CashFlowRE
Sign in Sign up
7906 Pisa Dr Lot 12
D Composite 42.71
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 +12.4/30.0
  • ARV discount +10.1/15.0
  • Condition / age +4.0/5.0
  • 1% rule +3.8/10.0
  • DSCR +3.7/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$295,000

7906 Pisa Dr Lot 12 · Gardere, LA 70820
3 bd · 2.5 ba · 2,022 sqft · SingleFamily · 50 Days on market
Built 2021 Good condition 2,613 sqft lot $146/sqft · 6% below area Est $313k · 6% under $55/mo HOA · 2% of rent

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

Listing remarks MLS

Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

Key facts

  • Quartz countertops
  • Upgraded cabinetry
  • Large island

Tags

OPEN-CONCEPT LAYOUTLUXURY VINYL PLANK FLOORINGQUARTZ COUNTERTOPSLARGE ISLANDSTAINLESS GAS APPLIANCESUPGRADED CABINETRY

Property features AI

Finance

  • Other: Subdivision: The Cottages at University Villas; Community features: Other
  • HOA & community: Homeowners association with annual fee of $660 (about $55/month); fee includes grounds maintenance

Exterior

  • Parking: Attached garage with garage door opener (2 parking spaces)
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Attached townhouse (residential); Model: Cadet I A
  • Construction: Vinyl siding on wood frame; Slab foundation; Shingle roof; Built by Dsld, LLC
  • Exterior features: Covered porch; Level lot

Interior

  • Kitchen: Gas cooktop, Range, Oven, Dishwasher, Disposal, Microwave
  • Flooring: Tile, Carpet, Vinyl
  • Bathrooms: Two full bathrooms and one half bathroom
  • Heating & cooling: Central heating (natural gas); Central air and ceiling fans
  • Interior features: Gas cooktop, Range, Oven, Dishwasher, Disposal, Microwave; Smoke detectors
  • Laundry & utility: Inside laundry with washer hookup and 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 3-bed/2.5-bath single-family listed at $295k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-51 ($-608/yr) — negative.
  • To cash-flow at today's rent, offer at most $288k (2.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (12.3% below list).
  • Recommended offer: $259k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.2% in Gardere — 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 64/100 on livability (#167 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A, housing A; Watch: crime D, employment D, amenities 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: Magnolia Woods Elementary School (math 19% / reading 28%, grade F, #406 of 646 statewide, top 63%, 528 students, 79% 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 40% at this address vs 28% district-wide (+12 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; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $2,586/mo this rent would consume 65% of the median local household income ($47k/yr) (locally 1879% 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 50 days — a 3% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 6 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.
Recommended offer $258,612 (12.3% 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 50 days. Have you received any prior offers? Is the seller open to a 12% 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. Crime grade is D 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?
  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
0.88%
Cap rate
6.09%
Cash-on-cash
-0.74%
DSCR
0.97
GRM
9.5

CMA / ARV

ARV (median comp)
$313,070
List price
$295,000
Delta
-5.77%
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
8151 Seville Ct 0.25mi 4/3.0 (+1) 2,042 (+1%) 1mo $400,000 $196 79
8623 Arabella Ave 0.54mi 3/2.0 1,990 (-2%) 2mo $325,000 $163 68
711 Sehdeva Memorial Dr 0.36mi 3/2.0 1,825 (-10%) 1mo $339,900 $186 64
7211 Kenilworth Crossing Ave 0.53mi 4/2.5 (+1) 1,953 (-3%) 3mo $345,000 $177 62
155 Seyburn Dr 0.54mi 4/2.0 (+1) 2,113 (+4%) 2mo $425,000 $201 59
736 Portula Ave 0.46mi 3/2.0 1,796 (-11%) 0mo $335,000 $187 58
650 Chippenham Dr 0.73mi 3/2.0 1,927 (-5%) 1mo $355,000 $184 55
8345 Seville Ct 0.38mi 3/2.0 1,722 (-15%) 1mo $345,000 $200 55
1232 Gentle Wind Dr 0.73mi 4/3.0 (+1) 2,078 (+3%) 2mo $369,884 $178 53
1223 Meridian Dr 0.63mi 4/2.0 (+1) 1,906 (-6%) 2mo $299,000 $157 52
1054 Gentle Wind Dr 0.62mi 4/2.0 (+1) 1,875 (-7%) 3mo $337,000 $180 50
7850 Boone Ave 0.61mi 3/2.5 2,314 (+14%) 2mo $350,000 $151 45

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 · 2.79% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-51,501
Equity at exit
$43,985
10-year hold
IRR
-10.2%
Equity multiple
0.38×
Total profit
$-50,932
Equity at exit
$25,506

Cash invested: $82,600 (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
9.5×

Monthly cashflow live

Estimated rent
$2,586 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax est. 1.5%
$369 /mo · $4,425/yr
Insurance
$123
HOA
$55
Vacancy / Maint / Mgmt
$543
Net cashflow
$-51

Break-even live

Break-even rent $2,650
Max offer price $287,672
Occupancy floor 97%

Sensitivity live

Price -10% $153 -5% $51 +0% $-51 +5% $-153 +10% $-255
Rent -10% $-255 -5% $-153 +0% $-51 +5% $52 +10% $154
Rate -1.0pp $98 -0.5pp $24 base $-51 +0.5pp $-127 +1.0pp $-205

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
$73,750
Closing costs
$8,850
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8017 Seville Ct Baton Rouge, LA 3.0 2.5 1786 $2,700 $1.51 45d 1 0.13mi
7738 Menlo Dr Unit NA Baton Rouge, LA 3.0 2.0 2190 $2,400 $1.10 45d 1 0.36mi
7300 Burbank Dr Baton Rouge, LA 3.0 2.0–3.0 1427 $2,475 $1.73 25d 1 0.38mi
7300 Burbank Dr Baton Rouge, LA 2.0–3.0 2.0–3.0 1380 $3,000 $2.17 45d 3 0.38mi
7306 Kenilworth Crossing Ave Baton Rouge, LA 3.0 2.0 1613 $2,700 $1.67 16d 1 0.46mi
641 Greenwich Dr Baton Rouge, LA 3.0 2.0 1973 $2,400 $1.22 25d 1 0.48mi
8505 Aston Ave Baton Rouge, LA 4.0 2.0 1875 $2,300 $1.23 16d 1 0.53mi
7211 Kenilworth Crossing Ave Baton Rouge, LA 4.0 2.5 1800 $3,550 $1.97 16d 1 0.54mi
954 Deer Pass Dr Baton Rouge, LA 3.0 2.0 1612 $2,400 $1.49 45d 1 0.55mi
943 Renova DR Baton Rouge, LA 4.0 2.0 1610 $2,900 $1.80 45d 1 0.55mi
1045 Renova Dr Baton Rouge, LA 4.0 2.0 1610 $2,950 $1.83 16d 1 0.59mi
916 Drago Dr Baton Rouge, LA 4.0 2.0 1610 $3,000 $1.86 45d 1 0.60mi
8655 Abertay Ave Baton Rouge, LA 3.0 2.0 1560 $2,000 $1.28 25d 1 0.63mi
1047 Drago Dr Baton Rouge, LA 4.0 2.0 1610 $3,000 $1.86 45d 1 0.65mi
7623 Waterview Dr Baton Rouge, LA 3.0 2.0 1933 $2,650 $1.37 25d 1 0.66mi
777 Hadley Dr Baton Rouge, LA 3.0 2.0 1405 $1,900 $1.35 23d 1 0.74mi
735 Bromley Dr Baton Rouge, LA 3.0 2.0 2000 $2,300 $1.15 25d 1 0.75mi
7642 W Pelican Lakes Ave Baton Rouge, LA 3.0 2.0 1631 $2,500 $1.53 23d 1 0.76mi
1418 Gardenia Ln Baton Rouge, LA 3.0 2.0 1812 $2,350 $1.30 16d 1 0.76mi
8022 Antebellum Ave Baton Rouge, LA 3.0 2.0 1510 $2,100 $1.39 45d 1 0.91mi
7234 Rolling Fork Rd Baton Rouge, LA 4.0 2.0 1850 $2,800 $1.51 23d 1 0.94mi
8262 Governor Dr Unit 8262-A Baton Rouge, LA 3.0 3.0 1400 $1,400 $1.00 16d 1 1.10mi
560 Staring Ln Baton Rouge, LA 3.0 1.5 1423 $1,750 $1.23 23d 1 1.15mi
9144 High Point Rd Baton Rouge, LA 4.0 2.0 2050 $2,100 $1.02 25d 1 1.15mi
9144 High Point Rd Baton Rouge, LA 4.0 2.0 2050 $2,100 $1.02 16d 1 1.15mi
9176 Boone Dr Baton Rouge, LA 3.0 2.0 1469 $1,950 $1.33 45d 1 1.38mi
218 Lake Breeze Dr Baton Rouge, LA 3.0 2.0 1764 $2,450 $1.39 25d 1 1.38mi
9537 Kevel Dr Baton Rouge, LA 3.0 2.0 2403 $2,250 $0.94 16d 1 1.43mi

HOA detail

Monthly dues
$55 · $660/yr
Likely covers
watergasinternetlandscaping

Listing history 27 events

  1. 2026-06-22
    days on market $295,000 Active 50 DOM
  2. 2026-06-18
    days on market $295,000 Active 47 DOM
  3. 2026-06-17
    days on market $295,000 Active 46 DOM
  4. 2026-06-16
    days on market $295,000 Active 45 DOM
  5. 2026-06-15
    days on market $295,000 Active 44 DOM
  6. 2026-06-14
    days on market $295,000 Active 42 DOM
  7. 2026-06-10
    days on market $295,000 Active 39 DOM
  8. 2026-06-09
    days on market $295,000 Active 38 DOM
  9. 2026-06-08
    days on market $295,000 Active 37 DOM
  10. 2026-06-07
    days on market $295,000 Active 36 DOM
  11. 2026-06-05
    days on market $295,000 Active 33 DOM
  12. 2026-06-03
    days on market $295,000 Active 32 DOM
  13. 2026-06-02
    days on market $295,000 Active 31 DOM
  14. 2026-06-01
    days on market $295,000 Active 30 DOM
  15. 2026-05-31
    days on market $295,000 Active 29 DOM
  16. 2026-05-31
    days on market $295,000 Active 28 DOM
  17. 2026-05-15
    status Active 1697-char remark
    Show marketing remark (1697 chars)

    Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

  18. 2026-05-15
    status Active 1702-char remark
    Show marketing remark (1697 chars)

    Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

  19. 2026-05-07
    status Pending 1697-char remark
    Show marketing remark (1697 chars)

    Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

  20. 2026-05-07
    status Pending 1702-char remark
    Show marketing remark (1697 chars)

    Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

  21. 2026-04-24
    listed $295,000 Active 1697-char remark
    Show marketing remark (1697 chars)

    Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

  22. 2026-04-24
    listed $295,000 Active 1702-char remark
    Show marketing remark (1697 chars)

    Welcome to The Cottages at University Villas, where charm and convenience come together in this beautifully maintained 3-bedroom, 2.5-bath townhome. Just five years old, this two-story design offers an inviting open-concept layout with a versatile flex space perfect for a home office, sitting area, or playroom. Step inside to find a spacious living area accented by luxury vinyl plank flooring, recessed lighting, and a seamless flow into the kitchen--complete with quartz countertops, a large island, stainless gas appliances, upgraded cabinetry, and undermount sinks. The dining and living spaces overlook the covered rear patio, creating an ideal setup for both everyday living and entertaining. Upstairs, the primary suite offers a relaxing retreat featuring a double vanity, garden tub, separate shower, private water closet, and a generous walk-in closet. The additional bedrooms are well-sized, with easy access to a full bathroom that also includes a double vanity. This home is loaded with thoughtful features including ceiling fans in the living room and primary bedroom, Tuscan bronze fixtures, a Honeywell Smart Connect WiFi thermostat, tankless gas water heater, and energy-efficient upgrades such as low-E tilt-in windows and radiant barrier roof decking. The exterior offers a 2-car garage, automatic garage door, architectural 30-year shingles, and professional landscaping. Located in a sidewalk-lined community with charming cottage-style lanterns, this property is just minutes from the university, dining, and shopping. With low HOA dues of only $58 per month, this home offers both comfort and convenience in a highly desirable location. Schedule your private showing today!

  23. 2021-05-28
    soldstatus Sold
    Show marketing remark (1133 chars)

    The CADET I A in The Cottages at University Villas community offers a 3 bedroom, 2 full and 1 half bathroom, open 2-story design with a flex space. The community has a sidewalk and cottage-style lanterns lining the street. Upgrades include quartz counters, stainless gas appliance package, cabinet upgrade package, and more! Special Features: double vanity, private water closet, garden tub, separate shower, and walk-in closet in the master suite, double vanity in the second bathroom, kitchen island, covered rear patio, recessed lighting in the kitchen and living room, 2-car garage, undermount sinks, luxury vinyl plank flooring in the living room, halls, and all wet areas, ceiling fans in the living room and master bedroom, Tuscan bronze plumbing fixtures, Honeywell Smart Connect WiFi thermostat, smoke and carbon monoxide detectors, post tension slab, automatic garage door with 2 remotes, seasonal landscaping package, architectural 30-year shingles, and more! Energy Efficient Features: Frigidaire stainless appliance package, tankless gas water heater, low E tilt-in windows, radiant barrier roof decking, and more!

  24. 2021-03-16
    status Pending
    Show marketing remark (1133 chars)

    The CADET I A in The Cottages at University Villas community offers a 3 bedroom, 2 full and 1 half bathroom, open 2-story design with a flex space. The community has a sidewalk and cottage-style lanterns lining the street. Upgrades include quartz counters, stainless gas appliance package, cabinet upgrade package, and more! Special Features: double vanity, private water closet, garden tub, separate shower, and walk-in closet in the master suite, double vanity in the second bathroom, kitchen island, covered rear patio, recessed lighting in the kitchen and living room, 2-car garage, undermount sinks, luxury vinyl plank flooring in the living room, halls, and all wet areas, ceiling fans in the living room and master bedroom, Tuscan bronze plumbing fixtures, Honeywell Smart Connect WiFi thermostat, smoke and carbon monoxide detectors, post tension slab, automatic garage door with 2 remotes, seasonal landscaping package, architectural 30-year shingles, and more! Energy Efficient Features: Frigidaire stainless appliance package, tankless gas water heater, low E tilt-in windows, radiant barrier roof decking, and more!

  25. 2021-03-09
    price $236,900
    Show marketing remark (1133 chars)

    The CADET I A in The Cottages at University Villas community offers a 3 bedroom, 2 full and 1 half bathroom, open 2-story design with a flex space. The community has a sidewalk and cottage-style lanterns lining the street. Upgrades include quartz counters, stainless gas appliance package, cabinet upgrade package, and more! Special Features: double vanity, private water closet, garden tub, separate shower, and walk-in closet in the master suite, double vanity in the second bathroom, kitchen island, covered rear patio, recessed lighting in the kitchen and living room, 2-car garage, undermount sinks, luxury vinyl plank flooring in the living room, halls, and all wet areas, ceiling fans in the living room and master bedroom, Tuscan bronze plumbing fixtures, Honeywell Smart Connect WiFi thermostat, smoke and carbon monoxide detectors, post tension slab, automatic garage door with 2 remotes, seasonal landscaping package, architectural 30-year shingles, and more! Energy Efficient Features: Frigidaire stainless appliance package, tankless gas water heater, low E tilt-in windows, radiant barrier roof decking, and more!

  26. 2021-02-12
    listed $235,900 Active
    Show marketing remark (1133 chars)

    The CADET I A in The Cottages at University Villas community offers a 3 bedroom, 2 full and 1 half bathroom, open 2-story design with a flex space. The community has a sidewalk and cottage-style lanterns lining the street. Upgrades include quartz counters, stainless gas appliance package, cabinet upgrade package, and more! Special Features: double vanity, private water closet, garden tub, separate shower, and walk-in closet in the master suite, double vanity in the second bathroom, kitchen island, covered rear patio, recessed lighting in the kitchen and living room, 2-car garage, undermount sinks, luxury vinyl plank flooring in the living room, halls, and all wet areas, ceiling fans in the living room and master bedroom, Tuscan bronze plumbing fixtures, Honeywell Smart Connect WiFi thermostat, smoke and carbon monoxide detectors, post tension slab, automatic garage door with 2 remotes, seasonal landscaping package, architectural 30-year shingles, and more! Energy Efficient Features: Frigidaire stainless appliance package, tankless gas water heater, low E tilt-in windows, radiant barrier roof decking, and more!

  27. 2021-02-12
    listed $236,900
    Show marketing remark (1133 chars)

    The CADET I A in The Cottages at University Villas community offers a 3 bedroom, 2 full and 1 half bathroom, open 2-story design with a flex space. The community has a sidewalk and cottage-style lanterns lining the street. Upgrades include quartz counters, stainless gas appliance package, cabinet upgrade package, and more! Special Features: double vanity, private water closet, garden tub, separate shower, and walk-in closet in the master suite, double vanity in the second bathroom, kitchen island, covered rear patio, recessed lighting in the kitchen and living room, 2-car garage, undermount sinks, luxury vinyl plank flooring in the living room, halls, and all wet areas, ceiling fans in the living room and master bedroom, Tuscan bronze plumbing fixtures, Honeywell Smart Connect WiFi thermostat, smoke and carbon monoxide detectors, post tension slab, automatic garage door with 2 remotes, seasonal landscaping package, architectural 30-year shingles, and more! Energy Efficient Features: Frigidaire stainless appliance package, tankless gas water heater, low E tilt-in windows, radiant barrier roof decking, and more!

ⓘ 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
$31,033
− Mortgage interest
−$16,525
− Property taxes
−$4,425
− Insurance
−$1,475
− Repairs & maintenance
−$2,483
− Management
−$2,483
− HOA
−$660
− Depreciation
−$8,582
Taxable loss
−$5,598
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,344
After-tax cash flow
$736/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 · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained, move-in-ready townhome in The Cottages at University Villas offers a good condition with minimal repairs needed. It's ideal for both resale and rental due to its updated kitchen, spacious layout, and curb appeal.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal and property value
  • Both Replace carpet with hardwood — Improves aesthetics and increases value
  • Both Install smart home devices — Enhances convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior trim — Enhances curb appeal and property value
  • Both Replace carpet with hardwood — Improves aesthetics and increases value
  • Both Install smart home devices — Enhances convenience and marketability

ⓘ 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
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 — Gardere

Score
64/100
State rank
#167
US rank
#14008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gardere, LA
County
East Baton Rouge Parish · 399,686 people
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

+25.1% since first listed
11 events — show timeline
  • 2026-05-15 Relisted AcadianaMLS
  • 2026-05-15 Relisted GBRMLS
  • 2026-05-07 Pending AcadianaMLS
  • 2026-05-07 Pending GBRMLS
  • 2026-04-24 Listed $295,000 GBRMLS
  • 2026-04-24 Listed $295,000 AcadianaMLS
  • 2021-05-28 Sold (MLS) GBRMLS
  • 2021-03-16 Pending GBRMLS
  • 2021-03-09 Price Changed $236,900 GBRMLS
  • 2021-02-12 Listed $236,900 AcadianaMLS
  • 2021-02-12 Listed $235,900 GBRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…