CashFlowRE
Sign in Sign up
145 Broadmoor Ave
C+ Composite 61.3
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 +22.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$190,000

145 Broadmoor Ave · Baton Rouge, LA 70815
4 bd · 2.0 ba · 1,988 sqft · SingleFamily public records · 173 Days on market
Built 1956 0.41 ac lot $96/sqft · 22% below area Est $231k · 18% under ↓ 14% since listing

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

Listing remarks MLS

Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. **New Roof!! Home has Never Flooded!**

Key facts

  • Solid construction
  • Built-in cabinetry
  • Mid-century home

Tags

MID-CENTURY HOMEBROADMOOR NEIGHBORHOODCUSTOM PINE CABINETSBUILT-IN CABINETRYNEW ROOFSOLID CONSTRUCTION

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 $190k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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: 165 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($59k/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 $1k of loan paydown is wiped out by about $6k 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 173 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1956 — 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 $167,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 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 1956 — 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
1.05%
Cap rate
8.31%
Cash-on-cash
7.20%
DSCR
1.32
GRM
7.9

CMA / ARV

ARV (median comp)
$230,709
List price
$190,000
Delta
-17.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9141 Woodbine St 0.25mi 3/2.0 (-1) 2,075 (+4%) 4mo $239,000 $115 73
9122 Meadowood St 0.16mi 3/1.5 (-1) 1,816 (-9%) 2mo $225,000 $124 70
9325 Woodbine St 0.37mi 3/2.0 (-1) 2,031 (+2%) 10mo $255,000 $126 66
741 Louise James Dr 0.59mi 3/2.5 (-1) 1,942 (-2%) 2mo $525,000 $270 60
710 Broadmoor Ave 0.35mi 3/2.0 (-1) 1,758 (-12%) 0mo $219,000 $125 59
9434 W Van Pl 0.71mi 3/2.0 (-1) 1,908 (-4%) 7mo $239,000 $125 49
759 Louise James Dr 0.61mi 3/2.5 (-1) 2,150 (+8%) 4mo $515,000 $240 48
633 Cora Dr 0.66mi 3/2.0 (-1) 1,917 (-4%) 13mo $244,000 $127 48
9532 E Damuth Dr 0.71mi 3/3.0 (-1) 2,088 (+5%) 11mo $205,000 $98 40
535 Thornwood Dr 0.73mi 4/2.0 2,285 (+15%) 8mo $130,000 $57 35
9435 Goodwood Blvd 0.73mi 3/2.0 (-1) 1,713 (-14%) 4mo $235,000 $137 34
365 Fernwood Dr 0.70mi 3/2.0 (-1) 1,712 (-14%) 12mo $195,000 $114 29

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
-5.3%
Equity multiple
0.80×
Total profit
$-10,476
Equity at exit
$28,330
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$17,023
Equity at exit
$16,428

Cash invested: $53,200 (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 70815

Active inventory
165
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,996 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$183 /mo · $2,190/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$319

Break-even live

Break-even rent $1,592
Max offer price $190,000
Occupancy floor 79%

Sensitivity live

Price -10% $427 -5% $373 +0% $319 +5% $265 +10% $211
Rent -10% $161 -5% $240 +0% $319 +5% $398 +10% $477
Rate -1.0pp $415 -0.5pp $367 base $319 +0.5pp $270 +1.0pp $220

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
$47,500
Closing costs
$5,700
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9152 Woodbine St Baton Rouge, LA 4.0 2.0 2322 $2,200 $0.95 44d 1 0.25mi
9922 N Parkview Dr Baton Rouge, LA 3.0 2.0 1847 $2,500 $1.35 44d 1 0.84mi
600 Wooddale Blvd Baton Rouge, LA 1.0–3.0 1.0–3.5 1225 $1,537 $1.25 15d 16 0.87mi
9540 Lindale Ave Unit A Baton Rouge, LA 3.0 2.5 1655 $1,900 $1.15 24d 1 0.99mi
814 Lonita St Baton Rouge, LA 3.0 2.0 1678 $1,900 $1.13 24d 1 1.09mi
9855 Red Stick Crossing Ave Baton Rouge, LA 3.0 2.5 1454 $2,100 $1.44 44d 1 1.50mi

Listing history 11 events

  1. 2026-05-11
    status Pending 754-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  2. 2026-05-11
    status Pending 760-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  3. 2026-04-29
    price $190,000 754-char remark
    Show marketing remark (754 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. **New Roof!! Home has Never Flooded!**

  4. 2026-04-28
    price $190,000 760-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  5. 2026-03-13
    price $199,900 754-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  6. 2026-03-13
    price $199,900 760-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  7. 2026-01-05
    price $210,000 754-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  8. 2026-01-05
    price $210,000 760-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  9. 2025-11-19
    listed $220,000 Active 754-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  10. 2025-11-19
    listed $220,000 Active 760-char remark
    Show marketing remark (760 chars)

    Discover the charm of this classic mid-century home nestled on a generous lot in the well-established Broadmoor neighborhood. This 4-bedroom, 2-bath residence offers timeless character throughout, featuring custom pine cabinets in the spacious kitchen and warm pine walls in select rooms that add a cozy, inviting feel. Built-in cabinetry in the bathroom showcases the thoughtful craftsmanship of the era. A new roof provides peace of mind and a great start for your updates. With solid construction and original details preserved, this home is full of potential and ready for you to make it your own. Enjoy the convenience of a central Baton Rouge location with the opportunity to personalize a true Broadmoor gem. * * New Roof!! Home has Never Flooded! * *

  11. 1985-03-22
    soldstatus

ⓘ 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
$2,190 · $183/mo
Projected year-2 tax
$2,190 · $183/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 4/10 Moderate FEMA zone X (unshaded) · 22% 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$23,955
− Mortgage interest
−$10,643
− Property taxes
−$2,190
− Insurance
−$950
− Repairs & maintenance
−$1,916
− Management
−$1,916
− Depreciation
−$5,527
Taxable income
$812
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$195
After-tax cash flow
$3,633/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)
31,024
Household income
$59,254
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
1461.0

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 0.68)
Race & ethnicity
Black 48% White 25% Hispanic / Latino 16% Asian 6% Two or more races 6%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 5% Estonian 1% Iranian 1%
Foreign-born
18% · Canada, Vietnam, China
Languages at home
76% English-only · Spanish 14% Vietnamese 5% Arabic 2%

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
▼ -145.28%
Current HPI
181.3654
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

-13.6% since first listed
11 events — show timeline
  • 2026-05-11 Pending AcadianaMLS
  • 2026-05-11 Pending GBRMLS
  • 2026-04-29 Price Changed $190,000 AcadianaMLS
  • 2026-04-28 Price Changed $190,000 GBRMLS
  • 2026-03-13 Price Changed $199,900 AcadianaMLS
  • 2026-03-13 Price Changed $199,900 GBRMLS
  • 2026-01-05 Price Changed $210,000 AcadianaMLS
  • 2026-01-05 Price Changed $210,000 GBRMLS
  • 2025-11-19 Listed $220,000 GBRMLS
  • 2025-11-19 Listed $220,000 AcadianaMLS
  • 1985-03-22 Sold (Public Records) Public Records

Property tax history

+15.7%/yr

Latest (2025): $2,190 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…