CashFlowRE
Sign in Sign up
8890 Black Birch Ave
D- Composite 37.55
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 +11.0/30.0
  • ARV discount +6.2/15.0
  • Schools +4.7/10.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$274,900

8890 Black Birch Ave · Zachary, LA 70791
4 bd · 2.5 ba · 1,881 sqft · SingleFamily · 55 Days on market
Built 2017 6,534 sqft lot Est $267k · at est. $21/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the highly sought-after Zachary School District, this like-new, spacious two-story home offers 4 bedrooms, 2.5 baths, and a layout designed for comfortable everyday living. Step inside to a huge living area featuring new flooring that flows seamlessly into the kitchen and dining spaces, creating an open and inviting atmosphere. The kitchen is well-appointed with stainless steel appliances, granite countertops, an island with barstool seating, and a corner pantry, making it perfect for both entertaining and daily use. The primary suite is conveniently located on the main level and features LVP flooring along with an en suite bathroom that includes a garden tub, separate shower, dual vanities, and a large walk-in closet. The laundry room and a guest half bath are also located downstairs for added convenience. Upstairs, you'll find three additional bedrooms and a full bathroom, including one oversized bedroom with a built-in desk area.. Outside, enjoy a fully fenced backyard with plenty of space to relax, play, or entertain. This move-in-ready home combines space, function, and location--schedule your private showing today!

Key facts

  • New flooring
  • Corner pantry
  • Huge living area

Tags

HUGE LIVING AREANEW FLOORINGSTAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSISLAND WITH BARSTOOL SEATINGCORNER PANTRY

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/2.5-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $-114 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $255k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (20.8% below list).
  • Recommended offer: $218k (20.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.5% in Zachary — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 1 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).
  • This rent runs 33% 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 $2k of loan paydown is wiped out by about $8k 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 55 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y ago 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.
  • Current owner paid $170k; list at $275k implies a 62% gain — meaningful room to come down on a strong offer.

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 $217,852 (20.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
0.79%
Cap rate
5.80%
Cash-on-cash
-1.78%
DSCR
0.92
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$267,102
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8862 Reserve Oak Ave 0.24mi 4/2.0 1,831 (-3%) 3mo $279,000 $152 80
8839 Black Birch Ave 0.04mi 3/2.0 (-1) 1,689 (-10%) 1mo $239,999 $142 73
8886 Cherry Laurel Ave 0.18mi 4/2.0 1,684 (-10%) 3mo $240,000 $143 70
8909 Reserve Oak Ave 0.27mi 4/2.0 1,796 (-4%) 16mo $235,000 $131 65
4621 Little Farms Dr 0.54mi 3/2.0 (-1) 1,920 (+2%) 1mo $230,000 $120 64
9028 Redwood Lake Blvd 0.11mi 3/2.0 (-1) 1,718 (-9%) 16mo $239,900 $140 60
6569 Lakeridge Dr 0.48mi 3/2.0 (-1) 1,737 (-8%) 4mo $264,900 $153 55
9255 Redwood Lake Blvd 0.26mi 3/2.0 (-1) 1,607 (-15%) 4mo $200,000 $124 53
6708 Royal Oaks Ct 0.33mi 4/2.0 1,602 (-15%) 12mo $235,000 $147 48
6501 Lakeridge Dr 0.45mi 3/2.0 (-1) 1,752 (-7%) 18mo $245,000 $140 46
9508 Redwood Lake Blvd 0.43mi 3/2.0 (-1) 1,613 (-14%) 13mo $235,000 $146 38

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
-18.0%
Equity multiple
0.36×
Total profit
$-49,200
Equity at exit
$40,988
10-year hold
IRR
-8.1%
Equity multiple
0.46×
Total profit
$-41,224
Equity at exit
$23,768

Cash invested: $76,972 (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
10.5×

Monthly cashflow live

Estimated rent
$2,179 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$258 /mo · $3,095/yr
Insurance
$115
HOA
$21
Vacancy / Maint / Mgmt
$457
Net cashflow
$-114

Break-even live

Break-even rent $2,323
Max offer price $254,753
Occupancy floor

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
$68,725
Closing costs
$8,247
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9437 Redwood Lake Blvd Zachary, LA 3.0 2.0 1591 $2,100 $1.32 14d 1 0.41mi

HOA detail

Monthly dues
$21 · $252/yr

Listing history 28 events

  1. 2026-06-15
    status $274,900 Pending 55 DOM
  2. 2026-06-15
    days on market $274,900 Active 55 DOM
  3. 2026-06-14
    days on market $274,900 Active 53 DOM
  4. 2026-06-13
    days on market $274,900 Active 52 DOM
  5. 2026-06-10
    days on market $274,900 Active 50 DOM
  6. 2026-06-09
    days on market $274,900 Active 49 DOM
  7. 2026-06-08
    days on market $274,900 Active 48 DOM
  8. 2026-06-07
    days on market $274,900 Active 47 DOM
  9. 2026-06-03
    days on market $274,900 Active 43 DOM
  10. 2026-06-03
    status $274,900 Active 42 DOM
  11. 2026-04-02
    status Pending 1149-char remark
    Show marketing remark (1149 chars)

    Located in the highly sought-after Zachary School District, this like-new, spacious two-story home offers 4 bedrooms, 2.5 baths, and a layout designed for comfortable everyday living. Step inside to a huge living area featuring new flooring that flows seamlessly into the kitchen and dining spaces, creating an open and inviting atmosphere. The kitchen is well-appointed with stainless steel appliances, granite countertops, an island with barstool seating, and a corner pantry, making it perfect for both entertaining and daily use. The primary suite is conveniently located on the main level and features LVP flooring along with an en suite bathroom that includes a garden tub, separate shower, dual vanities, and a large walk-in closet. The laundry room and a guest half bath are also located downstairs for added convenience. Upstairs, you'll find three additional bedrooms and a full bathroom, including one oversized bedroom with a built-in desk area.. Outside, enjoy a fully fenced backyard with plenty of space to relax, play, or entertain. This move-in-ready home combines space, function, and location--schedule your private showing today!

  12. 2026-04-02
    status Pending
    Show marketing remark (1149 chars)

    Located in the highly sought-after Zachary School District, this like-new, spacious two-story home offers 4 bedrooms, 2.5 baths, and a layout designed for comfortable everyday living. Step inside to a huge living area featuring new flooring that flows seamlessly into the kitchen and dining spaces, creating an open and inviting atmosphere. The kitchen is well-appointed with stainless steel appliances, granite countertops, an island with barstool seating, and a corner pantry, making it perfect for both entertaining and daily use. The primary suite is conveniently located on the main level and features LVP flooring along with an en suite bathroom that includes a garden tub, separate shower, dual vanities, and a large walk-in closet. The laundry room and a guest half bath are also located downstairs for added convenience. Upstairs, you'll find three additional bedrooms and a full bathroom, including one oversized bedroom with a built-in desk area.. Outside, enjoy a fully fenced backyard with plenty of space to relax, play, or entertain. This move-in-ready home combines space, function, and location--schedule your private showing today!

  13. 2026-02-19
    listed $274,900 Active 1149-char remark
    Show marketing remark (1149 chars)

    Located in the highly sought-after Zachary School District, this like-new, spacious two-story home offers 4 bedrooms, 2.5 baths, and a layout designed for comfortable everyday living. Step inside to a huge living area featuring new flooring that flows seamlessly into the kitchen and dining spaces, creating an open and inviting atmosphere. The kitchen is well-appointed with stainless steel appliances, granite countertops, an island with barstool seating, and a corner pantry, making it perfect for both entertaining and daily use. The primary suite is conveniently located on the main level and features LVP flooring along with an en suite bathroom that includes a garden tub, separate shower, dual vanities, and a large walk-in closet. The laundry room and a guest half bath are also located downstairs for added convenience. Upstairs, you'll find three additional bedrooms and a full bathroom, including one oversized bedroom with a built-in desk area.. Outside, enjoy a fully fenced backyard with plenty of space to relax, play, or entertain. This move-in-ready home combines space, function, and location--schedule your private showing today!

  14. 2026-02-19
    listed $274,900 Active
    Show marketing remark (1149 chars)

    Located in the highly sought-after Zachary School District, this like-new, spacious two-story home offers 4 bedrooms, 2.5 baths, and a layout designed for comfortable everyday living. Step inside to a huge living area featuring new flooring that flows seamlessly into the kitchen and dining spaces, creating an open and inviting atmosphere. The kitchen is well-appointed with stainless steel appliances, granite countertops, an island with barstool seating, and a corner pantry, making it perfect for both entertaining and daily use. The primary suite is conveniently located on the main level and features LVP flooring along with an en suite bathroom that includes a garden tub, separate shower, dual vanities, and a large walk-in closet. The laundry room and a guest half bath are also located downstairs for added convenience. Upstairs, you'll find three additional bedrooms and a full bathroom, including one oversized bedroom with a built-in desk area.. Outside, enjoy a fully fenced backyard with plenty of space to relax, play, or entertain. This move-in-ready home combines space, function, and location--schedule your private showing today!

  15. 2026-01-09
    soldstatus $170,000
  16. 2025-10-28
    price $197,000
  17. 2025-10-28
    price $197,000
  18. 2025-10-22
    price $207,900
  19. 2025-10-22
    price $207,900
  20. 2025-10-13
    listed $209,900 Active
  21. 2017-05-24
    soldstatus Sold
  22. 2017-05-12
    price $199,900
  23. 2017-05-12
    status Pending
  24. 2017-05-11
    price $200,900
  25. 2017-05-01
    status Active
  26. 2017-03-28
    status Pending
  27. 2017-01-17
    listed $199,900 Active
  28. 2017-01-17
    listed $199,900

ⓘ 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
$3,095 · $258/mo
Projected year-2 tax
$3,095 · $258/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$26,142
− Mortgage interest
−$15,399
− Property taxes
−$3,095
− Insurance
−$1,374
− Repairs & maintenance
−$2,091
− Management
−$2,091
− HOA
−$252
− Depreciation
−$7,997
Taxable loss
−$6,158
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,478
After-tax cash flow
$109/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
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

+37.5% since first listed
18 events — show timeline
  • 2026-04-02 Pending AcadianaMLS
  • 2026-04-02 Pending GBRMLS
  • 2026-02-19 Listed $274,900 GBRMLS
  • 2026-02-19 Listed $274,900 AcadianaMLS
  • 2026-01-09 Sold (Public Records) $170,000 Public Records
  • 2025-10-28 Price Changed $197,000 AcadianaMLS
  • 2025-10-28 Price Changed $197,000 GSREIN
  • 2025-10-22 Price Changed $207,900 AcadianaMLS
  • 2025-10-22 Price Changed $207,900 GSREIN
  • 2025-10-13 Listed $209,900 AcadianaMLS
  • 2017-05-24 Sold (MLS) GBRMLS
  • 2017-05-12 Price Changed $199,900 GBRMLS
  • 2017-05-12 Pending GBRMLS
  • 2017-05-11 Price Changed $200,900 GBRMLS
  • 2017-05-01 Relisted GBRMLS
  • 2017-03-28 Pending GBRMLS
  • 2017-01-17 Listed $199,900 GBRMLS
  • 2017-01-17 Listed $199,900 AcadianaMLS

Property tax history

+22.0%/yr

Latest (2025): $3,095 · -2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…