is ideal for entertaining, family time, and relaxed daily living. Large windows bring in natural light, while easy access to the covered back patio creates a smooth indoor-outdoor connection--perfect for morning coffee, weekend grilling, or evening unwinding. The modern kitchen features a large center island overlooking the living space, a walk-in pantry, and a dedicated laundry room nearby for added convenience. Designed with both style and durability in mind, the kitchen includes stainless steel appliances, including stove, microwave hood, and dishwasher, also paired with beautiful 3 cm granite countertops throughout, making it as functional as it is stylish. The primary bedroom suite is privately positioned and offers a true retreat, complete with an oversized bedroom, a spacious walk-in closet, and an en suite bathroom with dual vanities, a separate soaking tub and shower, and a thoughtfully designed layout for comfort and ease. Three additional secondary bedrooms are located toward the front of the home, along with a full second bathroom, providing flexible space for family members, guests, home offices, or hobby rooms. Every Ledoux home also includes America's Smart Home(r) with our HOME IS CONNECTED(r) base package, giving you the ability to control key features of your home--such as lighting, thermostat, and door locks--right from your smartphone or smart device. This built-in technology adds convenience, security, and peace of mind to your everyday living.

  8. 2026-02-20
    listed $303,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,984
− Mortgage interest
−$17,023
− Property taxes
−$4,558
− Insurance
−$1,520
− Repairs & maintenance
−$2,959
− Management
−$2,959
− HOA
−$540
− Depreciation
−$8,841
Taxable loss
−$1,415
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$340
After-tax cash flow
$3,815/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This single-story new construction home is in excellent condition with modern finishes and a bright, open layout. It is move-in ready and offers a great value for both resale and rental markets.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds modern appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds modern appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Zachary Community School District
NCES district ID
2200039
Math proficiency
46% ▼ -38.00%
Reading proficiency
60% ▼ -28.00%
Median HH income
$68,531
Composite
46.99/100
National rank
#2349
State rank
#8 of 98 in LA

Livability — Zachary

Score
69/100
State rank
#64
US rank
#8274

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Zachary, LA
County
East Baton Rouge Parish · 399,686 people
City population
30,385
Metro
Baton Rouge, LA
Population (ZIP)
30,385
Household income
$78,263
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
718.0

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 0.55)
Race & ethnicity
White 53% Black 41% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 6% Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 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
▼ -47.01%
Current HPI
170.2143
Rent YoY
▲ 4.18%
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

+0.0% since first listed
3 events — show timeline
  • 2026-04-01 Listed $303,900 AcadianaMLS
  • 2026-04-01 Listed $303,900 GBRMLS
  • 2026-02-20 Listed $303,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…