CashFlowRE
Sign in Sign up
17448 Ashton Ave
C Composite 57.08
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 +20.6/30.0
  • ARV discount +11.9/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.8/10.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

17448 Ashton Ave · Central, LA 70739
3 bd · 1.0 ba · 988 sqft · SingleFamily public records · 229 Days on market
Built 1984 0.25 ac lot $182/sqft · 9% below area Est $199k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

Key facts

  • Fenced back yard
  • Large back patio
  • Added carport

Tags

NEW PAINTNEW APPLIANCESNEW BATHROOM FIXTURESADDED CARPORTFENCED BACK YARDLARGE BACK PATIO

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/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/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 $176k (2.4% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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: 110 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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 229 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 22y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $126k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 229 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.98%
Cap rate
7.89%
Cash-on-cash
5.71%
DSCR
1.25
GRM
8.5

CMA / ARV

ARV (median comp)
$199,487
List price
$180,000
Delta
-9.77%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17524 Sally Ave 0.06mi 3/1.0 1,002 (+1%) 2mo $185,000 $185 93
17546 Hedges Dr 0.13mi 3/1.0 1,042 (+6%) 11mo $175,000 $168 76
11026 Ronson Dr 0.12mi 3/1.0 1,060 (+7%) 9mo $199,000 $188 75
17536 Hedges Dr 0.12mi 3/1.0 1,070 (+8%) 16mo $165,000 $154 68
11237 Logan Dr 0.28mi 3/1.0 1,057 (+7%) 16mo $180,000 $170 62
11146 Shandon Dr 0.18mi 3/1.0 1,080 (+9%) 20mo $99,900 $93 59
11173 Village Green Dr 0.19mi 3/1.5 1,098 (+11%) 14mo $189,000 $172 59
17311 Lawnside Ave 0.28mi 3/1.0 1,116 (+13%) 15mo $170,000 $152 53
11329 Norway Pine Dr 0.50mi 3/1.0 1,052 (+6%) 17mo $165,000 $157 52

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
-7.5%
Equity multiple
0.72×
Total profit
$-13,916
Equity at exit
$26,839
10-year hold
IRR
2.1%
Equity multiple
1.15×
Total profit
$7,431
Equity at exit
$15,563

Cash invested: $50,400 (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 70739

Active inventory
110
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,756 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$129 /mo · $1,543/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$240

Break-even live

Break-even rent $1,453
Max offer price $180,000
Occupancy floor 81%

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
$45,000
Closing costs
$5,400
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 33 events

  1. 2026-06-07
    days on market $180,000 Active 229 DOM
  2. 2026-06-05
    days on market $180,000 Active 226 DOM
  3. 2026-06-03
    days on market $180,000 Active 225 DOM
  4. 2026-06-02
    days on market $180,000 Active 224 DOM
  5. 2026-06-01
    days on market $180,000 Active 223 DOM
  6. 2026-05-31
    days on market $180,000 Active 222 DOM
  7. 2026-05-31
    days on market $180,000 Active 221 DOM
  8. 2026-04-29
    price $180,000 334-char remark
    Show marketing remark (334 chars)

    Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

  9. 2026-04-28
    price $180,000 334-char remark
    Show marketing remark (334 chars)

    Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

  10. 2026-03-18
    price $185,000 334-char remark
    Show marketing remark (334 chars)

    Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

  11. 2026-03-18
    price $185,000 334-char remark
    Show marketing remark (334 chars)

    Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

  12. 2025-10-21
    listed $195,000 Active 334-char remark
    Show marketing remark (334 chars)

    Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

  13. 2025-10-21
    listed $195,000 Active 334-char remark
    Show marketing remark (334 chars)

    Come make this precious cottage your home. Home updated in 2014, with new paint, appliances, bathroom fixtures. Current owner added the carport and fenced the back yard. Great home for first time home owner or single owner. Lovely, large back patio that is covered for your home backyard gatherings. Put this home on your list to see.

  14. 2019-04-11
    soldstatus $126,000
  15. 2019-04-10
    soldstatus Sold
  16. 2019-03-04
    status Pending
  17. 2019-02-27
    price $126,000
  18. 2018-12-27
    listed $130,000 Active
  19. 2018-12-27
    listed $126,000
  20. 2015-03-03
    soldstatus
  21. 2015-01-16
    listed $115,000
  22. 2015-01-16
    listed $115,000
  23. 2014-10-17
    listed $145,000
  24. 2014-10-17
    listed $145,000
  25. 2014-05-05
    soldstatus $67,595
  26. 2014-05-01
    soldstatus
  27. 2014-01-30
    listed $74,900
  28. 2014-01-30
    listed $74,900
  29. 2014-01-09
    soldstatus $95,830
  30. 2007-05-11
    soldstatus $107,000
  31. 2004-04-30
    soldstatus
  32. 2004-01-28
    listed $85,000
  33. 2004-01-28
    listed $85,000

ⓘ 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
$1,543 · $129/mo
Projected year-2 tax
$1,543 · $129/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 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 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
$21,075
− Mortgage interest
−$10,083
− Property taxes
−$1,543
− Insurance
−$900
− Repairs & maintenance
−$1,686
− Management
−$1,686
− Depreciation
−$5,236
Taxable loss
−$58
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$14
After-tax cash flow
$2,894/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
City population
10,403
Population (ZIP)
13,714

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 (79%)
Race & ethnicity
White 79% Two or more races 10% Black 9% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 12% Italian 4% Serbian 1%
Foreign-born
2% · Canada, Guatemala, Vietnam
Languages at home
97% English-only · Spanish 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
▼ -100.93%
Current HPI
183.5126
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+111.8% since first listed
26 events — show timeline
  • 2026-04-29 Price Changed $180,000 AcadianaMLS
  • 2026-04-28 Price Changed $180,000 GBRMLS
  • 2026-03-18 Price Changed $185,000 AcadianaMLS
  • 2026-03-18 Price Changed $185,000 GBRMLS
  • 2025-10-21 Listed $195,000 GBRMLS
  • 2025-10-21 Listed $195,000 AcadianaMLS
  • 2019-04-11 Sold (Public Records) $126,000 Public Records
  • 2019-04-10 Sold (MLS) GBRMLS
  • 2019-03-04 Pending GBRMLS
  • 2019-02-27 Price Changed $126,000 GBRMLS
  • 2018-12-27 Listed $126,000 AcadianaMLS
  • 2018-12-27 Listed $130,000 GBRMLS
  • 2015-03-03 Sold (MLS) GBRMLS
  • 2015-01-16 Listed $115,000 AcadianaMLS
  • 2015-01-16 Listed $115,000 GBRMLS
  • 2014-10-17 Listed $145,000 AcadianaMLS
  • 2014-10-17 Listed $145,000 GBRMLS
  • 2014-05-05 Sold (Public Records) $67,595 Public Records
  • 2014-05-01 Sold (MLS) GBRMLS
  • 2014-01-30 Listed $74,900 GBRMLS
  • 2014-01-30 Listed $74,900 AcadianaMLS
  • 2014-01-09 Sold (Public Records) $95,830 Public Records
  • 2007-05-11 Sold (Public Records) $107,000 Public Records
  • 2004-04-30 Sold (MLS) GBRMLS
  • 2004-01-28 Listed $85,000 GBRMLS
  • 2004-01-28 Listed $85,000 AcadianaMLS

Property tax history

+12.1%/yr

Latest (2025): $1,543 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…