CashFlowRE
Sign in Sign up
1717 Sora St
B- Composite 65.68
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • ARV discount +0.0/15.0

$39,900

1717 Sora St · Baton Rouge, LA 70807
2 bd · 1.0 ba · 732 sqft · SingleFamily · 196 Days on market
Built 1946 4,791 sqft lot $55/sqft · 42% above area Est $28k · 42% over ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

Key facts

  • Off street parking
  • Laundry hook ups
  • 4,791 sq ft lot

Tags

LAUNDRY HOOK UPSARCHITECTURAL SHINGLE ROOFOFF STREET PARKING

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/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $607 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $35k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.6% 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.
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $1,077/mo this rent would consume 47% of the median local household income ($28k/yr) (locally 1092% 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 (-0.9%/yr); year-one equity from $276 of loan paydown is wiped out by about $347 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.
  • At projected returns (-0.9% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y ago; this cycle's ask has dropped $20k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $35,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 196 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.70%
Cap rate
24.56%
Cash-on-cash
65.23%
DSCR
3.90
GRM
3.1

CMA / ARV

ARV (median comp)
$28,011
List price
$39,900
Delta
42.45%
Verdict
OVERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8205 Elm Grove Garden Dr 0.38mi 2/1.0 640 (-13%) 17mo $115,000 $180 48
9532 Gassie St 0.58mi 2/1.0 624 (-15%) 23mo $16,000 $26 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.87% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
66.3%
Equity multiple
4.21×
Total profit
$35,902
Equity at exit
$9,878
10-year hold
IRR
69.0%
Equity multiple
8.57×
Total profit
$84,543
Equity at exit
$10,585

Cash invested: $11,172 (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 70807

Home prices YoY
-1.1%
Active inventory
101
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,077 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$18 /mo · $216/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$607

Break-even live

Break-even rent $309
Max offer price $39,900
Occupancy floor 39%

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
$9,975
Closing costs
$1,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
947 Grebe St Unit 4 Baton Rouge, LA 2.0 1.0 650 $1,050 $1.62 19d 1 0.59mi

Listing history 31 events

  1. 2026-06-09
    days on market $39,900 Active 196 DOM
  2. 2026-06-08
    days on market $39,900 Active 195 DOM
  3. 2026-06-07
    days on market $39,900 Active 194 DOM
  4. 2026-06-05
    days on market $39,900 Active 191 DOM
  5. 2026-06-03
    days on market $39,900 Active 190 DOM
  6. 2026-06-02
    days on market $39,900 Active 189 DOM
  7. 2026-06-01
    days on market $39,900 Active 188 DOM
  8. 2026-05-31
    days on market $39,900 Active 187 DOM
  9. 2026-05-31
    days on market $39,900 Active 186 DOM
  10. 2026-01-28
    price $39,900 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  11. 2026-01-28
    price $39,900 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  12. 2026-01-15
    price $45,000 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  13. 2026-01-15
    price $45,000 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  14. 2025-12-17
    price $49,900 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  15. 2025-12-17
    price $49,900 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  16. 2025-12-08
    price $54,900 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  17. 2025-12-08
    price $54,900 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  18. 2025-11-25
    listed $59,900 Active 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  19. 2025-11-25
    listed $59,900 Active 416-char remark
    Show marketing remark (416 chars)

    Just off of Scenic Hwy near Southern University, this house is sitting on a quiet street waiting for a new owner. It was renovated a couple of years ago and easily rented for $995/month since. Whether you are looking for a home of your own or a new investment property, this is a good option. The all electric house has laundry hook ups, an architectural shingle roof, inside laundry hookups, and off street parking.

  20. 2024-03-24
    historical $995
  21. 2024-03-13
    price $995
  22. 2024-01-18
    listed $1,100
  23. 2023-08-31
    historical
  24. 2023-03-23
    listed $55,000 Active
  25. 2023-03-23
    listed $55,000
  26. 2022-07-01
    soldstatus $136,000
  27. 2018-07-13
    soldstatus Sold
  28. 2018-07-06
    status Pending
  29. 2018-05-31
    price $24,900
  30. 2018-04-26
    listed $45,000 Active
  31. 2018-04-26
    listed $24,900

ⓘ 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
$216 · $18/mo
Projected year-2 tax
$219 · $18/mo
Expected delta
+$4/yr ($0/mo · 1.8%)

ⓘ 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 1/10 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 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
$12,928
− Mortgage interest
−$2,235
− Property taxes
−$216
− Insurance
−$200
− Repairs & maintenance
−$1,034
− Management
−$1,034
− Depreciation
−$1,161
Taxable income
$7,049
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,692
After-tax cash flow
$5,596/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)
15,300
Household income
$27,534
Rent vs Own
56.8% rent · 43.2% own
Severe rent burden
1092.0

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 Black (91%)
Race & ethnicity
Black 91% Two or more races 6% White 3%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada

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
▼ -0.87%
Current HPI
78.3629
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

-11.3% since first listed
22 events — show timeline
  • 2026-01-28 Price Changed $39,900 AcadianaMLS
  • 2026-01-28 Price Changed $39,900 GBRMLS
  • 2026-01-15 Price Changed $45,000 AcadianaMLS
  • 2026-01-15 Price Changed $45,000 GBRMLS
  • 2025-12-17 Price Changed $49,900 AcadianaMLS
  • 2025-12-17 Price Changed $49,900 GBRMLS
  • 2025-12-08 Price Changed $54,900 AcadianaMLS
  • 2025-12-08 Price Changed $54,900 GBRMLS
  • 2025-11-25 Listed $59,900 GBRMLS
  • 2025-11-25 Listed $59,900 AcadianaMLS
  • 2024-03-24 Rental Removed $995 APPFOLIO
  • 2024-03-13 Price Changed $995 APPFOLIO
  • 2024-01-18 Listed for Rent $1,100 APPFOLIO
  • 2023-08-31 Delisted GBRMLS
  • 2023-03-23 Listed $55,000 AcadianaMLS
  • 2023-03-23 Listed $55,000 GBRMLS
  • 2022-07-01 Sold (Public Records) $136,000 Public Records
  • 2018-07-13 Sold (MLS) GBRMLS
  • 2018-07-06 Pending GBRMLS
  • 2018-05-31 Price Changed $24,900 GBRMLS
  • 2018-04-26 Listed $24,900 AcadianaMLS
  • 2018-04-26 Listed $45,000 GBRMLS

Property tax history

+3.0%/yr

Latest (2025): $216 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…