CashFlowRE
Sign in Sign up
No image
D Composite 44.0
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$1

1667 Ormandy Dr · Baton Rouge, LA 70808
5 bd · 4.0 ba · 4,450 sqft · SingleFamily public records · 175 Days on market
Built 1945 0.36 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home has 5BR/4Ba's and 2 Kitchens.

Key facts

  • 2nd kitchen
  • 0.36 acre lot
  • Built 1945

Tags

2ND KITCHEN

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/4.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $1).
  • Cap rate 1880308.6% 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 rising (+1.5%/yr); 297 active listings in the ZIP; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($69k/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 $0 of loan paydown is wiped out by about $0 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 + 1.5% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 175 days — a 12% lower offer ($0) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 7y ago; this cycle's ask has dropped $410k (100%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1

Questions for the listing agent

  1. It's been on market 175 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — 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. 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?
  7. 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.
  8. 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.
  9. 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
198345.00%
Cap rate
1880308.60%
Cash-on-cash
6715365.38%
DSCR
298796.97
GRM
0.0

CMA / ARV

ARV (on-the-fly)
$1,143,650
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1932 Glenmore Ave 0.63mi 5/4.0 4,213 (-5%) 6mo $1,499,000 $356 57
4425 Woodside Dr 0.49mi 5/5.5 4,268 (-4%) 13mo $1,595,000 $374 53
1744 Longwood Dr 0.42mi 4/5.0 (-1) 4,611 (+4%) 16mo $925,000 $201 52
730 Mouton St 0.66mi 4/5.0 (-1) 4,280 (-4%) 2mo $1,099,000 $257 52
4363 Woodside Dr 0.51mi 4/4.5 (-1) 4,296 (-4%) 20mo $778,000 $181 47
4706 Westdale Dr 0.25mi 4/2.5 (-1) 3,848 (-14%) 15mo $840,000 $218 42
4352 Woodside Dr 0.54mi 4/5.5 (-1) 4,941 (+11%) 7mo $1,995,000 $404 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 · 1.54% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
346270.80×
Total profit
$96,956
Equity at exit
$0
10-year hold
IRR
Equity multiple
720037.91×
Total profit
$201,610
Equity at exit
$0

Cash invested: $0 (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 70808

Rents YoY
1.5%
Active inventory
297

Monthly cashflow live

Estimated rent
$1,983 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$417
Net cashflow
$1,567

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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 50 events

  1. 2026-04-11
    status Pending 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  2. 2026-04-11
    status Pending
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  3. 2026-04-01
    status Active 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  4. 2026-04-01
    price $1 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  5. 2026-04-01
    status Active
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  6. 2026-04-01
    price $1
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  7. 2026-02-06
    price $319,900 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  8. 2026-02-06
    price $319,900
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  9. 2026-01-08
    price $349,900 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  10. 2026-01-08
    status Active
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  11. 2026-01-08
    price $349,900
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  12. 2025-11-26
    status Pending
  13. 2025-11-04
    price $1 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  14. 2025-11-04
    price $1
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  15. 2025-10-30
    price $349,900 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  16. 2025-10-30
    price $349,900
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  17. 2025-10-24
    price $379,900
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  18. 2025-10-24
    price $379,900 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  19. 2025-09-22
    status Active
  20. 2025-08-11
    price $409,900 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  21. 2025-08-11
    price $409,900
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  22. 2025-05-13
    listed $419,900 Active 34-char remark
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  23. 2025-05-13
    listed $419,900 Active
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  24. 2025-05-13
    listed $409,900 Active
    Show marketing remark (34 chars)

    Home has 5BR/4Ba's and 2 Kitchens.

  25. 2024-12-05
    historical
  26. 2024-11-22
    price $1
  27. 2024-11-14
    soldstatus $265,000
  28. 2024-10-03
    listed $100 Active
  29. 2024-10-03
    listed $1 Active
  30. 2024-06-18
    historical
  31. 2024-05-14
    status Pending
  32. 2023-03-06
    historical
  33. 2023-01-22
    price $445,000
  34. 2022-12-13
    listed $460,000 Active
  35. 2022-12-13
    listed $445,000
  36. 2021-12-13
    historical
  37. 2021-12-11
    soldstatus
  38. 2021-11-22
    listed $2,800
  39. 2021-10-20
    price $479,000
  40. 2021-09-17
    listed $499,000 Active
  41. 2021-09-17
    listed $479,000
  42. 2020-07-28
    historical
  43. 2020-06-15
    price $489,000
  44. 2020-02-06
    price $499,000
  45. 2020-01-26
    listed $515,000 Active
  46. 2020-01-26
    listed $489,000
  47. 2020-01-07
    historical
  48. 2019-12-26
    listed $2,700
  49. 2019-11-21
    price $549,900
  50. 2019-09-26
    price $569,900

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 19 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 · 3 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
$23,801
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,904
− Management
−$1,904
− Depreciation
−$0
Taxable income
$19,993
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,798
After-tax cash flow
$14,005/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)
35,843
Household income
$69,418
Rent vs Own
44.5% rent · 55.5% own
Severe rent burden
2545.0

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 White (66%)
Race & ethnicity
White 66% Black 20% Two or more races 7% Hispanic / Latino 6% Asian 5%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 12% Slovak 2% Romanian 2%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 2% French/Haitian/Cajun 2% Other Indo-European 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
▼ -351.73%
Current HPI
196.4406
Rent YoY
▲ 1.54%
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

+28.0% since first listed
55 events — show timeline
  • 2026-04-11 Pending AcadianaMLS
  • 2026-04-11 Pending GBRMLS
  • 2026-04-01 Relisted AcadianaMLS
  • 2026-04-01 Price Changed $1 AcadianaMLS
  • 2026-04-01 Relisted GBRMLS
  • 2026-04-01 Price Changed $1 GBRMLS
  • 2026-02-06 Price Changed $319,900 AcadianaMLS
  • 2026-02-06 Price Changed $319,900 GBRMLS
  • 2026-01-08 Price Changed $349,900 AcadianaMLS
  • 2026-01-08 Relisted GBRMLS
  • 2026-01-08 Price Changed $349,900 GBRMLS
  • 2025-11-26 Pending GBRMLS
  • 2025-11-04 Price Changed $1 AcadianaMLS
  • 2025-11-04 Price Changed $1 GBRMLS
  • 2025-10-30 Price Changed $349,900 AcadianaMLS
  • 2025-10-30 Price Changed $349,900 GBRMLS
  • 2025-10-24 Price Changed $379,900 GBRMLS
  • 2025-10-24 Price Changed $379,900 AcadianaMLS
  • 2025-09-22 Relisted GBRMLS
  • 2025-08-11 Price Changed $409,900 AcadianaMLS
  • 2025-08-11 Price Changed $409,900 GBRMLS
  • 2025-05-13 Listed $409,900 AcadianaMLS
  • 2025-05-13 Listed $419,900 GBRMLS
  • 2025-05-13 Listed $419,900 AcadianaMLS
  • 2024-12-05 Delisted GBRMLS
  • 2024-11-22 Price Changed $1 GBRMLS
  • 2024-11-14 Sold (Public Records) $265,000 Public Records
  • 2024-10-03 Listed $1 AcadianaMLS
  • 2024-10-03 Listed $100 GBRMLS
  • 2024-06-18 Delisted GBRMLS
  • 2024-05-14 Pending GBRMLS
  • 2023-03-06 Delisted GBRMLS
  • 2023-01-22 Price Changed $445,000 GBRMLS
  • 2022-12-13 Listed $445,000 AcadianaMLS
  • 2022-12-13 Listed $460,000 GBRMLS
  • 2021-12-13 Delisted GBRMLS
  • 2021-12-11 Sold (MLS) GBRMLS
  • 2021-11-22 Listed $2,800 GBRMLS
  • 2021-10-20 Price Changed $479,000 GBRMLS
  • 2021-09-17 Listed $479,000 AcadianaMLS
  • 2021-09-17 Listed $499,000 GBRMLS
  • 2020-07-28 Delisted GBRMLS
  • 2020-06-15 Price Changed $489,000 GBRMLS
  • 2020-02-06 Price Changed $499,000 GBRMLS
  • 2020-01-26 Listed $489,000 AcadianaMLS
  • 2020-01-26 Listed $515,000 GBRMLS
  • 2020-01-07 Delisted GBRMLS
  • 2019-12-26 Listed $2,700 GBRMLS
  • 2019-11-21 Price Changed $549,900 GBRMLS
  • 2019-09-26 Price Changed $569,900 GBRMLS
  • 2019-08-20 Listed $549,900 AcadianaMLS
  • 2019-08-20 Listed $574,900 GBRMLS
  • 2012-11-26 Sold (Public Records) $350,000 Public Records
  • 2012-11-20 Sold (MLS) GBRMLS
  • 2006-03-20 Sold (Public Records) $250,000 Public Records

Property tax history

+5.8%/yr

Latest (2025): $5,394 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…