CashFlowRE
Sign in Sign up
4429 39th St
B- Composite 65.69
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 +23.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.0/10.0
  • Schools +4.7/10.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

4429 39th St · Zachary, LA 70791
5 bd · 2.0 ba · 2,194 sqft · Land · 11 Days on market
Built 1951 0.44 ac lot $103/sqft · 19% below area Est $279k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

Key facts

  • Wood floors
  • Cozy brick fireplace
  • Natural light

Tags

WELCOMING FRONT PORCHCOZY BRICK FIREPLACEBUILT IN BOOK CASENATURAL LIGHTWOOD FLOORSLARGE UTILITY ROOM

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water service; Public sewer
  • Home design: Single-family detached residence; Single-story
  • Construction: Wood siding construction
  • Exterior features: Lot roughly 0.44 acres with irregular dimensions (85 x 46 x 147 x 42 x 85 x 146); Public water; Public sewer; Subdivision: West End Addition

Interior

  • Flooring: Tile; Wood; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Fireplace (1); Tile, wood, and vinyl flooring; Central heating and central air conditioning

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 5-bed/2.0-bath land listed at $225k.

Deal economics

  • At list price, monthly cash flow is $402 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $225k).
  • Cap rate 8.4% vs local median 4.5% in Zachary — 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 69/100 on livability (#64 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, housing A+; Watch: crime C-, amenities F, commute F.
  • Zachary Community School District (suburban): math 46% / reading 60% proficiency, ranked #8 of 98 in LA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.2%/yr); 584 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 38% 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 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts 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.
  • Current owner paid $150k; list at $225k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — 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 $224,900

Questions for the listing agent

  1. Built in 1951 — 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
1.10%
Cap rate
8.44%
Cash-on-cash
7.67%
DSCR
1.34
GRM
7.6

CMA / ARV

ARV (median comp)
$278,855
List price
$224,900
Delta
-19.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.18% rent growth · sell at horizon

5-year hold
IRR
-3.3%
Equity multiple
0.88×
Total profit
$-7,808
Equity at exit
$33,533
10-year hold
IRR
7.7%
Equity multiple
1.62×
Total profit
$38,851
Equity at exit
$19,445

Cash invested: $62,972 (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 70791

Home prices YoY
-21.6%
Rents YoY
4.2%
Active inventory
584
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,477 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax est. 1.5%
$281 /mo · $3,374/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$520
Net cashflow
$402

Break-even live

Break-even rent $1,967
Max offer price $224,900
Occupancy floor 79%

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
$56,225
Closing costs
$6,747
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5388 Greenridge Ln Zachary, LA 4.0 2.0 2005 $2,150 $1.07 14d 1 1.12mi
5400 Greenridge Ln Zachary, LA 4.0 2.0 2005 $2,349 $1.17 14d 1 1.15mi

Listing history 9 events

  1. 2026-05-13
    status Active 1097-char remark
    Show marketing remark (1097 chars)

    Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

  2. 2026-05-13
    status Active 1097-char remark
    Show marketing remark (1097 chars)

    Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

  3. 2026-05-08
    historical $2,175
  4. 2026-05-06
    status Pending 1097-char remark
    Show marketing remark (1097 chars)

    Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

  5. 2026-05-06
    status Pending 1097-char remark
    Show marketing remark (1097 chars)

    Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

  6. 2026-05-04
    listed $224,900 Active 1097-char remark
    Show marketing remark (1097 chars)

    Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

  7. 2026-05-04
    listed $224,900 Active 1097-char remark
    Show marketing remark (1097 chars)

    Located in the heart of Zachary, this charming home sits on a spacious lot with inviting curb appeal and plenty of opportunity to make it your own while still having a home filled with timeless character. A welcoming front porch and freshly repainted exterior create a great first impression. Inside, the layout offers an easy flow between the main living spaces. The kitchen provides ample space and is ready for your personal touch, while the formal dining area connects seamlessly to the living room which offers a cozy brick fireplace, built in book case, natural light, and wood floors giving the space a bright yet comfortable feel. All bedrooms are well-sized, and the bathrooms include updated fixtures. A large utility room adds additional storage and everyday functionality. Outside, the large side yard offers a great space to enjoy outdoor activities, and the separate workshop provides flexibility for hobbies, storage, or projects. With a central location to everything in Zachary, character throughout, and incredible potential, this home is a great opportunity to make it your own.

  8. 2026-04-29
    listed $2,175
  9. 2026-04-06
    soldstatus $149,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 2 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
$29,720
− Mortgage interest
−$12,598
− Property taxes
−$3,374
− Insurance
−$1,124
− Repairs & maintenance
−$2,378
− Management
−$2,378
− Depreciation
−$6,543
Taxable income
$1,326
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$318
After-tax cash flow
$4,509/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
Zachary Community School District
NCES district ID
2200039
Math proficiency
46% ▼ -38.00%
Reading proficiency
60% ▼ -28.00%
Median HH income
$68,531
Composite
46.99/100
National rank
#2349
State rank
#8 of 98 in LA

Livability — Zachary

Score
69/100
State rank
#64
US rank
#8274

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Zachary, LA
County
East Baton Rouge Parish · 399,686 people
City population
30,385
Metro
Baton Rouge, LA
Population (ZIP)
30,385
Household income
$78,263
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
718.0

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 0.55)
Race & ethnicity
White 53% Black 41% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 6% Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% 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
▼ -47.01%
Current HPI
170.2143
Rent YoY
▲ 4.18%
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

-98.5% since first listed
11 events — show timeline
  • 2026-05-22 Pending AcadianaMLS
  • 2026-05-22 Pending GBRMLS
  • 2026-05-13 Relisted AcadianaMLS
  • 2026-05-13 Relisted GBRMLS
  • 2026-05-08 Rental Removed $2,175 TENANTTURNER2
  • 2026-05-06 Pending AcadianaMLS
  • 2026-05-06 Pending GBRMLS
  • 2026-05-04 Listed $224,900 GBRMLS
  • 2026-05-04 Listed $224,900 AcadianaMLS
  • 2026-04-29 Listed for Rent $2,175 TENANTTURNER2
  • 2026-04-06 Sold (Public Records) $149,900 Public Records

Property tax history

+13.8%/yr

Latest (2025): $61 · -2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…