CashFlowRE
Sign in Sign up
5540 Lavey Ln
B- Composite 68.21
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$50,000

5540 Lavey Ln · Baker, LA 70714
2 bd · 1.0 ba · 899 sqft · SingleFamily · 38 Days on market
Built 1985 7,405 sqft lot $56/sqft · 67% below area

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

Listing remarks MLS

SOLD AS IS WHERE IS , NO ALLOWANCES, NO REPAIRS CASH ONLY SALE . SELLER WILL NOT PAY ANY ATTORNEY FEES THAT BUYERS ATTORNEY CHARGES BUYER WILL HAVE TO PAY ATTORNEY FEES . SELLER WILL PAY PRORATION OF TAXES .

Key facts

  • 7,405 sq ft lot
  • Built 1985
  • Listed 38 days

Property features AI

Finance

  • Other: Located in East Baton Rouge school districts; Subdivision: Rural tract (no subdivision); Directions: Plank Road to Lavey Lane, house on the left

Exterior

  • Parking: Driveway
  • Utilities: Public water
  • Home design: Single-family detached residence; One-story
  • Construction: Wood siding exterior
  • Exterior features: No fencing; Lot dimensions approximately 50 x 149; Lot area about 0.17 acres

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: No central heating or cooling

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 $50k.

Deal economics

  • At list price, monthly cash flow is $4 ($45/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($947 rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% vs local median 4.5% in Baker — 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 66/100 on livability (#131 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools C-, crime D+, amenities F.
  • 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: 141 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 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.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $48,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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
1.89%
Cap rate
16.62%
Cash-on-cash
36.88%
DSCR
2.64
GRM
4.4

CMA / ARV

ARV (median comp)
$153,107
List price
$50,000
Delta
-67.34%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
514 Sherron Ave 0.55mi 3/1.0 (+1) 900 (+0%) 6mo $140,000 $156 64
14003 Longvue Dr 0.47mi 3/1.5 (+1) 1,000 (+11%) 9mo $155,000 $155 45

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
-15.1%
Equity multiple
0.46×
Total profit
$-7,603
Equity at exit
$7,455
10-year hold
IRR
-5.7%
Equity multiple
0.62×
Total profit
$-5,258
Equity at exit
$4,323

Cash invested: $14,000 (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 70714

Home prices YoY
-33.7%
Active inventory
141
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$947 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$35 /mo · $422/yr
Insurance
$21
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$4

Break-even live

Break-even rent $943
Max offer price $50,000
Occupancy floor 95%

Sensitivity live

Price -10% $32 -5% $18 +0% $4 +5% $-10 +10% $-25
Rent -10% $-71 -5% $-34 +0% $4 +5% $41 +10% $79
Rate -1.0pp $29 -0.5pp $16 base $4 +0.5pp $-9 +1.0pp $-22

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
$12,500
Closing costs
$1,500
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13191 Sunshine Rd Baton Rouge, LA 2.0 1.0 900 $850 $0.94 15d 1 0.63mi
1007 Shilo St Apt C Baker, LA 2.0 1.0 800 $800 $1.00 15d 1 0.72mi
5245 Kimberlin Dr Apt C Baker, LA 2.0 2.0 850 $850 $1.00 15d 1 0.72mi
1110 Shilo St Apt D Baker, LA 2.0 2.0 850 $850 $1.00 15d 1 0.74mi
5350 Groom Rd Baker, LA 1.0–2.0 1.0–2.0 768 $961 $1.25 15d 7 0.78mi
1120 Sherron Ave Unit 4 Baker, LA 2.0 1.0 850 $850 $1.00 15d 1 0.88mi
903 Seville Baker, LA 1.0 1.0 525 $700 $1.33 44d 1 0.92mi
1011 Seville Ave Clinton, LA 3.0 2.0 1008 $1,150 $1.14 15d 1 0.94mi
1013 Seville Unit B Baker, LA 3.0 2.0 1008 $1,150 $1.14 15d 1 0.95mi
5610 Rickover Dr Baton Rouge, LA 2.0 2.0 1080 $875 $0.81 15d 1 1.32mi
5071 Baker Blvd Unit A Baker, LA 3.0 1.0 900 $950 $1.06 44d 1 1.43mi
5159 Baker Blvd Unit B Baker, LA 2.0 1.0 700 $825 $1.18 15d 1 1.44mi

Listing history 29 events

  1. 2026-06-18
    days on market $50,000 Active 38 DOM
  2. 2026-06-17
    days on market $50,000 Active 37 DOM
  3. 2026-06-16
    days on market $50,000 Active 36 DOM
  4. 2026-06-15
    days on market $50,000 Active 35 DOM
  5. 2026-06-14
    days on market $50,000 Active 33 DOM
  6. 2026-06-10
    days on market $50,000 Active 30 DOM
  7. 2026-06-09
    days on market $50,000 Active 29 DOM
  8. 2026-06-08
    days on market $50,000 Active 28 DOM
  9. 2026-06-07
    days on market $50,000 Active 27 DOM
  10. 2026-06-05
    days on market $50,000 Active 24 DOM
  11. 2026-06-03
    days on market $50,000 Active 23 DOM
  12. 2026-06-02
    days on market $50,000 Active 22 DOM
  13. 2026-06-01
    days on market $50,000 Active 21 DOM
  14. 2026-05-31
    days on market $50,000 Active 20 DOM
  15. 2026-05-31
    days on market $50,000 Active 19 DOM
  16. 2026-05-11
    listed $50,000 Active 207-char remark
    Show marketing remark (207 chars)

    SOLD AS IS WHERE IS , NO ALLOWANCES, NO REPAIRS CASH ONLY SALE . SELLER WILL NOT PAY ANY ATTORNEY FEES THAT BUYERS ATTORNEY CHARGES BUYER WILL HAVE TO PAY ATTORNEY FEES . SELLER WILL PAY PRORATION OF TAXES .

  17. 2026-05-11
    listed $50,000 Active 208-char remark
    Show marketing remark (207 chars)

    SOLD AS IS WHERE IS , NO ALLOWANCES, NO REPAIRS CASH ONLY SALE . SELLER WILL NOT PAY ANY ATTORNEY FEES THAT BUYERS ATTORNEY CHARGES BUYER WILL HAVE TO PAY ATTORNEY FEES . SELLER WILL PAY PRORATION OF TAXES .

  18. 2015-12-08
    soldstatus Sold
    Show marketing remark (448 chars)

    Property ID 86114163101 : cute cottage style home located in heart of Baker . The precious cottage offers porches front and rear and parcially fenced on one side . Move to Baker and be close to the local schools and shopping . This home is priced to sell and should be a great starter home offering two bedroom and a very large den area . Hurry Hurry to buy this home and make it your own . see hubzu for additional information on this property .

  19. 2015-11-05
    status Pending
    Show marketing remark (448 chars)

    Property ID 86114163101 : cute cottage style home located in heart of Baker . The precious cottage offers porches front and rear and parcially fenced on one side . Move to Baker and be close to the local schools and shopping . This home is priced to sell and should be a great starter home offering two bedroom and a very large den area . Hurry Hurry to buy this home and make it your own . see hubzu for additional information on this property .

  20. 2015-10-15
    listed $24,900 Active
    Show marketing remark (448 chars)

    Property ID 86114163101 : cute cottage style home located in heart of Baker . The precious cottage offers porches front and rear and parcially fenced on one side . Move to Baker and be close to the local schools and shopping . This home is priced to sell and should be a great starter home offering two bedroom and a very large den area . Hurry Hurry to buy this home and make it your own . see hubzu for additional information on this property .

  21. 2015-10-13
    listed $24,900
  22. 2015-09-01
    historical
  23. 2015-08-25
    status Active
  24. 2015-07-21
    status Pending
  25. 2015-07-15
    status Active
  26. 2015-06-11
    price $24,900
  27. 2015-06-04
    status Pending
  28. 2015-06-03
    listed $31,000 Active
  29. 2014-12-30
    listed $24,900

ⓘ 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
$422 · $35/mo
Projected year-2 tax
$422 · $35/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 4/10 Moderate FEMA zone AE · 22% 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
$11,370
− Mortgage interest
−$2,801
− Property taxes
−$422
− Insurance
−$5,368
− Repairs & maintenance
−$910
− Management
−$910
− Depreciation
−$1,455
Taxable loss
−$495
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$119
After-tax cash flow
$164/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 — Baker

Score
66/100
State rank
#131
US rank
#12021

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
East Baton Rouge Parish · 399,686 people
City population
17,433
Metro
Baton Rouge, LA
Population (ZIP)
17,433
Household income
$57,608
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
417.0

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 (70%)
Race & ethnicity
Black 70% White 25% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 4%
Foreign-born
1% · Canada
Languages at home
98% English-only · Arabic 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
▼ -80.50%
Current HPI
158.1876
Rent YoY
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

+100.8% since first listed
14 events — show timeline
  • 2026-05-11 Listed $50,000 GBRMLS
  • 2026-05-11 Listed $50,000 AcadianaMLS
  • 2015-12-08 Sold (MLS) GBRMLS
  • 2015-11-05 Pending GBRMLS
  • 2015-10-15 Listed $24,900 GBRMLS
  • 2015-10-13 Listed $24,900 AcadianaMLS
  • 2015-09-01 Delisted GBRMLS
  • 2015-08-25 Relisted GBRMLS
  • 2015-07-21 Pending GBRMLS
  • 2015-07-15 Relisted GBRMLS
  • 2015-06-11 Price Changed $24,900 GBRMLS
  • 2015-06-04 Pending GBRMLS
  • 2015-06-03 Listed $31,000 GBRMLS
  • 2014-12-30 Listed $24,900 AcadianaMLS

Property tax history

+16.9%/yr

Latest (2025): $422 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…