CashFlowRE
Sign in Sign up
7320 Brook Hollow Dr
C Composite 56.24
Why this score? — see what drove the C 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 +21.7/30.0
  • DSCR +6.9/10.0
  • ARV discount +6.3/15.0
  • 1% rule +5.7/10.0
  • Schools +4.7/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • Appreciation +0.0/10.0

$296,900

7320 Brook Hollow Dr · Zachary, LA 70791
4 bd · 2.0 ba · 1,867 sqft · SingleFamily · 118 Days on market
Built 2026 Good condition $159/sqft · at area comps Est $289k · at est.

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

Listing remarks MLS

Welcome to 7320 Brook Hollow Dr. Zachary, La, a new home in Brook Hollow. This 4-bedroom, 2-bathroom home provides ample living space, with 1,860 square feet, combining convenience and comfort. Upon entering, you'll find two bedrooms at the front of the home, with the guest bedroom just down the hall. Continue through the foyer, where you'll encounter a third bedroom, followed by a hallway that leads to essential utility spaces, including the HVAC system and linen closet. The open-concept layout flows seamlessly into the spacious kitchen, ideal for family gatherings and daily living. The modern kitchen features shaker-style cabinets, a gooseneck pulldown faucet, and high-quality stainless-steel appliances-including a stove, microwave hood, and dishwasher. The single-basin undermount sink and 3 cm granite countertops add both style and practicality. For extra convenience, a large corner pantry and separate laundry room provide abundant storage and easy access to everything you need. Adjacent to the kitchen is the dining area and a comfortable living room, both designed for maximum interaction and enjoyment. Each bedroom in the Cameron is designed for comfort, with plush carpeting and spacious closets. Whether you need a home office, entertainment area, or a quiet retreat, this home offers versatile spaces to suit your lifestyle. The primary bedroom is in the rear of the home and has its own en suite. The primary bathroom features a double vanity with tub separate shower,

Key facts

  • Modern kitchen
  • Open-concept layout
  • 2 garage spots

Tags

OPEN-CONCEPT LAYOUTMODERN KITCHENSHAKER-STYLE CABINETSGOOSENECK PULLDOWN FAUCETSTAINLESS-STEEL APPLIANCESSINGLE-BASIN UNDERMOUNT SINK

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 $297k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $455 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $297k).
  • Recommended offer: $270k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.5% in Zachary — 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 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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).
  • At $3,173/mo this rent would consume 49% of the median local household income ($78k/yr) (locally 718% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 118 days — a 9% lower offer ($270k) is reasonable based on typical stale-listing flexibility.
Recommended offer $270,179 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.07%
Cap rate
8.13%
Cash-on-cash
6.56%
DSCR
1.29
GRM
7.8

CMA / ARV

ARV (median comp)
$289,009
List price
$296,900
Delta
2.73%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7033 Brook Hollow Dr 0.09mi 4/2.0 1,867 (0%) 1mo $284,900 $153 95
3508 Ash St 0.35mi 4/2.0 1,867 (0%) 3mo $259,999 $139 82
7003 Brook Hollow Dr 0.09mi 4/2.0 1,697 (-9%) 3mo $279,900 $165 78
2715 Boudreaux Ave 0.28mi 3/2.5 (-1) 1,876 (+0%) 1mo $259,000 $138 78
6647 Maple St 0.18mi 3/2.0 (-1) 1,767 (-5%) 3mo $250,000 $141 75
7160 Rue Lierre 0.46mi 3/2.0 (-1) 1,820 (-2%) 1mo $400,000 $220 69
7013 Brook Hollow Dr 0.09mi 5/3.0 (+1) 2,068 (+11%) 2mo $299,900 $145 67
7246 Marshall Bond Dr 0.28mi 3/2.5 (-1) 1,732 (-7%) 2mo $264,000 $152 66
6961 Brook Hollow Dr 0.04mi 3/2.0 (-1) 1,588 (-15%) 3mo $264,900 $167 65
6941 Brook Hollow Dr 0.07mi 3/2.0 (-1) 1,588 (-15%) 2mo $274,900 $173 65
3552 Chien St 0.21mi 5/3.0 (+1) 2,016 (+8%) 5mo $307,900 $153 64
7143 Rue Lierre 0.48mi 3/2.0 (-1) 1,946 (+4%) 2mo $435,000 $224 64

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
-4.9%
Equity multiple
0.82×
Total profit
$-15,291
Equity at exit
$44,269
10-year hold
IRR
6.2%
Equity multiple
1.48×
Total profit
$40,189
Equity at exit
$25,670

Cash invested: $83,132 (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
7.8×

Monthly cashflow live

Estimated rent
$3,173 medium interval (Pro) →
Mortgage (P&I)
$1,557
Tax est. 1.5%
$371 /mo · $4,454/yr
Insurance
$124
HOA
$0
Vacancy / Maint / Mgmt
$666
Net cashflow
$455

Break-even live

Break-even rent $2,597
Max offer price $296,900
Occupancy floor 81%

Sensitivity live

Price -10% $660 -5% $557 +0% $455 +5% $352 +10% $250
Rent -10% $204 -5% $329 +0% $455 +5% $580 +10% $705
Rate -1.0pp $604 -0.5pp $530 base $455 +0.5pp $378 +1.0pp $300

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
$74,225
Closing costs
$8,907
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2913 Country Lake Dr Zachary, LA 4.0 2.5 2437 $3,695 $1.52 15d 1 0.36mi
2913 Country Lake Dr Zachary, LA 4.0 2.5 2405 $3,795 $1.58 45d 1 0.36mi
1126 Willow Creek Dr Unit 1128 Zachary, LA 3.0 2.0 1275 $1,345 $1.05 15d 1 1.37mi

Listing history 16 events

  1. 2026-06-18
    days on market $296,900 Active 118 DOM
  2. 2026-06-17
    days on market $296,900 Active 117 DOM
  3. 2026-06-16
    days on market $296,900 Active 116 DOM
  4. 2026-06-15
    days on market $296,900 Active 115 DOM
  5. 2026-06-14
    days on market $296,900 Active 113 DOM
  6. 2026-06-13
    days on market $296,900 Active 112 DOM
  7. 2026-06-10
    days on market $296,900 Active 110 DOM
  8. 2026-06-09
    days on market $296,900 Active 109 DOM
  9. 2026-06-08
    days on market $296,900 Active 108 DOM
  10. 2026-06-07
    days on market $296,900 Active 107 DOM
  11. 2026-06-03
    days on market $296,900 Active 103 DOM
  12. 2026-06-02
    days on market $296,900 Active 102 DOM
  13. 2026-06-01
    days on market $296,900 Active 101 DOM
  14. 2026-05-31
    days on market $296,900 Active 100 DOM
  15. 2026-05-31
    days on market $296,900 Active 99 DOM
  16. 2026-02-20
    listed $296,900 Active 1494-char remark
    Show marketing remark (1494 chars)

    Welcome to 7320 Brook Hollow Dr. Zachary, La, a new home in Brook Hollow. This 4-bedroom, 2-bathroom home provides ample living space, with 1,860 square feet, combining convenience and comfort. Upon entering, you'll find two bedrooms at the front of the home, with the guest bedroom just down the hall. Continue through the foyer, where you'll encounter a third bedroom, followed by a hallway that leads to essential utility spaces, including the HVAC system and linen closet. The open-concept layout flows seamlessly into the spacious kitchen, ideal for family gatherings and daily living. The modern kitchen features shaker-style cabinets, a gooseneck pulldown faucet, and high-quality stainless-steel appliances-including a stove, microwave hood, and dishwasher. The single-basin undermount sink and 3 cm granite countertops add both style and practicality. For extra convenience, a large corner pantry and separate laundry room provide abundant storage and easy access to everything you need. Adjacent to the kitchen is the dining area and a comfortable living room, both designed for maximum interaction and enjoyment. Each bedroom in the Cameron is designed for comfort, with plush carpeting and spacious closets. Whether you need a home office, entertainment area, or a quiet retreat, this home offers versatile spaces to suit your lifestyle. The primary bedroom is in the rear of the home and has its own en suite. The primary bathroom features a double vanity with tub separate shower,

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,074
− Mortgage interest
−$16,631
− Property taxes
−$4,454
− Insurance
−$1,484
− Repairs & maintenance
−$3,046
− Management
−$3,046
− Depreciation
−$8,637
Taxable income
$776
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$5,270/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.

Condition & rehab AI · 1 photo

Good 80/100 Cosmetic rehab

This home is in good condition with a good condition score of 80. It is move-in ready with minor cosmetic updates that could significantly increase its resale and rental value.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.
  • Both New flooring in bathrooms — Modernizes the space and improves aesthetics.
  • Both New kitchen appliances — Modernizes the kitchen and improves functionality.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.
  • Both New flooring in bathrooms — Modernizes the space and improves aesthetics.
  • Both New kitchen appliances — Modernizes the kitchen and improves functionality.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

1 event — show timeline
  • 2026-02-20 Listed $296,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…