9056 Hooper Rd · Central, LA
Flood risk 4/10 · Minor
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.23%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Schools +4.6/10.0
- Livability +3.7/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$89,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
Key facts
- 1.5 acre lot
- Parking
- Built 1962
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $90k.
Deal economics
- At list price, monthly cash flow is $546 ($7k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $90k).
- Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
- Cap rate 19.3% 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.
- Central Community School District (suburban): math 50% / reading 54% proficiency, ranked #9 of 98 in LA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: 128 active listings in the ZIP; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
- This rent runs 31% of the median local income ($78k/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 $622 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 55 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 29y ago; this cycle's ask has dropped $6k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: flood insurance adds $427/mo.
- Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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.
Questions for the listing agent
- It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.26% ✓
- Cap rate
- 19.27%
- Cash-on-cash
- 46.36%
- DSCR
- 3.06
- GRM
- 3.7
CMA / ARV
- ARV (median comp)
- $223,008
- List price
- $89,900
- Delta
- -59.69%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 9536 Shadows End Ave | 0.46mi | 3/2.5 | 2,216 (+0%) | 10mo | $350,000 | $158 | 68 |
| 9786 Blackwater Rd | 0.60mi | 3/3.0 | 2,156 (-2%) | 7mo | $295,000 | $137 | 58 |
| 9621 Shadows End Ave | 0.51mi | 4/2.5 (+1) | 2,272 (+3%) | 18mo | $345,000 | $152 | 50 |
| 9330 Bliss Rd | 0.51mi | 4/2.5 (+1) | 2,463 (+11%) | 4mo | $475,000 | $193 | 47 |
| 8748 Cody Dr | 0.57mi | 4/3.0 (+1) | 2,053 (-7%) | 14mo | $215,000 | $105 | 41 |
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
- IRR
- 20.0%
- Equity multiple
- 1.81×
- Total profit
- $20,505
- Equity at exit
- $13,404
- IRR
- 28.3%
- Equity multiple
- 3.54×
- Total profit
- $63,852
- Equity at exit
- $7,773
Cash invested: $25,172 (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
ZIP-level market 70818
- Active inventory
- 128
- Price-to-rent
- 3.7×
Monthly cashflow live
- Estimated rent
- $2,034 medium interval (Pro) →
- Mortgage (P&I)
- −$471
- Tax from tax record
- −$126 /mo · $1,509/yr
- Insurance
- −$37
- Flood insurance flood zone
- −$427 /mo · $5,118/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$427
- Net cashflow
- $546
Break-even live
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
- $22,475
- Closing costs
- $2,697
- 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 26 events
-
2026-06-18days on market $89,900 Active 55 DOM
-
2026-06-17days on market $89,900 Active 54 DOM
-
2026-06-16days on market $89,900 Active 53 DOM
-
2026-06-15days on market $89,900 Active 52 DOM
-
2026-06-14days on market $89,900 Active 50 DOM
-
2026-06-10days on market $89,900 Active 47 DOM
-
2026-06-09days on market $89,900 Active 46 DOM
-
2026-06-08days on market $89,900 Active 45 DOM
-
2026-06-07days on market $89,900 Active 44 DOM
-
2026-06-05days on market $89,900 Active 41 DOM
-
2026-06-03days on market $89,900 Active 40 DOM
-
2026-06-02days on market $89,900 Active 39 DOM
-
2026-06-01days on market $89,900 Active 38 DOM
-
2026-05-31days on market $89,900 Active 37 DOM
-
2026-05-31days on market $89,900 Active 36 DOM
-
2026-05-18status Active 295-char remark
Show marketing remark (295 chars)
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
-
2026-05-18status Active 295-char remark
Show marketing remark (295 chars)
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
-
2026-05-07status Pending 295-char remark
Show marketing remark (295 chars)
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
-
2026-05-07status Pending 295-char remark
Show marketing remark (295 chars)
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
-
2026-04-13$95,900 Active 295-char remark
Show marketing remark (295 chars)
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
-
2026-04-13$95,900 Active 295-char remark
Show marketing remark (295 chars)
The main house has 3 bedrooms 2 full baths , full sized kitchen , living room and dining room opening to the rear patio. The side entry door of the house has a addition which has 1 bedroom, 1 full bath and large great room with fireplace, and a small kitchen opening to a patio in the rear yard.
-
2012-02-28soldstatus $80,000
-
1998-01-30soldstatus
-
1998-01-29soldstatus
-
1997-05-03$105,500
-
1997-05-03$105,500
ⓘ 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
- $1,509 · $126/mo
- Projected year-2 tax
- $1,509 · $126/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 4/10 Moderate FEMA zone AE · 23% chance over 30 yrs
- Wildfire 3/10 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 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
- $24,413
- − Mortgage interest
- −$5,036
- − Property taxes
- −$1,509
- − Insurance
- −$5,568
- − Repairs & maintenance
- −$1,953
- − Management
- −$1,953
- − Depreciation
- −$2,615
- Taxable income
- $5,778
- Est. tax owed @ 24.0%
- −$1,387
- After-tax cash flow
- $5,165/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
- Central Community School District
- NCES district ID
- 2200125
- Math proficiency
- 50% ▼ -32.00%
- Reading proficiency
- 54% ▼ -31.00%
- Median HH income
- $66,584
- Composite
- 46.02/100
- National rank
- #2528
- State rank
- #9 of 98 in LA
Livability — Central
- Score
- 74/100
- State rank
- #25
- US rank
- #4761
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Central, LA
- County
- East Baton Rouge Parish · 399,686 people
- City population
- 10,403
- Metro
- Baton Rouge, LA
- Population (ZIP)
- 9,370
- Household income
- $78,432
- Rent vs Own
- Severe rent burden
- 408.0
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 (70%)
- Race & ethnicity
- White 70% Black 21% Two or more races 5% Hispanic / Latino 3%
- Common ancestry
- Lithuanian 8% Italian 1% Serbian 1%
- Foreign-born
- 1% · Canada
- Languages at home
- 96% English-only · Spanish 3% 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
- ▼ -132.34%
- Current HPI
- 169.9642
- Rent YoY
- —
- Metro
- Baton Rouge, LA
- State GDP YoY
- ▲ 3.29%
- F500 in state
- 10
Industry mix (Fortune 500 HQ in LA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
-9.1% since first listed11 events — show timeline
- 2026-05-18 Relisted — AcadianaMLS
- 2026-05-18 Relisted — GSREIN
- 2026-05-07 Pending — AcadianaMLS
- 2026-05-07 Pending — GSREIN
- 2026-04-13 Listed $95,900 GSREIN
- 2026-04-13 Listed $95,900 AcadianaMLS
- 2012-02-28 Sold (Public Records) $80,000 Public Records
- 1998-01-30 Sold (Public Records) — Public Records
- 1998-01-29 Sold (MLS) — GBRMLS
- 1997-05-03 Listed $105,500 GBRMLS
- 1997-05-03 Listed $105,500 AcadianaMLS
Property tax history
+9.4%/yrLatest (2025): $1,509 · -0.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…