CashFlowRE
Sign in Sign up
13423 Clear Oak Ave
C- Composite 52.72
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 +16.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

13423 Clear Oak Ave · Central, LA 70818
3 bd · 2.0 ba · 1,702 sqft · SingleFamily public records · 2 Days on market
Built 1978 0.37 ac lot Est $322k · 27% under

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

Listing remarks

Welcome home to this beautiful 3-bedroom, 2-bath residence situated on a large lot in the heart of Central! Conveniently located just minutes from I-12 and I-110, this home offers the perfect combination of peaceful living and easy access to shopping, dining, and commuting routes. Nestled in a quiet, well-established neighborhood and located within the highly sought-after Central School District, this property is a must-see. Inside, you'll find an inviting floor plan featuring both an eat-in kitchen and a formal dining room, providing plenty of space for everyday living and entertaining. The kitchen is equipped with stainless steel appliances, granite countertops, and ample cabinet storage.

Key facts

  • Formal dining room
  • Large lot
  • Eat-in kitchen

Tags

LARGE LOTQUIET NEIGHBORHOODCENTRAL SCHOOL DISTRICTEAT-IN KITCHENFORMAL DINING ROOMSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • HOA & community: Subdivision: Woods Edge

Exterior

  • Parking: Carport (2 spaces); 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential detached single-family home; Single story
  • Construction: Vinyl siding and frame construction; Shingle roof; Slab foundation; Built on 0.37-acre lot
  • Exterior features: Covered patio; Fencing (other)

Interior

  • Kitchen: Range; Oven; Dishwasher; Disposal; Microwave
  • Flooring: Tile; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Wood-burning fireplace; Lighting
  • Laundry & utility: Laundry room with inside washer and electric dryer hookups; Gas water heater

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/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/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 $199k (15.2% below list).
  • Recommended offer: $199k (15.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.3% in Central — 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 (#25 in LA, #4,761 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Central Community School District (suburban): math 50% / reading 54% proficiency, ranked #9 of 98 in LA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 128 active listings in the ZIP; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 30% 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 $7k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

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 $199,267 (15.2% below list)

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
6.89%
Cash-on-cash
2.12%
DSCR
1.09
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$321,678
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7355 Woods Edge Dr 0.08mi 3/2.0 1,591 (-6%) 10mo $249,900 $157 77
7549 Woods Edge Dr 0.05mi 3/2.0 1,850 (+9%) 13mo $295,000 $159 72
13534 New Wood Ave 0.12mi 3/2.0 1,765 (+4%) 22mo $285,000 $161 70
14261 Lovett Rd 0.49mi 3/2.0 1,724 (+1%) 9mo $420,000 $244 67
13235 W Waterside Dr 0.17mi 3/2.0 1,838 (+8%) 23mo $385,000 $209 60
7334 Oak Meadow Dr 0.12mi 3/2.0 1,871 (+10%) 22mo $230,000 $123 60
8242 Knee Tree Dr 0.68mi 3/2.0 1,724 (+1%) 14mo $325,000 $189 55
13224 Magnolia Square Dr 0.26mi 3/2.0 1,940 (+14%) 12mo $412,000 $212 55

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.0%
Equity multiple
0.53×
Total profit
$-30,756
Equity at exit
$35,039
10-year hold
IRR
-4.0%
Equity multiple
0.73×
Total profit
$-17,551
Equity at exit
$20,319

Cash invested: $65,800 (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 70818

Active inventory
128
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,993 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$128 /mo · $1,534/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$116

Break-even live

Break-even rent $1,846
Max offer price $235,000
Occupancy floor 89%

Sensitivity live

Price -10% $249 -5% $183 +0% $116 +5% $50 +10% $-17
Rent -10% $-41 -5% $37 +0% $116 +5% $195 +10% $274
Rate -1.0pp $234 -0.5pp $176 base $116 +0.5pp $55 +1.0pp $-7

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
$58,750
Closing costs
$7,050
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.

Listing history 3 events

  1. 2026-06-18
    days on market $235,000 Active 2 DOM
  2. 2026-06-16
    remarks 699-char remark
  3. 2026-06-16
    listed $235,000 Active 1 DOM

ⓘ 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
$1,534 · $128/mo
Projected year-2 tax
$1,534 · $128/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 (unshaded) · 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 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$23,912
− Mortgage interest
−$13,164
− Property taxes
−$1,534
− Insurance
−$1,175
− Repairs & maintenance
−$1,913
− Management
−$1,913
− Depreciation
−$6,836
Taxable loss
−$2,623
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$629
After-tax cash flow
$2,023/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
Central Community School District
NCES district ID
2200125
Math proficiency
50% ▼ -32.00%
Reading proficiency
54% ▼ -31.00%
Median HH income
$66,584
Composite
46.02/100
National rank
#2528
State rank
#9 of 98 in LA

Livability — Central

Score
74/100
State rank
#25
US rank
#4761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Central, LA
County
East Baton Rouge Parish · 399,686 people
City population
10,403
Metro
Baton Rouge, LA
Population (ZIP)
9,370
Household income
$78,432
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
408.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Black 21% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 8% Italian 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3% 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
▼ -132.34%
Current HPI
169.9642
Rent YoY
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

2 events — show timeline
  • 2026-06-16 Listed $235,000 GBRMLS
  • 1979-05-16 Sold (Public Records) Public Records

Property tax history

+10.0%/yr

Latest (2025): $1,534 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…