CashFlowRE
Sign in Sign up
1446 Sharlo Ave
D+ Composite 48.27
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 +14.1/30.0
  • ARV discount +14.1/15.0
  • DSCR +4.3/10.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$129,900

1446 Sharlo Ave · Baton Rouge, LA 70820
2 bd · 2.0 ba · 841 sqft · SingleFamily public records · 18 Days on market
Built 1981 4,356 sqft lot $154/sqft · 38% above area Est $152k · 15% under $40/mo HOA · 3% of rent

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

Listing remarks MLS

This 2 bedroom, 2 bath home is spacious and thoughtfully designed. The large living room with fireplace is perfect for entertaining with the primary bedroom on the first floor. The second bedroom is accessed from the stairwell in the living room with a balcony overlooking into the living room. This is the perfect investment property or fulltime home. Schedule your appointment today.

Key facts

  • 4,356 sq ft lot
  • 2 parking spots
  • Built 1981

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee of $480 (about $40/month); includes grounds maintenance

Exterior

  • Parking: 2 total parking spaces; 2-space carport
  • Utilities: Public water; Public sewer
  • Home design: Attached single-family residence (half duplex); 2 stories
  • Construction: Wood siding and frame construction; Composition roof; Slab foundation; Built as residential single-family
  • Exterior features: Wood fencing; Sidewalks; Lot roughly 29 x 140 (about 4,356 sq ft / 0.1 acre)

Interior

  • Flooring: Tile; Carpet; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Fireplace (1)

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 2-bed/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $20 ($238/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 $116k (10.5% below list).
  • Recommended offer: $116k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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.
  • Zoned schools: Belfair Montessori School (math 27% / reading 47%, grade F, #251 of 646 statewide, top 41%, 264 students, 69% FRL); Glasgow Middle School (math 29% / reading 40%, grade F, #93 of 218 statewide, top 43%, 550 students, 60% FRL); Liberty High School (math 50% / reading 74%, grade B-, #15 of 265 statewide, top 6%, 1,208 students, 60% FRL).
  • Zoned-school proficiency averages 44% at this address vs 28% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the East Baton Rouge Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.8%/yr); 320 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $898 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 18 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 25y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,290 (10.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.90%
Cap rate
6.48%
Cash-on-cash
0.66%
DSCR
1.03
GRM
9.3

CMA / ARV

ARV (median comp)
$152,167
List price
$129,900
Delta
-14.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.79% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.45×
Total profit
$-20,012
Equity at exit
$19,369
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-16,725
Equity at exit
$11,231

Cash invested: $36,372 (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 70820

Home prices YoY
-29.9%
Rents YoY
2.8%
Active inventory
320
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,163 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$123 /mo · $1,482/yr
Insurance
$54
HOA
$40
Vacancy / Maint / Mgmt
$244
Net cashflow
$20

Break-even live

Break-even rent $1,138
Max offer price $129,900
Occupancy floor 93%

Sensitivity live

Price -10% $93 -5% $57 +0% $20 +5% $-17 +10% $-54
Rent -10% $-72 -5% $-26 +0% $20 +5% $66 +10% $112
Rate -1.0pp $85 -0.5pp $53 base $20 +0.5pp $-14 +1.0pp $-48

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
$32,475
Closing costs
$3,897
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1413 Jim Taylor Dr Unit 216 Baton Rouge, LA 1.0 1.0 600 $550 $0.92 45d 1 0.08mi
1222 Jim Taylor Dr Baton Rouge, LA 1.0 1.0 650 $725 $1.12 16d 2 0.17mi
4639 Tigerland Ave Unit A11 Baton Rouge, LA 2.0 1.0 695 $750 $1.08 45d 1 0.18mi
2000 Brightside Dr Baton Rouge, LA 1.0–3.0 1.0–2.0 792 $1,252 $1.58 16d 1 0.23mi
4606 Y a Tittle Ave Baton Rouge, LA 2.0 1.0 770 $975 $1.27 16d 1 0.23mi
4618 Alvin Dark Ave Baton Rouge, LA 1.0 1.0 675 $750 $1.11 45d 1 0.23mi
4618 Alvin Dark Ave Baton Rouge, LA 1.0 1.0 675 $750 $1.11 25d 1 0.23mi
4554 Y A Tittle Ave Unit B Baton Rouge, LA 2.0 1.0 800 $850 $1.06 45d 1 0.24mi
4554 Y A Tittle Ave #2 Baton Rouge, LA 2.0 1.0 900 $825 $0.92 16d 1 0.24mi
4554 Y A Tittle Ave Baton Rouge, LA 2.0 1.0 800 $800 $1.00 45d 1 0.24mi
2073 Brightside Dr Baton Rouge, LA 2.0 2.0 1100 $1,200 $1.09 25d 1 0.24mi
4547 Alvin Dark Ave Apt 1 Baton Rouge, LA 1.0 1.0 550 $795 $1.45 16d 1 0.29mi
4547 Alvin Dark Ave Apt 2 Baton Rouge, LA 1.0 1.0 550 $1,000 $1.82 45d 1 0.29mi
5124 Brightside View Dr #4 Baton Rouge, LA 2.0 1.0 1000 $875 $0.88 45d 1 0.30mi
5124 Brightside View Dr #3 Baton Rouge, LA 2.0 1.5 1000 $875 $0.88 45d 1 0.30mi
5124 Brightside View Dr #4 Baton Rouge, LA 2.0 1.5 1000 $999 $1.00 25d 1 0.30mi
4609 Earl Gros Ave Unit 18 Baton Rouge, LA 1.0 1.0 600 $550 $0.92 16d 1 0.32mi
1221 Bob Pettit Blvd Baton Rouge, LA 1.0 1.0 585 $738 $1.26 20d 2 0.35mi
1302 Bob Pettit Blvd Baton Rouge, LA 1.0 1.0 540 $750 $1.39 20d 2 0.37mi
1855 Brightside Dr Unit 3BR 15 BA Baton Rouge, LA 3.0 1.5 820 $1,095 $1.34 45d 1 0.39mi
1983 S Brightside View Dr Unit C Baton Rouge, LA 2.0 2.5 1124 $1,195 $1.06 45d 1 0.41mi
4445 Alvin Dark Ave Baton Rouge, LA 1.0–3.0 1.0–3.0 869 $1,003 $1.15 16d 14 0.41mi
1855 Brightside Dr Baton Rouge, LA 2.0 1.0 820 $995 $1.21 45d 1 0.41mi
1724 Brightside Dr Apt A Baton Rouge, LA 2.0 1.5 1050 $1,025 $0.98 25d 1 0.43mi
1704 Brightside Dr Unit C Baton Rouge, LA 2.0 2.0 1088 $1,175 $1.08 22d 1 0.44mi
1714 Brightside Dr Unit A Baton Rouge, LA 2.0 1.5 1050 $1,025 $0.98 45d 1 0.46mi
1645 Brightside Dr Baton Rouge, LA 1.0 1.0 650 $905 $1.39 45d 2 0.53mi
839 E Boyd Dr Unit C Baton Rouge, LA 2.0 1.5 1080 $1,400 $1.30 20d 1 0.61mi
837 E Boyd Dr Unit A Baton Rouge, LA 2.0 1.5 1080 $1,300 $1.20 20d 1 0.61mi
5107 Nicholson Dr Unit A31 Baton Rouge, LA 1.0 1.0 741 $1,050 $1.42 45d 1 0.73mi
436 Jennifer Jean Dr Baton Rouge, LA 3.0 2.0 1100 $1,950 $1.77 16d 1 0.90mi
436 Jennifer Jean Dr Baton Rouge, LA 3.0 2.0 1100 $1,950 $1.77 25d 1 0.90mi
448 W Parker Blvd Baton Rouge, LA 1.0 1.0 525 $820 $1.56 45d 1 0.91mi
4264 Oxford Ave Unit 4 Baton Rouge, LA 2.0 1.0 1000 $1,295 $1.29 25d 1 1.16mi
4264 Oxford Ave Unit 3 Baton Rouge, LA 2.0 1.0 1000 $1,350 $1.35 45d 1 1.16mi
5116 Highland Rd Baton Rouge, LA 2.0 1.0–2.0 771 $1,021 $1.32 16d 39 1.29mi
5151 Highland Rd Baton Rouge, LA 4.0 1.0–4.0 1129 $1,256 $1.11 16d 150 1.44mi

HOA detail

Monthly dues
$40 · $480/yr

Listing history 8 events

  1. 2026-05-05
    listed $129,900 Active 385-char remark
    Show marketing remark (385 chars)

    This 2 bedroom, 2 bath home is spacious and thoughtfully designed. The large living room with fireplace is perfect for entertaining with the primary bedroom on the first floor. The second bedroom is accessed from the stairwell in the living room with a balcony overlooking into the living room. This is the perfect investment property or fulltime home. Schedule your appointment today.

  2. 2026-05-05
    listed $129,900 Active 386-char remark
    Show marketing remark (385 chars)

    This 2 bedroom, 2 bath home is spacious and thoughtfully designed. The large living room with fireplace is perfect for entertaining with the primary bedroom on the first floor. The second bedroom is accessed from the stairwell in the living room with a balcony overlooking into the living room. This is the perfect investment property or fulltime home. Schedule your appointment today.

  3. 2025-07-09
    listed $139,900 Active
  4. 2025-07-09
    listed $139,900 Active
  5. 2012-05-23
    listed $113,000
  6. 2001-06-21
    soldstatus
  7. 2001-03-02
    listed $82,000
  8. 2001-03-02
    listed $82,000

ⓘ 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
$1,482 · $123/mo
Projected year-2 tax
$1,482 · $123/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 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 · 1 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
$13,955
− Mortgage interest
−$7,276
− Property taxes
−$1,482
− Insurance
−$650
− Repairs & maintenance
−$1,116
− Management
−$1,116
− HOA
−$480
− Depreciation
−$3,779
Taxable loss
−$1,945
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$467
After-tax cash flow
$705/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)
23,377
Household income
$47,429
Rent vs Own
66.0% rent · 34.0% own
Severe rent burden
1879.0

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 0.63)
Race & ethnicity
White 56% Black 21% Hispanic / Latino 13% Asian 7% Two or more races 5% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 7% Italian 2% Scotch-Irish 1%
Foreign-born
13% · Canada, China, South Korea
Languages at home
84% English-only · Spanish 9% Other Indo-European 3% Chinese 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
▼ -56.10%
Current HPI
131.5382
Rent YoY
▲ 2.79%
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

+58.4% since first listed
10 events — show timeline
  • 2026-05-23 Pending AcadianaMLS
  • 2026-05-23 Pending GBRMLS
  • 2026-05-05 Listed $129,900 GBRMLS
  • 2026-05-05 Listed $129,900 AcadianaMLS
  • 2025-07-09 Listed $139,900 AcadianaMLS
  • 2025-07-09 Listed $139,900 GBRMLS
  • 2012-05-23 Listed $113,000 AcadianaMLS
  • 2001-06-21 Sold (MLS) GBRMLS
  • 2001-03-02 Listed $82,000 GBRMLS
  • 2001-03-02 Listed $82,000 AcadianaMLS

Property tax history

+0.5%/yr

Latest (2025): $1,482 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…