CashFlowRE
Sign in Sign up
3625 Seneca St
B- Composite 68.07
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 +9.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$60,000

3625 Seneca St · Baton Rouge, LA 70805
2 bd · 1.0 ba · 980 sqft · SingleFamily · 13 Days on market
Built 1975 6,534 sqft lot

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

Listing remarks MLS

Welcome to your charming oasis in the heart of Baton Rouge! This delightful 2-bedroom, 1-bath home perfectly marries classic charm with modern upgrades. As you approach, you'll immediately notice the glistening new roof and feel comforted by the recently installed A/C unit--ensuring year-round comfort for any future homeowner. Step inside to discover original wood floors that exude warmth and timeless elegance throughout each room. The flexible kitchen setup allows for either a gas or electric oven connection, catering to every culinary preference. Ideal for both first-time buyers and savvy investors, this property promises endless potential. Venture outdoors where you'll find a newly constructed outhouse specifically designed to accommodate a washer and dryer, adding convenience without compromising indoor space. Nestled in a quiet neighborhood yet close to all essential amenities, this home offers a perfect balance between tranquility and accessibility. Don't miss out on this extraordinary opportunity--whether it's your gateway into homeownership or an addition to your investment portfolio, this Baton Rouge beauty is ready to welcome its next chapter with you!

Key facts

  • Original wood floors
  • Quiet neighborhood
  • New roof

Tags

NEW ROOFRECENTLY INSTALLED A/C UNITORIGINAL WOOD FLOORSFLEXIBLE KITCHEN SETUPNEWLY CONSTRUCTED OUTHOUSEQUIET NEIGHBORHOOD

Property features AI

Finance

  • Other: Directions: South on Acadian, east on Seneca St
  • HOA & community: Located in Prescott Place subdivision

Exterior

  • Parking: 1 parking space
  • Utilities: Public water
  • Home design: Detached single-family residence; Residential property
  • Construction: Built on pillar/post/pier foundation
  • Exterior features: Stucco exterior; Lot approximately 0.15 acres (about 53 x 102 feet)

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Central heating; 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 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $328 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($886 rent vs $60k).
  • Cap rate 12.9% 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 soft (-1.2%/yr); 155 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($25k/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 $415 of loan paydown is wiped out by about $2k 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 + 0.0% rent growth), your $17k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.

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 $60,000

Questions for the listing agent

  1. Built in 1975 — 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. 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?
  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
1.48%
Cap rate
12.85%
Cash-on-cash
23.42%
DSCR
2.04
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$35,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3969 Chippewa St 0.25mi 2/1.0 964 (-2%) 11mo $35,000 $36 76
3032 Seneca St 0.30mi 2/1.0 1,000 (+2%) 8mo $10,000 $10 76
3911 Dalton St 0.23mi 3/1.0 (+1) 1,033 (+5%) 2mo $29,000 $28 74
3216 Brady St 0.31mi 3/1.0 (+1) 1,038 (+6%) 6mo $69,900 $67 65
4014 Dalton St 0.30mi 2/1.0 890 (-9%) 10mo $27,200 $31 62
4273 Adams Ave 0.45mi 3/1.0 (+1) 1,062 (+8%) 2mo $64,900 $61 58
4051 N Barrow Dr 0.43mi 3/2.0 (+1) 1,040 (+6%) 5mo $175,000 $168 57
1934 N 37th St 0.40mi 3/1.0 (+1) 1,112 (+14%) 13mo $149,900 $135 43
3083 Mission Dr 0.60mi 2/1.0 1,104 (+13%) 14mo $31,200 $28 39
4714 Fairfields Ave 0.70mi 2/1.0 1,100 (+12%) 12mo $39,000 $35 37
2645 Jefferson Ave 0.71mi 2/1.0 1,123 (+15%) 8mo $9,750 $9 36
2526 Adams Ave 0.65mi 3/1.0 (+1) 1,124 (+15%) 13mo $130,000 $116 30

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
13.2%
Equity multiple
1.51×
Total profit
$8,553
Equity at exit
$8,946
10-year hold
IRR
19.8%
Equity multiple
2.44×
Total profit
$24,256
Equity at exit
$5,188

Cash invested: $16,800 (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 70805

Rents YoY
-1.2%
Active inventory
155
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$886 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$32 /mo · $386/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$328

Break-even live

Break-even rent $471
Max offer price $60,000
Occupancy floor 58%

Sensitivity live

Price -10% $362 -5% $345 +0% $328 +5% $311 +10% $294
Rent -10% $258 -5% $293 +0% $328 +5% $363 +10% $398
Rate -1.0pp $358 -0.5pp $343 base $328 +0.5pp $312 +1.0pp $297

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
$15,000
Closing costs
$1,800
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3936 Dalton St Baton Rouge, LA 2.0 1.0 900 $750 $0.83 19d 1 0.20mi
3859 Brady St Baton Rouge, LA 2.0 1.0 800 $775 $0.97 44d 1 0.23mi
3160 Wyandotte St Baton Rouge, LA 2.0 1.0 1100 $800 $0.73 44d 1 0.75mi
1409 N 35th St Baton Rouge, LA 3.0 2.0 912 $750 $0.82 24d 1 0.75mi
1348 N 37th St Baton Rouge, LA 3.0 1.0 1100 $1,200 $1.09 44d 1 0.76mi
3577 Mission Dr Baton Rouge, LA 2.0 1.0 755 $950 $1.26 19d 1 0.79mi
1404 N 29th St Baton Rouge, LA 3.0 2.0 1120 $1,100 $0.98 44d 1 0.81mi
3647 Mission Dr Baton Rouge, LA 3.0 1.0 900 $895 $0.99 24d 1 0.83mi
1305 N 30th St Baton Rouge, LA 2.0 1.0 1000 $900 $0.90 24d 1 0.84mi
1217 N 44th St Baton Rouge, LA 3.0 2.0 1028 $950 $0.92 24d 1 0.96mi
3540 N Foster Dr Baton Rouge, LA 2.0 1.0 1000 $1,000 $1.00 24d 1 0.98mi
4380 Mohican-Prescott Crossover Baton Rouge, LA 2.0 2.0 910 $1,055 $1.16 44d 1 1.08mi
2606 Weller Ave Baton Rouge, LA 2.0 1.0 1000 $650 $0.65 44d 1 1.10mi
1201 N Foster Dr Baton Rouge, LA 1.0–3.0 1.0–3.0 1300 $1,240 $0.95 14d 31 1.16mi
3258 Blackwell Dr Baton Rouge, LA 1.0 1.0 562 $750 $1.33 24d 1 1.20mi
2852 Dayton St Baton Rouge, LA 2.0 1.0 1020 $850 $0.83 24d 1 1.20mi
2933 Dayton St Unit A Baton Rouge, LA 1.0 1.0 800 $540 $0.68 14d 1 1.21mi
636 N 39th St Apt 2 Baton Rouge, LA 2.0 1.0 700 $900 $1.29 14d 1 1.24mi
787 N 47th St Baton Rouge, LA 3.0 2.0 1000 $800 $0.80 24d 1 1.28mi
1847 N 16th St Baton Rouge, LA 3.0 2.0 909 $1,250 $1.38 14d 1 1.33mi
532 Live Oak Blvd Unit 532 Baton Rouge, LA 3.0 2.0 1000 $1,200 $1.20 24d 1 1.33mi

Listing history 10 events

  1. 2026-06-18
    days on market $60,000 Active 13 DOM
  2. 2026-06-17
    days on market $60,000 Active 12 DOM
  3. 2026-06-16
    days on market $60,000 Active 11 DOM
  4. 2026-06-15
    days on market $60,000 Active 10 DOM
  5. 2026-06-14
    days on market $60,000 Active 8 DOM
  6. 2026-06-10
    days on market $60,000 Active 5 DOM
  7. 2026-06-09
    days on market $60,000 Active 4 DOM
  8. 2026-06-08
    days on market $60,000 Active 3 DOM
  9. 2026-06-07
    remarks 693-char remark
  10. 2026-06-07
    listed $60,000 Active 2 DOM

ⓘ 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
$386 · $32/mo
Projected year-2 tax
$386 · $32/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 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
$10,629
− Mortgage interest
−$3,361
− Property taxes
−$386
− Insurance
−$300
− Repairs & maintenance
−$850
− Management
−$850
− Depreciation
−$1,745
Taxable income
$3,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$753
After-tax cash flow
$3,182/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)
23,288
Household income
$25,397
Rent vs Own
59.5% rent · 40.5% own
Severe rent burden
1980.0

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
Predominantly Black (95%)
Race & ethnicity
Black 95% Hispanic / Latino 2% White 2% Two or more races 1%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -110.79%
Current HPI
75.7121
Rent YoY
▼ -1.21%
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

+0.0% since first listed
3 events — show timeline
  • 2026-06-05 Listed $60,000 AcadianaMLS
  • 2026-06-05 Listed $60,000 GBRMLS
  • 1990-07-10 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $386 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…