2100 College Dr #120 · Baton Rouge, LA 70808

$75,000

1 bd · 1.0 ba · 700 sqft · Condo public records · 56 Days on market

Built 1980 $107/sqft · at area comps Est $78k · at est. $193/mo HOA · 19% of rent

---

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 +21.7/30.0
• ARV discount +9.4/15.0
• 1% rule +8.4/10.0
• DSCR +6.9/10.0
• Livability +3.7/5.0
• Rent growth +2.9/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

great 1 bed/1 bath condo in bienville towers! would be a great rental or spot for a student!

Key facts

• $193 HOA
• Community pool
• Built 1980

Property features AI

Finance

• Other: Subdivision: Bienville Towers; Community directions: Enter complex from entrance nearest Corporate Drive; park on the back side of the condos. Unit entry is in the middle courtyard; walk up to the second floor.
• HOA & community: Homeowners association with annual fee; Annual association fee $2,321 (approximately $193.42/month); HOA covers grounds maintenance and water

Exterior

• Parking: Assigned parking
• Utilities: Public water service; Public sewer service
• Home design: Residential condominium; Attached property; Second-floor entry (unit accessed via courtyard and up stairs)
• Construction: Stucco construction; Slab foundation
• Exterior features: Pool; Public water; Public sewer

Interior

• Bedrooms: Condominium (attached)
• Bathrooms: 1 full bathroom
• Interior features: Central heating; Central air conditioning

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $75k.

Deal economics

• At list price, monthly cash flow is $116 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $75k).
• Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.1% 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 (+1.5%/yr); 297 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 is only 17% of the median local income ($69k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $519 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 56 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
• 5 sale attempts since 26y ago; this cycle's ask has dropped $4k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $64k; 18% 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 $72,750 (3.0% below list)

Questions for the listing agent

1. It's been on market 56 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.34% ✓
• Cap rate: 8.14%
• Cash-on-cash: 6.61%
• DSCR: 1.29
• GRM: 6.2

CMA / ARV

• ARV (median comp): $78,290
• List price: $75,000
• Delta: -4.20%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.54% rent growth · sell at horizon

5-year hold

• IRR: -8.1%
• Equity multiple: 0.71×
• Total profit: $-6,130
• Equity at exit: $11,183

10-year hold

• IRR: -0.9%
• Equity multiple: 0.94×
• Total profit: $-1,198
• Equity at exit: $6,485

Cash invested: $21,000 (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.

Methodology + full state rankings →

ZIP-level market 70808

• Rents YoY: 1.5%
• Active inventory: 297
• Price-to-rent: 6.2×

Monthly cashflow live

• Estimated rent: $1,008 high
• Mortgage (P&I): −$393
• Tax from tax record: −$63 /mo · $754/yr
• Insurance: −$31
• HOA: −$193
• Vacancy / Maint / Mgmt: −$212
• Net cashflow: $116

Break-even live

Break-even rent $861

Max offer price $75,000

Occupancy floor 84%

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: $18,750
• Closing costs: $2,250
• Reserves months: —
• Total cash needed: —

Rent comps 17 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2100 College Dr Baton Rouge, LA	1.0–2.0	1.0–2.0	915	$937	$1.02	14d	12	0.08mi
2225 College Dr Baton Rouge, LA	1.0–3.0	1.0–2.0	954	$700	$0.73	14d	32	0.25mi
5522 Corporate Blvd Baton Rouge, LA	1.0	1.0–2.0	708	$1,085	$1.53	14d	4	0.33mi
1100 S Foster Dr Baton Rouge, LA	1.0–2.0	1.0–1.5	795	$885	$1.11	14d	3	0.63mi
950 S Foster Dr Baton Rouge, LA	1.0–2.0	1.0–2.0	888	$825	$0.93	14d	1	0.75mi
6929 Commerce Cir Baton Rouge, LA	1.0–2.0	1.0–2.0	969	$1,231	$1.27	14d	16	0.81mi
5000 Claycut Rd Baton Rouge, LA	1.0–4.0	1.0–2.5	1600	$920	$0.57	14d	1	0.85mi
6810 Jefferson Hwy Baton Rouge, LA	1.0–3.0	1.0–2.0	1051	$1,269	$1.21	14d	29	0.96mi
605 Ingleside Dr Unit A Baton Rouge, LA	2.0	1.0	700	$1,350	$1.93	43d	1	1.17mi
450 Cloud Dr Baton Rouge, LA	1.0–2.0	1.0	649	$635	$0.98	23d	1	1.17mi
849 Blanchard St Baton Rouge, LA	1.0	1.0	600	$1,000	$1.67	23d	1	1.18mi
849 Blanchard St Baton Rouge, LA	1.0	1.0	600	$1,000	$1.67	43d	1	1.18mi
4735 Government St #102 Baton Rouge, LA	1.0	1.0	690	$875	$1.27	14d	1	1.20mi
330 Ingleside Dr Baton Rouge, LA	1.0–3.0	1.0–2.0	773	$887	$1.15	14d	6	1.34mi
4430 Hatcher Ave Unit 115 Baton Rouge, LA	1.0	1.0	598	$900	$1.51	43d	1	1.36mi
5500 Perkins Rd Baton Rouge, LA	1.0–2.0	1.0–2.0	940	$1,235	$1.31	14d	29	1.45mi
115 S Leo St Baton Rouge, LA	1.0	1.0	550	$1,100	$2.00	23d	1	1.48mi

HOA detail condo

• Monthly dues: $193 · $2,316/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 24 events

1. 2026-06-18
   days on market $75,000 Active 56 DOM
2. 2026-06-17
   days on market $75,000 Active 55 DOM
3. 2026-06-16
   days on market $75,000 Active 54 DOM
4. 2026-06-15
   days on market $75,000 Active 53 DOM
5. 2026-06-14
   pricedays on market $75,000 Active 51 DOM
6. 2026-06-10
   days on market $79,000 Active 48 DOM
7. 2026-06-09
   days on market $79,000 Active 47 DOM
8. 2026-06-08
   days on market $79,000 Active 46 DOM
9. 2026-06-07
   days on market $79,000 Active 45 DOM
10. 2026-06-05
    days on market $79,000 Active 42 DOM
11. 2026-06-03
    days on market $79,000 Active 41 DOM
12. 2026-06-02
    days on market $79,000 Active 40 DOM
13. 2026-06-01
    days on market $79,000 Active 39 DOM
14. 2026-05-31
    days on market $79,000 Active 38 DOM
15. 2026-05-31
    days on market $79,000 Active 37 DOM
16. 2026-04-23
    listed $79,000 Active 92-char remark

    Show marketing remark (92 chars)

    great 1 bed/1 bath condo in bienville towers! would be a great rental or spot for a student!

17. 2026-04-23
    listed $79,000 Active 92-char remark

    Show marketing remark (92 chars)

    great 1 bed/1 bath condo in bienville towers! would be a great rental or spot for a student!

18. 2015-07-01
    soldstatus $63,500
19. 2011-09-06
    listed $72,500
20. 2011-09-06
    listed $72,500
21. 2006-03-03
    soldstatus $60,000
22. 2000-08-18
    soldstatus
23. 2000-08-14
    soldstatus
24. 2000-07-21
    listed $42,000

ⓘ 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: $754 · $63/mo
• Projected year-2 tax: $754 · $63/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 · 21 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,092
• − Mortgage interest: −$4,201
• − Property taxes: −$754
• − Insurance: −$375
• − Repairs & maintenance: −$967
• − Management: −$967
• − HOA: −$2,316
• − Depreciation: −$2,182
• Taxable income: $330
• Est. tax owed @ 24.0%: −$79
• After-tax cash flow: $1,309/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): 35,843
• Household income: $69,418
• Rent vs Own: 44.5% rent · 55.5% own
• Severe rent burden: 2545.0

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 White (66%)
• Race & ethnicity: White 66% Black 20% Two or more races 7% Hispanic / Latino 6% Asian 5%
• Hispanic origin (detail): Mexican 1%
• Common ancestry: Lithuanian 12% Slovak 2% Romanian 2%
• Foreign-born: 8% · Canada, China, Vietnam
• Languages at home: 90% English-only · Spanish 2% French/Haitian/Cajun 2% Other Indo-European 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: ▼ -351.73%
• Current HPI: 196.4406
• Rent YoY: ▲ 1.54%
• Metro: Baton Rouge, LA
• State GDP YoY: ▲ 3.29%
• F500 in state: 10

Industry mix (Fortune 500 HQ in LA)

Industry	F500 HQs	Revenue
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+78.6% since first listed

11 events — show timeline

• 2026-06-12 Price Changed $75,000 AcadianaMLS
• 2026-06-12 Price Changed $75,000 GBRMLS
• 2026-04-23 Listed $79,000 GBRMLS
• 2026-04-23 Listed $79,000 AcadianaMLS
• 2015-07-01 Sold (Public Records) $63,500 Public Records
• 2011-09-06 Listed $72,500 AcadianaMLS
• 2011-09-06 Listed $72,500 GBRMLS
• 2006-03-03 Sold (Public Records) $60,000 Public Records
• 2000-08-18 Sold (Public Records) — Public Records
• 2000-08-14 Sold (MLS) — GBRMLS
• 2000-07-21 Listed $42,000 GBRMLS

Property tax history

+0.7%/yr

Latest (2025): $754 · +4.7% YoY. Source: county tax records.