CashFlowRE
Sign in Sign up
13848 Cypress Ridge Ave
D Composite 42.25
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).

  • ARV discount +12.5/15.0
  • Cash flow +11.7/30.0
  • Livability +3.8/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.0/5.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$265,000

13848 Cypress Ridge Ave · Shenandoah, LA 70817
4 bd · 2.0 ba · 1,840 sqft · SingleFamily public records · 54 Days on market
Built 1979 0.25 ac lot $144/sqft · 11% below area Est $298k · 11% under

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

Listing remarks MLS

Welcome to this spacious 4-bedroom, 2-bath home in the desirable Hickory Ridge subdivision. Inside, you'll find ceramic tile flooring in the kitchen, baths, and living area, with laminate flooring extending through all bedrooms, and hallway--no carpet throughout. The large den features a cozy corner fireplace and a vaulted ceiling, creating a warm and inviting gathering space. The kitchen offers plenty of cabinet storage and breakfast area. Step outside to a generous, partially fenced backyard--ideal for family gatherings, playtime, or outdoor relaxation. Conveniently located near shopping, restaurants, and just minutes from both I-10 and I-12, this home offers comfort and accessibility in a great location. New pictures coming soon.

Key facts

  • Vaulted ceiling
  • 0.25 acre lot
  • 2 parking spots

Tags

CERAMIC TILE FLOORINGLAMINATE WOOD FLOORINGCOZY CORNER FIREPLACEVAULTED CEILINGPARTIALLY FENCED BACKYARDPLENTY OF CABINET STORAGE

Property features AI

Finance

  • Other: Located in the Hickory Ridge subdivision; Directions: Coursey Blvd. to Hickory Ridge Blvd., left on Cypress Ridge; home on the right
  • HOA & community: Homeowners association; Community sidewalks

Exterior

  • Parking: 2 total parking spaces; Carport for 2 vehicles
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Detached single-family residence; Residential property
  • Construction: Brick and cement siding exterior; Slab foundation; Built of typical modern materials
  • Exterior features: Partial wood fencing; Shingle roof; Sidewalks; Lot dimensions approximately 75 x 145 x 77 x 146

Interior

  • Kitchen: Oven; Electric cooktop; Dishwasher; Disposal; Microwave
  • Flooring: Tile; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Walk-in closets; Wood-burning fireplace
  • Laundry & utility: Washer hookup inside; Electric dryer hookup

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 $265k.

Deal economics

  • At list price, monthly cash flow is $-78 ($-935/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (5.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (21.1% below list).
  • Recommended offer: $209k (21.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.3% in Shenandoah — 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 76/100 on livability (#16 in LA, #3,778 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A; Watch: amenities F, commute F.
  • 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: Parkview Elementary School (math 47% / reading 64%, grade C, #89 of 646 statewide, top 14%, 539 students, 68% FRL); Woodlawn Middle School (math 20% / reading 39%, grade F, #116 of 218 statewide, top 53%, 887 students, 69% FRL); Woodlawn High School (math 25% / reading 30%, grade F, #133 of 265 statewide, top 51%, 1,527 students, 62% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 361 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $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 54 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y 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 $209,135 (21.1% 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 54 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.79%
Cap rate
5.94%
Cash-on-cash
-1.26%
DSCR
0.94
GRM
10.6

CMA / ARV

ARV (median comp)
$298,107
List price
$265,000
Delta
-11.11%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14202 S Gate House Ave 0.34mi 3/2.0 (-1) 1,892 (+3%) 1mo $349,000 $184 74
5003 S Laurel Creek Ct 0.44mi 3/2.0 (-1) 1,898 (+3%) 2mo $285,000 $150 68
13818 Malbec Ave 0.59mi 4/2.0 1,887 (+3%) 2mo $302,000 $160 67
14252 Coursey Cove Ave 0.46mi 3/2.0 (-1) 1,951 (+6%) 3mo $324,900 $167 61
5933 Woodlawn Park Ct 0.60mi 3/2.0 (-1) 1,802 (-2%) 3mo $255,000 $142 61
5923 Woodlawn Park Ct 0.59mi 3/2.0 (-1) 1,790 (-3%) 4mo $255,000 $142 59
6031 Ridgemore Dr 0.55mi 3/2.0 (-1) 1,933 (+5%) 3mo $169,000 $87 59
5144 Perthshire Dr 0.51mi 3/2.0 (-1) 1,956 (+6%) 4mo $315,000 $161 57
13013 Carrington Place Ave 0.58mi 3/2.0 (-1) 1,903 (+3%) 7mo $285,000 $150 56
6035 Shakespeare Dr 0.51mi 4/2.0 2,040 (+11%) 5mo $315,000 $154 54
13128 Bluffton Ave 0.55mi 4/2.5 2,050 (+11%) 5mo $349,900 $171 49
4529 Mendocino Way 0.71mi 4/2.0 2,084 (+13%) 4mo $324,000 $155 42

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-19.4%
Equity multiple
0.33×
Total profit
$-49,917
Equity at exit
$39,512
10-year hold
IRR
-14.1%
Equity multiple
0.22×
Total profit
$-57,957
Equity at exit
$22,912

Cash invested: $74,200 (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 70817

Rents YoY
2.0%
Active inventory
361
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,091 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$230 /mo · $2,760/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$-78

Break-even live

Break-even rent $2,190
Max offer price $251,229
Occupancy floor 99%

Sensitivity live

Price -10% $72 -5% $-3 +0% $-78 +5% $-153 +10% $-228
Rent -10% $-243 -5% $-161 +0% $-78 +5% $5 +10% $87
Rate -1.0pp $56 -0.5pp $-11 base $-78 +0.5pp $-147 +1.0pp $-216

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
$66,250
Closing costs
$7,950
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5113 Sandy Ridge Dr Baton Rouge, LA 3.0 2.0 1812 $1,695 $0.94 23d 1 0.22mi
13675 Coursey Blvd Baton Rouge, LA 1.0–3.0 1.0–2.0 951 $1,300 $1.37 45d 23 0.44mi
14142 Watercrest Ln Baton Rouge, LA 3.0 3.0 1875 $2,300 $1.23 16d 1 0.51mi
4719 Mendocino Way Baton Rouge, LA 4.0 2.0 1704 $2,200 $1.29 16d 1 0.60mi
5714 Ardmore Dr Baton Rouge, LA 3.0 2.0 1700 $1,700 $1.00 16d 1 0.64mi
4644 Grenache Dr Baton Rouge, LA 4.0 3.0 2159 $2,250 $1.04 25d 1 0.70mi
15580 George Oneal Rd Baton Rouge, LA 1.0–3.0 1.0–2.0 1063 $1,510 $1.42 16d 8 0.73mi
5050 Stumberg Ln Baton Rouge, LA 3.0 2.0 1591 $1,950 $1.23 25d 1 0.80mi
4844 Mokki Ln Baton Rouge, LA 3.0 2.0 1440 $1,690 $1.17 45d 1 0.82mi
4804 Mokki Ln Baton Rouge, LA 3.0 2.0 1440 $1,875 $1.30 23d 1 0.84mi
13343 Bellacosa Ave Baton Rouge, LA 5.0 3.0 2016 $2,800 $1.39 16d 1 0.86mi
13312 Bellacosa Ave Baton Rouge, LA 5.0 3.0 2016 $2,395 $1.19 45d 1 0.87mi
4126 Stumberg Ln Baton Rouge, LA 3.0 2.0 1480 $2,150 $1.45 16d 1 0.90mi
4138 Stumberg Ln Baton Rouge, LA 3.0 2.0 1477 $1,925 $1.30 45d 1 0.93mi
7004 Spring Gardens Dr Baton Rouge, LA 3.0 2.0 1630 $2,000 $1.23 45d 1 0.95mi
12417 Coursey Blvd Baton Rouge, LA 3.0 2.0 1679 $1,800 $1.07 25d 1 1.03mi
5213 Berryville Ct Baton Rouge, LA 3.0 2.0 1237 $1,750 $1.41 16d 1 1.06mi
6212 Stumberg Ln Baton Rouge, LA 3.0 2.0 1424 $1,500 $1.05 45d 1 1.12mi
15513 Fields Creek Ave Baton Rouge, LA 3.0 2.0 1595 $2,295 $1.44 25d 1 1.15mi
5017 Parkoaks Dr Baton Rouge, LA 3.0 2.0 2107 $1,950 $0.93 45d 1 1.15mi
6407 Tiger Pointe Dr Baton Rouge, LA 4.0 2.5 2033 $2,450 $1.21 16d 1 1.29mi
4810 Kennesaw Dr Unit 4810-C Baton Rouge, LA 3.0 2.0 1275 $1,100 $0.86 45d 1 1.30mi
6708 Tiger Pointe Dr Baton Rouge, LA 4.0 2.5 2367 $2,500 $1.06 25d 1 1.36mi
6714 Tiger Pointe Dr Baton Rouge, LA 4.0 2.5 2082 $2,400 $1.15 16d 1 1.36mi
6410 Roux Dr Baton Rouge, LA 3.0 2.5 1827 $2,125 $1.16 45d 1 1.40mi

Listing history 23 events

  1. 2026-06-22
    days on market $265,000 Active 54 DOM
  2. 2026-06-18
    days on market $265,000 Active 51 DOM
  3. 2026-06-17
    days on market $265,000 Active 50 DOM
  4. 2026-06-16
    days on market $265,000 Active 49 DOM
  5. 2026-06-15
    days on market $265,000 Active 48 DOM
  6. 2026-06-14
    days on market $265,000 Active 46 DOM
  7. 2026-06-10
    days on market $265,000 Active 43 DOM
  8. 2026-06-09
    days on market $265,000 Active 42 DOM
  9. 2026-06-08
    days on market $265,000 Active 41 DOM
  10. 2026-06-07
    days on market $265,000 Active 40 DOM
  11. 2026-06-05
    days on market $265,000 Active 37 DOM
  12. 2026-06-03
    days on market $265,000 Active 36 DOM
  13. 2026-06-02
    days on market $265,000 Active 35 DOM
  14. 2026-06-01
    days on market $265,000 Active 34 DOM
  15. 2026-05-31
    days on market $265,000 Active 33 DOM
  16. 2026-05-31
    days on market $265,000 Active 32 DOM
  17. 2026-04-28
    listed $265,000 Active 758-char remark
    Show marketing remark (742 chars)

    Welcome to this spacious 4-bedroom, 2-bath home in the desirable Hickory Ridge subdivision. Inside, you'll find ceramic tile flooring in the kitchen, baths, and living area, with laminate flooring extending through all bedrooms, and hallway--no carpet throughout. The large den features a cozy corner fireplace and a vaulted ceiling, creating a warm and inviting gathering space. The kitchen offers plenty of cabinet storage and breakfast area. Step outside to a generous, partially fenced backyard--ideal for family gatherings, playtime, or outdoor relaxation. Conveniently located near shopping, restaurants, and just minutes from both I-10 and I-12, this home offers comfort and accessibility in a great location. New pictures coming soon.

  18. 2026-04-28
    listed $265,000 Active 742-char remark
    Show marketing remark (742 chars)

    Welcome to this spacious 4-bedroom, 2-bath home in the desirable Hickory Ridge subdivision. Inside, you'll find ceramic tile flooring in the kitchen, baths, and living area, with laminate flooring extending through all bedrooms, and hallway--no carpet throughout. The large den features a cozy corner fireplace and a vaulted ceiling, creating a warm and inviting gathering space. The kitchen offers plenty of cabinet storage and breakfast area. Step outside to a generous, partially fenced backyard--ideal for family gatherings, playtime, or outdoor relaxation. Conveniently located near shopping, restaurants, and just minutes from both I-10 and I-12, this home offers comfort and accessibility in a great location. New pictures coming soon.

  19. 2026-02-03
    listed $2,000
  20. 2023-11-20
    soldstatus
    Show marketing remark (523 chars)

    Enjoy the comfort and convenience of this spacious 4 bedroom, 2 bath home in Hickory Ridge Subdivision. The interior features ceramic tile in kitchen, baths and living area, laminate flooring in formal dining, all bedrooms and hallway, and a cozy corner fireplace in living room with vaulted ceiling. The kitchen also boasts a new dishwasher and plenty of cabinet space. The exterior offers a large back yard with partial fencing and rear parking. This home is ideally located near shopping, restaurants and I-10 and I-12.

  21. 2023-08-15
    listed $1,850
    Show marketing remark (523 chars)

    Enjoy the comfort and convenience of this spacious 4 bedroom, 2 bath home in Hickory Ridge Subdivision. The interior features ceramic tile in kitchen, baths and living area, laminate flooring in formal dining, all bedrooms and hallway, and a cozy corner fireplace in living room with vaulted ceiling. The kitchen also boasts a new dishwasher and plenty of cabinet space. The exterior offers a large back yard with partial fencing and rear parking. This home is ideally located near shopping, restaurants and I-10 and I-12.

  22. 2021-12-27
    soldstatus
  23. 2021-12-06
    listed $1,850

ⓘ 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
$2,760 · $230/mo
Projected year-2 tax
$2,760 · $230/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 3/10 Moderate 2 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
$25,096
− Mortgage interest
−$14,844
− Property taxes
−$2,760
− Insurance
−$1,325
− Repairs & maintenance
−$2,008
− Management
−$2,008
− Depreciation
−$7,709
Taxable loss
−$5,558
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,334
After-tax cash flow
$398/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 — Shenandoah

Score
76/100
State rank
#16
US rank
#3778

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shenandoah, LA
County
East Baton Rouge Parish · 399,686 people
Metro
Baton Rouge, LA
Population (ZIP)
33,482
Household income
$102,639
Rent vs Own
20.0% rent · 80.0% own
Severe rent burden
755.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 21% Two or more races 9% Hispanic / Latino 5% Asian 3%
Common ancestry
Lithuanian 13% Italian 2% Serbian 2%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
91% English-only · Spanish 3% Arabic 1% Vietnamese 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
▼ -149.27%
Current HPI
170.6826
Rent YoY
▲ 2.05%
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

+14224.3% since first listed
7 events — show timeline
  • 2026-04-28 Listed $265,000 AcadianaMLS
  • 2026-04-28 Listed $265,000 GBRMLS
  • 2026-02-03 Listed for Rent $2,000 GBRMLS
  • 2023-11-20 Sold (MLS) GBRMLS
  • 2023-08-15 Listed $1,850 GBRMLS
  • 2021-12-27 Sold (MLS) GBRMLS
  • 2021-12-06 Listed $1,850 GBRMLS

Property tax history

+4.5%/yr

Latest (2025): $2,760 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…