CashFlowRE
Sign in Sign up
8152 Baringer Rd
C+ Composite 64.97
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 +28.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.8/15.0
  • 1% rule +7.2/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$130,000

8152 Baringer Rd · Old Jefferson, LA 70817
2 bd · 1.5 ba · 1,000 sqft · Townhouse public records · 23 Days on market
Built 1984 1,441 sqft lot Est $131k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Prime Location Location in Baton Rouge! Close to everything! Great for first time homebuyers or investors! This adorable 2 bedroom one and a half bath has an open floor plan i know you ll love! Close to shopping, restaurants and Woman's hospital Your at the heart of everything happening in Baton Rouge! St George School system! What are you waiting for schedule a private showing before its to late!!

Key facts

  • Open floor plan
  • 2 parking spots
  • Built 1984

Tags

OPEN FLOOR PLAN

Property features AI

Exterior

  • Parking: 2 parking spaces; Open parking available
  • Home design: Attached townhouse (residential); Unit in a townhouse community; Located in Fox Run Townhouses
  • Construction: Vinyl siding and brick exterior; Slab foundation; Built with shingle roofing
  • Exterior features: Partial wood fencing; Shingle roof

Interior

  • Flooring: Wood; Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 partial bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Fireplace (1); Wood, carpet and laminate flooring

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/1.5-bath townhouse listed at $130k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 4.4% in Old Jefferson — 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 73/100 on livability (#36 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, housing A+, employment 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.
  • Market conditions: Rents rising (+2.0%/yr); 360 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $899 of loan paydown is wiped out by about $4k 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 (-3.0% appreciation + 2.0% rent growth), your $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 2y 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 $128,050 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.22%
Cap rate
10.16%
Cash-on-cash
13.83%
DSCR
1.62
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$131,000
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15819 Maison Orleans Ct 0.69mi 2/2.5 1,136 (+14%) 13mo $125,000 $110 30
15859 Maison Orleans Ct 0.75mi 2/2.5 1,135 (+14%) 18mo $149,000 $131 24

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
3.0%
Equity multiple
1.11×
Total profit
$4,127
Equity at exit
$19,383
10-year hold
IRR
11.6%
Equity multiple
1.88×
Total profit
$31,881
Equity at exit
$11,240

Cash invested: $36,400 (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
360
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,584 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$96 /mo · $1,148/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$419

Break-even live

Break-even rent $1,053
Max offer price $130,000
Occupancy floor 69%

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
$32,500
Closing costs
$3,900
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8154 Jefferson Park Dr Unit 8154 Baton Rouge, LA 3.0 2.0 1200 $1,200 $1.00 43d 1 0.16mi
14810 Jefferson Hwy Baton Rouge, LA 2.0 2.0 1101 $1,979 $1.80 43d 1 0.42mi
8028 Pine Valley Dr Baton Rouge, LA 3.0 2.0 1124 $2,100 $1.87 43d 1 0.47mi
16124 Batavia Ave Baton Rouge, LA 3.0 2.0 1417 $1,700 $1.20 43d 1 0.78mi
9113 Alder Dr Baton Rouge, LA 3.0 2.0 1327 $1,700 $1.28 23d 1 0.81mi
16333 Columns Way Baton Rouge, LA 1.0–3.0 1.0–2.0 1036 $1,712 $1.65 14d 41 0.82mi
15959 Tiger Bend Rd Baton Rouge, LA 1.0–2.0 1.0–1.5 934 $1,265 $1.35 14d 3 1.10mi
14020 Tiger Bend Rd Apt 11 Baton Rouge, LA 2.0 1.5 1176 $1,100 $0.94 23d 1 1.14mi
14020 Tiger Bend Rd Apt 4 Baton Rouge, LA 2.0 1.5 1176 $1,100 $0.94 43d 1 1.17mi

Listing history 28 events

  1. 2026-06-18
    days on market $130,000 Active 23 DOM
  2. 2026-06-17
    days on market $130,000 Active 22 DOM
  3. 2026-06-16
    days on market $130,000 Active 21 DOM
  4. 2026-06-15
    days on market $130,000 Active 20 DOM
  5. 2026-06-14
    days on market $130,000 Active 18 DOM
  6. 2026-06-10
    days on market $130,000 Active 15 DOM
  7. 2026-06-09
    days on market $130,000 Active 14 DOM
  8. 2026-06-08
    days on market $130,000 Active 13 DOM
  9. 2026-06-07
    days on market $130,000 Active 12 DOM
  10. 2026-06-05
    days on market $130,000 Active 9 DOM
  11. 2026-06-03
    days on market $130,000 Active 8 DOM
  12. 2026-06-02
    days on market $130,000 Active 7 DOM
  13. 2026-06-01
    days on market $130,000 Active 6 DOM
  14. 2026-05-31
    days on market $130,000 Active 5 DOM
  15. 2026-05-31
    days on market $130,000 Active 4 DOM
  16. 2026-05-26
    listed $130,000 Active
  17. 2026-03-01
    historical $900
  18. 2026-02-04
    listed $900
  19. 2025-10-30
    historical $900
  20. 2025-09-18
    listed $900
  21. 2025-06-08
    historical $900
  22. 2025-05-01
    listed $900
  23. 2025-05-01
    historical $900
  24. 2025-04-26
    listed $900
  25. 2024-05-05
    historical $900
  26. 2024-05-03
    historical $900
  27. 2024-04-17
    listed $900
  28. 2024-04-17
    listed $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
$1,148 · $96/mo
Projected year-2 tax
$1,148 · $96/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
$19,002
− Mortgage interest
−$7,282
− Property taxes
−$1,148
− Insurance
−$650
− Repairs & maintenance
−$1,520
− Management
−$1,520
− Depreciation
−$3,782
Taxable income
$3,099
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$744
After-tax cash flow
$4,288/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 — Old Jefferson

Score
73/100
State rank
#36
US rank
#5501

Category grades

Amenities F Commute F Cost of living A 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
Old Jefferson, 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

13 events — show timeline
  • 2026-05-26 Listed $130,000 GBRMLS
  • 2026-03-01 Rental Removed $900 TENANTTURNER2
  • 2026-02-04 Listed for Rent $900 TENANTTURNER2
  • 2025-10-30 Rental Removed $900 TENANTTURNER2
  • 2025-09-18 Listed for Rent $900 TENANTTURNER2
  • 2025-06-08 Rental Removed $900 TENANTTURNER2
  • 2025-05-01 Listed for Rent $900 TENANTTURNER2
  • 2025-05-01 Rental Removed $900 RENT.
  • 2025-04-26 Listed for Rent $900 RENT.
  • 2024-05-05 Rental Removed $900 APPFOLIO
  • 2024-05-03 Rental Removed $900 RENT.
  • 2024-04-17 Listed for Rent $900 RENT.
  • 2024-04-17 Listed for Rent $900 APPFOLIO

Property tax history

+3.0%/yr

Latest (2025): $1,148 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…