CashFlowRE
Sign in Sign up
16382 Hooper Rd Unit A-1
B Composite 71.48
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
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$109,000

16382 Hooper Rd Unit A-1 · Central, LA 70739
2 bd · 1.5 ba · 995 sqft · SingleFamily · 154 Days on market
Built 1983 Good condition $110/sqft · 98% above area $55/mo HOA · 3% of rent

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

Listing remarks MLS

Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. **For investors:** This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

Key facts

  • Recent updates
  • Corner unit townhome
  • $55 HOA

Tags

CORNER UNIT TOWNHOMEFUNCTIONAL TWO STORY LAYOUTRECENT UPDATESSTRONG RENTAL POTENTIALDESIRABLE SCHOOL DISTRICTFULLY COVERED CARPORT

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 single-family listed at $109k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Recommended offer: $96k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% 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 $754 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 9y ago; this cycle's ask has dropped $8k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $95,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
1.44%
Cap rate
11.07%
Cash-on-cash
17.06%
DSCR
1.76
GRM
5.8

CMA / ARV

ARV (median comp)
$55,089
List price
$109,000
Delta
97.86%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
8.4%
Equity multiple
1.33×
Total profit
$10,033
Equity at exit
$16,252
10-year hold
IRR
17.6%
Equity multiple
2.46×
Total profit
$44,559
Equity at exit
$9,424

Cash invested: $30,520 (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
5.8×

Monthly cashflow live

Estimated rent
$1,572 medium interval (Pro) →
Mortgage (P&I)
$572
Tax est. 1.5%
$136 /mo · $1,635/yr
Insurance
$45
HOA
$55
Vacancy / Maint / Mgmt
$330
Net cashflow
$434

Break-even live

Break-even rent $1,023
Max offer price $109,000
Occupancy floor 67%

Sensitivity live

Price -10% $509 -5% $472 +0% $434 +5% $396 +10% $359
Rent -10% $310 -5% $372 +0% $434 +5% $496 +10% $558
Rate -1.0pp $489 -0.5pp $462 base $434 +0.5pp $406 +1.0pp $377

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
$27,250
Closing costs
$3,270
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.

HOA detail

Monthly dues
$55 · $660/yr

Listing history 40 events

  1. 2026-06-05
    statusdays on market $109,000 Pending 154 DOM
  2. 2026-06-03
    days on market $109,000 Active 153 DOM
  3. 2026-06-02
    days on market $109,000 Active 152 DOM
  4. 2026-06-01
    days on market $109,000 Active 151 DOM
  5. 2026-05-31
    days on market $109,000 Active 150 DOM
  6. 2026-05-31
    days on market $109,000 Active 149 DOM
  7. 2026-04-26
    price $109,000 631-char remark
    Show marketing remark (638 chars)

    Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. * * For investors: * * This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

  8. 2026-04-26
    price $109,000 638-char remark
    Show marketing remark (638 chars)

    Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. * * For investors: * * This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

  9. 2026-03-16
    price $114,900 638-char remark
    Show marketing remark (631 chars)

    Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. **For investors:** This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

  10. 2026-03-16
    price $114,900 631-char remark
    Show marketing remark (631 chars)

    Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. **For investors:** This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

  11. 2025-12-29
    listed $117,500 Active 631-char remark
    Show marketing remark (638 chars)

    Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. * * For investors: * * This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

  12. 2025-12-29
    listed $117,500 Active 638-char remark
    Show marketing remark (638 chars)

    Excellent investment opportunity in Central Community School District. This 2-bedroom, 1.5-bath corner unit townhome offers a functional two-story layout with living area, kitchen, and half bath downstairs, and two spacious bedrooms with a full bath upstairs. Covered parking for two vehicles. Recent updates include NEW range/oven, microwave, and ceiling fans. Refrigerator and washer/dryer remain. Property did not flood in 2016. Strong rental potential in a desirable school district. fully covered 2 car carport. * * For investors: * * This property rents for $950-$1,100/month in the current market. Buy it, rent it, build wealth.

  13. 2025-09-16
    status Active
  14. 2025-08-27
    status Pending
  15. 2025-07-30
    price $109,000
  16. 2025-07-30
    price $109,000
  17. 2025-06-11
    status Active
  18. 2025-06-05
    status Pending
  19. 2025-06-01
    listed $115,000 Active
  20. 2025-06-01
    listed $115,000 Active
  21. 2025-06-01
    listed $109,000 Active
  22. 2025-03-15
    price $117,500
  23. 2025-03-15
    price $117,500
  24. 2024-12-17
    price $119,500
  25. 2024-12-15
    price $119,500
  26. 2024-12-11
    listed $125,000 Active
  27. 2024-12-11
    historical
  28. 2024-08-23
    price $125,000
  29. 2024-08-21
    price $134,500
  30. 2024-08-21
    status Active
  31. 2024-08-20
    historical
  32. 2024-07-29
    status Pending
  33. 2024-06-16
    status Active
  34. 2024-05-21
    status Pending
  35. 2024-05-01
    listed $139,500 Active
  36. 2024-05-01
    listed $125,000 Active
  37. 2017-10-27
    soldstatus Sold
  38. 2017-10-14
    status Pending
  39. 2017-10-13
    listed $75,000 Active
  40. 2017-10-13
    listed $75,000

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$18,869
− Mortgage interest
−$6,106
− Property taxes
−$1,635
− Insurance
−$545
− Repairs & maintenance
−$1,510
− Management
−$1,510
− HOA
−$660
− Depreciation
−$3,171
Taxable income
$3,733
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$896
After-tax cash flow
$4,311/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This two-story townhome in a desirable school district offers a good investment opportunity with recent updates and a well-maintained exterior. Minor cosmetic improvements can further enhance its resale and rental value.

Repairs flagged

  • Minor Kitchen cabinets — Cabinets appear dated and could benefit from a fresh paint job or new hardware.
  • Minor Bathroom vanity — Vanity could be updated with a new sink or faucet for a more modern look.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value of the home.
  • Both Replace kitchen cabinets — New cabinets can enhance the kitchen's functionality and aesthetic appeal.
  • Both Update bathroom vanity — A new vanity can improve the bathroom's functionality and appearance.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Cabinets appear dated and could benefit from a fresh paint job or new hardware. Minor $500–3,000
Bathroom vanity · Vanity could be updated with a new sink or faucet for a more modern look. Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value of the home.
  • Both Replace kitchen cabinets — New cabinets can enhance the kitchen's functionality and aesthetic appeal.
  • Both Update bathroom vanity — A new vanity can improve the bathroom's functionality and appearance.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+45.3% since first listed
34 events — show timeline
  • 2026-04-26 Price Changed $109,000 AcadianaMLS
  • 2026-04-26 Price Changed $109,000 GBRMLS
  • 2026-03-16 Price Changed $114,900 GBRMLS
  • 2026-03-16 Price Changed $114,900 AcadianaMLS
  • 2025-12-29 Listed $117,500 GBRMLS
  • 2025-12-29 Listed $117,500 AcadianaMLS
  • 2025-09-16 Relisted GBRMLS
  • 2025-08-27 Pending GBRMLS
  • 2025-07-30 Price Changed $109,000 AcadianaMLS
  • 2025-07-30 Price Changed $109,000 GBRMLS
  • 2025-06-11 Relisted GBRMLS
  • 2025-06-05 Pending GBRMLS
  • 2025-06-01 Listed $115,000 GBRMLS
  • 2025-06-01 Listed $109,000 AcadianaMLS
  • 2025-06-01 Listed $115,000 AcadianaMLS
  • 2025-03-15 Price Changed $117,500 AcadianaMLS
  • 2025-03-15 Price Changed $117,500 GBRMLS
  • 2024-12-17 Price Changed $119,500 AcadianaMLS
  • 2024-12-15 Price Changed $119,500 GBRMLS
  • 2024-12-11 Listed $125,000 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-08-23 Price Changed $125,000 GBRMLS
  • 2024-08-21 Price Changed $134,500 GBRMLS
  • 2024-08-21 Relisted GBRMLS
  • 2024-08-20 Delisted GBRMLS
  • 2024-07-29 Pending GBRMLS
  • 2024-06-16 Relisted GBRMLS
  • 2024-05-21 Pending GBRMLS
  • 2024-05-01 Listed $125,000 AcadianaMLS
  • 2024-05-01 Listed $139,500 GBRMLS
  • 2017-10-27 Sold (MLS) GBRMLS
  • 2017-10-14 Pending GBRMLS
  • 2017-10-13 Listed $75,000 GBRMLS
  • 2017-10-13 Listed $75,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…