CashFlowRE
Sign in Sign up
1825 S Brightside View Dr Unit B
C- Composite 52.47
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 +17.3/30.0
  • ARV discount +10.8/15.0
  • 1% rule +7.2/10.0
  • DSCR +5.4/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$120,000

1825 S Brightside View Dr Unit B · Baton Rouge, LA 70820
2 bd · 2.0 ba · 1,267 sqft · SingleFamily public records · 43 Days on market
Built 1984 871 sqft lot $95/sqft · 9% below area Est $129k · 7% under $284/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Convenient to LSU's campus and the bus route, this charming 2 bedroom, 2.5 bath townhome offers the perfect blend of convenience, comfort, and lifestyle. Perfectly positioned right next to the gated community pool, you'll enjoy easy access to a refreshing swim or a relaxing afternoon just steps from your door. Inside, the home features a thoughtfully designed layout with two spacious bedrooms, each with its own private en-suite bathroom, perfect for roommates, guests, or added privacy. You will love the beautifully stained concrete floors, and the renovated kitchen with butcher block counter, large modern sink, stainless steel appliances and sleek hood. One of the standout features of this property is its vegetable garden, a rare find that lets you enjoy homegrown herbs, or fresh produce. Whether you're a student, professional, or investor, this townhome offers an unbeatable location near LSU, with low-maintenance living. Never flooded and does not require flood insurance. Don't miss this opportunity to own a slice of comfort in a highly desirable area!

Key facts

  • Gated community pool
  • Renovated kitchen
  • Vegetable garden

Tags

GATED COMMUNITY POOLVEGETABLE GARDENRENOVATED KITCHENBUTCHER BLOCK COUNTERSTAINLESS STEEL APPLIANCESSTAINED CONCRETE FLOORS

Property features AI

Finance

  • HOA & community: Homeowners association with management and pool; Annual association fee of $3,408 (about $284/month); Association fee includes grounds maintenance and pest control

Exterior

  • Parking: Attached garage; Off-street parking; Open parking (1 total parking space)
  • Utilities: Public water; Public sewer; Cable connected
  • Home design: Attached townhouse; Residential property
  • Construction: Wood siding and brick frame construction; Shingle roof; Slab foundation; Built as attached unit
  • Exterior features: Exterior lighting; Pool (community)

Interior

  • Kitchen: Range; Oven; Electric cooktop; Dishwasher; Microwave; Refrigerator; Range hood; Stainless steel appliances
  • Flooring: Tile; Carpet; Ceramic tile; Concrete
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Breakfast bar; Fireplace (1)
  • Laundry & utility: Inside laundry with washer hookup

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/2.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% 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: Rents rising (+2.8%/yr); 315 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($47k/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 $830 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.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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.
  • Current owner paid $93k; 29% 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.22%
Cap rate
7.16%
Cash-on-cash
3.10%
DSCR
1.14
GRM
6.8

CMA / ARV

ARV (median comp)
$129,449
List price
$120,000
Delta
-7.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2405 Brightside Dr Apt 64 0.42mi 2/2.5 1,300 (+3%) 0mo $168,000 $129 74
2450 Brightside Dr 0.40mi 2/2.0 1,310 (+3%) 15mo $139,900 $107 64
1557 Sharlo Ave 0.35mi 2/2.0 1,328 (+5%) 15mo $134,900 $102 63
2114 Mt Hope Aly 0.18mi 2/2.5 1,374 (+8%) 15mo $172,000 $125 63
1361 Harwich Dr 0.54mi 3/2.0 (+1) 1,272 (+0%) 9mo $210,000 $165 62
2142 Brightside Dr 0.28mi 2/2.0 1,379 (+9%) 15mo $139,900 $101 60
1550 Sharlo Ave 0.43mi 2/2.0 1,379 (+9%) 7mo $123,500 $90 60
1318 Sharlo Ave 0.40mi 2/2.0 1,363 (+8%) 14mo $156,000 $114 57
1578 Sharlo Ave 0.42mi 2/2.0 1,333 (+5%) 20mo $165,000 $124 55
1517 Sharlo Ave 0.40mi 2/2.0 1,444 (+14%) 9mo $120,000 $83 51
1512 Sharlo Ave 0.47mi 3/2.0 (+1) 1,355 (+7%) 15mo $149,900 $111 50
1256 Sharlo Ave 0.40mi 3/2.0 (+1) 1,413 (+12%) 22mo $167,900 $119 39

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 · 2.79% rent growth · sell at horizon

5-year hold
IRR
-11.5%
Equity multiple
0.58×
Total profit
$-14,046
Equity at exit
$17,892
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-5,668
Equity at exit
$10,375

Cash invested: $33,600 (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 70820

Home prices YoY
-29.9%
Rents YoY
2.8%
Active inventory
315
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,469 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$110 /mo · $1,320/yr
Insurance
$50
HOA
$284
Vacancy / Maint / Mgmt
$308
Net cashflow
$87

Break-even live

Break-even rent $1,359
Max offer price $120,000
Occupancy floor 89%

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
$30,000
Closing costs
$3,600
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1835 S Brightside View Dr Unit C Baton Rouge, LA 2.0 2.5 1250 $1,375 $1.10 23d 1 0.03mi
1953 S Brightside View Dr Unit B Baton Rouge, LA 2.0 2.5 1218 $1,300 $1.07 14d 1 0.07mi
1983 S Brightside View Dr Baton Rouge, LA 2.0 2.0 1270 $1,100 $0.87 21d 1 0.08mi
1983 S Brightside View Dr Unit C Baton Rouge, LA 2.0 2.5 1124 $1,195 $1.06 43d 1 0.08mi
2021 S Brightside View Dr Unit C Baton Rouge, LA 2.0 2.5 1250 $1,250 $1.00 43d 1 0.11mi
5268 S Brightside View Dr Apt 2 Baton Rouge, LA 3.0 2.5 1348 $1,250 $0.93 43d 1 0.12mi
1741 Brightside Dr Baton Rouge, LA 2.0–3.0 2.0 1436 $1,500 $1.04 14d 3 0.15mi
5124 Brightside View Dr #3 Baton Rouge, LA 2.0 1.5 1000 $875 $0.88 43d 1 0.18mi
5124 Brightside View Dr #4 Baton Rouge, LA 2.0 1.0 1000 $875 $0.88 43d 1 0.18mi
5124 Brightside View Dr #4 Baton Rouge, LA 2.0 1.5 1000 $999 $1.00 23d 1 0.18mi
2173 Plantation Ln Baton Rouge, LA 2.0 2.0 1374 $1,200 $0.87 21d 1 0.21mi
2073 Brightside Dr Baton Rouge, LA 2.0 2.0 1100 $1,200 $1.09 23d 1 0.23mi
1704 Brightside Dr Unit C Baton Rouge, LA 2.0 2.0 1088 $1,175 $1.08 21d 1 0.27mi
2122 Stonehenge Ave Baton Rouge, LA 2.0 1.5 1540 $1,550 $1.01 43d 1 0.27mi
5112 Arlington Ct Baton Rouge, LA 3.0 3.0 1601 $1,850 $1.16 43d 1 0.27mi
5648 Riverstone Dr Unit 94A Baton Rouge, LA 2.0 2.0 1603 $1,250 $0.78 21d 1 0.28mi
2000 Brightside Dr Baton Rouge, LA 1.0–3.0 1.0–2.0 792 $1,252 $1.58 14d 1 0.29mi
1714 Brightside Dr Unit A Baton Rouge, LA 2.0 1.5 1050 $1,025 $0.98 43d 1 0.29mi
1724 Brightside Dr Apt A Baton Rouge, LA 2.0 1.5 1050 $1,025 $0.98 23d 1 0.31mi
1274 Sharlo Ave Unit 1519871P Baton Rouge, LA 3.0 2.0 1786 $3,298 $1.85 14d 1 0.39mi
2452 Brightside Dr Baton Rouge, LA 2.0 2.0 1246 $1,600 $1.28 14d 1 0.42mi
900 Dean Lee Dr Baton Rouge, LA 2.0–3.0 2.0–3.0 1585 $1,550 $0.98 23d 3 0.55mi
900 Dean Lee Dr Baton Rouge, LA 2.0–3.0 2.0–3.0 1585 $1,300 $0.82 43d 3 0.55mi
1345 Harwich Dr Baton Rouge, LA 3.0 2.0 1478 $1,800 $1.22 43d 1 0.57mi
4554 Y A Tittle Ave #2 Baton Rouge, LA 2.0 1.0 900 $825 $0.92 14d 1 0.61mi
5107 Nicholson Dr Unit A30 Baton Rouge, LA 2.0 2.0 1365 $1,350 $0.99 23d 1 0.62mi
5111 Nicholson Dr Unit A44 Baton Rouge, LA 3.0 2.0 1567 $1,650 $1.05 23d 1 0.63mi
4521 Y a Tittle Ave Baton Rouge, LA 3.0 2.0 1300 $1,150 $0.88 14d 1 0.66mi
4445 Alvin Dark Ave Baton Rouge, LA 1.0–3.0 1.0–3.0 869 $1,003 $1.15 14d 14 0.69mi
5157 Etta St Unit 4G Baton Rouge, LA 3.0 2.0 1473 $1,650 $1.12 43d 1 0.76mi
839 E Boyd Dr Unit C Baton Rouge, LA 2.0 1.5 1080 $1,400 $1.30 18d 1 0.90mi
837 E Boyd Dr Unit A Baton Rouge, LA 2.0 1.5 1080 $1,300 $1.20 18d 1 0.91mi
582 Jennifer Jean Dr Baton Rouge, LA 3.0 2.0 1370 $1,500 $1.09 43d 1 1.05mi
4441 Burbank Dr #108 Baton Rouge, LA 3.0 3.0 1500 $1,725 $1.15 23d 1 1.11mi
4441 Burbank Dr Baton Rouge, LA 3.0 2.0–3.0 1544 $1,750 $1.13 43d 2 1.14mi
436 Jennifer Jean Dr Baton Rouge, LA 3.0 2.0 1100 $1,950 $1.77 23d 1 1.15mi
436 Jennifer Jean Dr Baton Rouge, LA 3.0 2.0 1100 $1,950 $1.77 14d 1 1.15mi
5116 Highland Rd Baton Rouge, LA 2.0 1.0–2.0 771 $1,021 $1.32 14d 39 1.26mi
4464 Highland Rd Baton Rouge, LA 2.0 2.0 1219 $1,675 $1.37 43d 1 1.28mi
218 Lake Breeze Dr Baton Rouge, LA 3.0 2.0 1764 $2,450 $1.39 23d 1 1.39mi

HOA detail

Monthly dues
$284 · $3,408/yr
Likely covers
poolsecurity

Listing history 24 events

  1. 2026-06-18
    status $120,000 Pending 43 DOM
  2. 2026-06-17
    days on market $120,000 Active 43 DOM
    Show marketing remark (1069 chars)

    Convenient to LSU's campus and the bus route, this charming 2 bedroom, 2.5 bath townhome offers the perfect blend of convenience, comfort, and lifestyle. Perfectly positioned right next to the gated community pool, you'll enjoy easy access to a refreshing swim or a relaxing afternoon just steps from your door. Inside, the home features a thoughtfully designed layout with two spacious bedrooms, each with its own private en-suite bathroom, perfect for roommates, guests, or added privacy. You will love the beautifully stained concrete floors, and the renovated kitchen with butcher block counter, large modern sink, stainless steel appliances and sleek hood. One of the standout features of this property is its vegetable garden, a rare find that lets you enjoy homegrown herbs, or fresh produce. Whether you're a student, professional, or investor, this townhome offers an unbeatable location near LSU, with low-maintenance living. Never flooded and does not require flood insurance. Don't miss this opportunity to own a slice of comfort in a highly desirable area!

  3. 2026-06-16
    days on market $120,000 Active 42 DOM
  4. 2026-06-15
    days on market $120,000 Active 41 DOM
  5. 2026-06-14
    days on market $120,000 Active 39 DOM
  6. 2026-06-10
    days on market $120,000 Active 36 DOM
  7. 2026-06-09
    days on market $120,000 Active 35 DOM
  8. 2026-06-08
    days on market $120,000 Active 34 DOM
  9. 2026-06-07
    days on market $120,000 Active 33 DOM
  10. 2026-06-05
    days on market $120,000 Active 30 DOM
  11. 2026-06-03
    days on market $120,000 Active 29 DOM
  12. 2026-06-02
    days on market $120,000 Active 28 DOM
  13. 2026-06-01
    days on market $120,000 Active 27 DOM
  14. 2026-05-31
    days on market $120,000 Active 26 DOM
  15. 2026-05-31
    days on market $120,000 Active 25 DOM
  16. 2026-05-05
    listed $120,000 Active 1094-char remark
    Show marketing remark (1069 chars)

    Convenient to LSU's campus and the bus route, this charming 2 bedroom, 2.5 bath townhome offers the perfect blend of convenience, comfort, and lifestyle. Perfectly positioned right next to the gated community pool, you'll enjoy easy access to a refreshing swim or a relaxing afternoon just steps from your door. Inside, the home features a thoughtfully designed layout with two spacious bedrooms, each with its own private en-suite bathroom, perfect for roommates, guests, or added privacy. You will love the beautifully stained concrete floors, and the renovated kitchen with butcher block counter, large modern sink, stainless steel appliances and sleek hood. One of the standout features of this property is its vegetable garden, a rare find that lets you enjoy homegrown herbs, or fresh produce. Whether you're a student, professional, or investor, this townhome offers an unbeatable location near LSU, with low-maintenance living. Never flooded and does not require flood insurance. Don't miss this opportunity to own a slice of comfort in a highly desirable area!

  17. 2026-05-05
    listed $120,000 Active 1069-char remark
    Show marketing remark (1069 chars)

    Convenient to LSU's campus and the bus route, this charming 2 bedroom, 2.5 bath townhome offers the perfect blend of convenience, comfort, and lifestyle. Perfectly positioned right next to the gated community pool, you'll enjoy easy access to a refreshing swim or a relaxing afternoon just steps from your door. Inside, the home features a thoughtfully designed layout with two spacious bedrooms, each with its own private en-suite bathroom, perfect for roommates, guests, or added privacy. You will love the beautifully stained concrete floors, and the renovated kitchen with butcher block counter, large modern sink, stainless steel appliances and sleek hood. One of the standout features of this property is its vegetable garden, a rare find that lets you enjoy homegrown herbs, or fresh produce. Whether you're a student, professional, or investor, this townhome offers an unbeatable location near LSU, with low-maintenance living. Never flooded and does not require flood insurance. Don't miss this opportunity to own a slice of comfort in a highly desirable area!

  18. 2019-10-29
    soldstatus $93,000
  19. 2019-10-25
    soldstatus Sold
    Show marketing remark (694 chars)

    New interior paint and carpet upstairs just installed for the new buyer! This corner unit (one neighbor) is located right next to the neighborhood pool and gets tons of natural light. The living room and dining areas feature stained concrete floors, fireplace and a large picture window. The breakfact area located next to the kitchen and next to the door leading out to a courtyard. On the way upstairs one passes the half bath. The kitchen and half bath have tile floors. Upstairs there are two bedrooms with new carpet, and each are appointed with with their own private bath. Laundry room is upstairs for convenience. Washer, dryer, and refrigerator remain. This townhouse is move in ready!

  20. 2019-07-31
    status Pending
    Show marketing remark (694 chars)

    New interior paint and carpet upstairs just installed for the new buyer! This corner unit (one neighbor) is located right next to the neighborhood pool and gets tons of natural light. The living room and dining areas feature stained concrete floors, fireplace and a large picture window. The breakfact area located next to the kitchen and next to the door leading out to a courtyard. On the way upstairs one passes the half bath. The kitchen and half bath have tile floors. Upstairs there are two bedrooms with new carpet, and each are appointed with with their own private bath. Laundry room is upstairs for convenience. Washer, dryer, and refrigerator remain. This townhouse is move in ready!

  21. 2019-07-23
    price $95,000
    Show marketing remark (694 chars)

    New interior paint and carpet upstairs just installed for the new buyer! This corner unit (one neighbor) is located right next to the neighborhood pool and gets tons of natural light. The living room and dining areas feature stained concrete floors, fireplace and a large picture window. The breakfact area located next to the kitchen and next to the door leading out to a courtyard. On the way upstairs one passes the half bath. The kitchen and half bath have tile floors. Upstairs there are two bedrooms with new carpet, and each are appointed with with their own private bath. Laundry room is upstairs for convenience. Washer, dryer, and refrigerator remain. This townhouse is move in ready!

  22. 2019-04-22
    listed $100,000 Active
    Show marketing remark (694 chars)

    New interior paint and carpet upstairs just installed for the new buyer! This corner unit (one neighbor) is located right next to the neighborhood pool and gets tons of natural light. The living room and dining areas feature stained concrete floors, fireplace and a large picture window. The breakfact area located next to the kitchen and next to the door leading out to a courtyard. On the way upstairs one passes the half bath. The kitchen and half bath have tile floors. Upstairs there are two bedrooms with new carpet, and each are appointed with with their own private bath. Laundry room is upstairs for convenience. Washer, dryer, and refrigerator remain. This townhouse is move in ready!

  23. 2019-04-22
    listed $95,000
    Show marketing remark (694 chars)

    New interior paint and carpet upstairs just installed for the new buyer! This corner unit (one neighbor) is located right next to the neighborhood pool and gets tons of natural light. The living room and dining areas feature stained concrete floors, fireplace and a large picture window. The breakfact area located next to the kitchen and next to the door leading out to a courtyard. On the way upstairs one passes the half bath. The kitchen and half bath have tile floors. Upstairs there are two bedrooms with new carpet, and each are appointed with with their own private bath. Laundry room is upstairs for convenience. Washer, dryer, and refrigerator remain. This townhouse is move in ready!

  24. 2009-08-03
    soldstatus $119,000

ⓘ 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
$1,320 · $110/mo
Projected year-2 tax
$1,320 · $110/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 2/10 Low 1 unhealthy d/yr today · 1 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
$17,624
− Mortgage interest
−$6,722
− Property taxes
−$1,320
− Insurance
−$600
− Repairs & maintenance
−$1,410
− Management
−$1,410
− HOA
−$3,408
− Depreciation
−$3,491
Taxable loss
−$737
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$177
After-tax cash flow
$1,220/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)
23,377
Household income
$47,429
Rent vs Own
66.0% rent · 34.0% own
Severe rent burden
1879.0

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 0.63)
Race & ethnicity
White 56% Black 21% Hispanic / Latino 13% Asian 7% Two or more races 5% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 7% Italian 2% Scotch-Irish 1%
Foreign-born
13% · Canada, China, South Korea
Languages at home
84% English-only · Spanish 9% Other Indo-European 3% Chinese 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
▼ -56.10%
Current HPI
131.5382
Rent YoY
▲ 2.79%
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

+0.8% since first listed
11 events — show timeline
  • 2026-06-17 Pending AcadianaMLS
  • 2026-06-17 Pending GBRMLS
  • 2026-05-05 Listed $120,000 GBRMLS
  • 2026-05-05 Listed $120,000 AcadianaMLS
  • 2019-10-29 Sold (Public Records) $93,000 Public Records
  • 2019-10-25 Sold (MLS) GBRMLS
  • 2019-07-31 Pending GBRMLS
  • 2019-07-23 Price Changed $95,000 GBRMLS
  • 2019-04-22 Listed $95,000 AcadianaMLS
  • 2019-04-22 Listed $100,000 GBRMLS
  • 2009-08-03 Sold (Public Records) $119,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $1,320 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…