CashFlowRE
Sign in Sign up
4360 Stumberg Ln
B- Composite 67.9
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$125,000

4360 Stumberg Ln · Baton Rouge, LA 70816
2 bd · 2.5 ba · 1,116 sqft · SingleFamily public records · 27 Days on market
Built 1986 Est $198k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

<br><br> Step inside to discover a freshly painted interior that feels bright, clean, and inviting, complemented by a thoughtfully designed floor plan that maximizes both functionality and everyday comfort. The spacious living area is anchored by a warm and inviting fireplace, creating the perfect focal point for cozy evenings at home or effortless entertaining with guests.<br><br> One of the standout features of this home is the private courtyard, offering your own secluded outdoor retreat ideal for morning coffee, container gardening, dining al fresco, or simply unwinding after a long day. Additional dedicated storage provides the extra space every homeowner appreciates, making organization simple and convenient.<br><br> Whether you are searching for a primary residence, a lock and leave lifestyle, or a low maintenance property in an unbeatable location, this first floor townhouse checks all the boxes with style, comfort, and convenience. Opportunities like this in such a sought after neighborhood do not come along often. Schedule your private showing today.<br><br>

Key facts

  • Dedicated storage
  • Private courtyard
  • Parking

Tags

FIRST FLOOR TOWNHOUSEPRIVATE COURTYARDDEDICATED STORAGE

Property features AI

Finance

  • Other: HVAC and windows noted as energy-efficient features

Exterior

  • Parking: Carport with one space
  • Utilities: Public water; Public sewer
  • Home design: 2 stories; Condominium lot type; Raised and slab foundation; Shingle roof; Brick, frame, and vinyl siding construction; Property in very good condition with cosmetic repairs and some updates/remodeling
  • Construction: Built with brick, frame, and vinyl siding; Shingle roof; Raised and slab foundation
  • Exterior features: Courtyard; Fenced yard; Porch

Interior

  • Bedrooms: Total of 4 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic; Ceiling fan(s); Carbon monoxide detector; Pantry; Pull-down attic stairs; Cable TV; Gas fireplace
  • Laundry & utility: Washer hookup; Dryer 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/2.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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 flat; 250 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $864 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 27 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 28y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $105k; 19% 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 $123,125 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.16%
Cap rate
9.37%
Cash-on-cash
10.98%
DSCR
1.49
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$197,532
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13318 Country Manor Ave 0.30mi 3/2.0 (+1) 1,280 (+15%) 13mo $226,900 $177 44

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 · 0.16% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.89×
Total profit
$-3,895
Equity at exit
$18,638
10-year hold
IRR
3.3%
Equity multiple
1.21×
Total profit
$7,222
Equity at exit
$10,808

Cash invested: $35,000 (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 70816

Rents YoY
0.2%
Active inventory
250
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,453 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$120 /mo · $1,437/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$320

Break-even live

Break-even rent $1,047
Max offer price $125,000
Occupancy floor 73%

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
$31,250
Closing costs
$3,750
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4360 Stumberg Ln Baton Rouge, LA 2.0 2.5 1100 $1,300 $1.18 43d 1 0.02mi
4126 Stumberg Ln Baton Rouge, LA 3.0 2.0 1480 $2,150 $1.45 14d 1 0.06mi
4138 Stumberg Ln Baton Rouge, LA 3.0 2.0 1477 $1,925 $1.30 43d 1 0.07mi
12757 Coursey Blvd Baton Rouge, LA 1.0–2.0 1.0–2.0 870 $1,049 $1.21 14d 19 0.20mi
12138 Coursey Blvd #1 Baton Rouge, LA 2.0 1.5 1150 $1,550 $1.35 23d 1 0.56mi
13675 Coursey Blvd Baton Rouge, LA 1.0–3.0 1.0–2.0 951 $1,130 $1.19 43d 23 0.59mi
12784 Brogdon Ln Unit 12784-H Baton Rouge, LA 2.0 2.0 1100 $1,100 $1.00 43d 1 0.64mi
5159 S Oaks Dr Baton Rouge, LA 2.0 2.5 1200 $1,500 $1.25 43d 1 0.68mi
11888 Longridge Ave Baton Rouge, LA 1.0–2.0 1.0–2.0 869 $797 $0.92 14d 5 1.03mi
11850 Wentling Ave Baton Rouge, LA 1.0–2.0 1.0–1.5 870 $1,278 $1.47 14d 20 1.14mi
11550 Southfork Ave Baton Rouge, LA 2.0 2.0 1020 $1,300 $1.27 23d 2 1.23mi
6212 Stumberg Ln Baton Rouge, LA 3.0 2.0 1424 $1,500 $1.05 43d 1 1.29mi
14355 S Harrells Ferry Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 1050 $1,025 $0.98 14d 1 1.37mi
15444 Summerwood Ave Baton Rouge, LA 2.0 2.0 1323 $1,650 $1.25 23d 1 1.38mi
11555 Southfork Ave Baton Rouge, LA 1.0–2.0 1.0–2.0 825 $1,370 $1.66 14d 22 1.39mi
11976 Baylor Dr Baton Rouge, LA 3.0 1.0 943 $1,350 $1.43 23d 1 1.40mi
4630 Southpark Dr Baton Rouge, LA 3.0 2.0 1364 $1,400 $1.03 23d 1 1.41mi
4747 Southpark Dr Baton Rouge, LA 2.0 2.0 840 $1,450 $1.73 43d 1 1.46mi
4747 Southpark Dr Baton Rouge, LA 2.0 2.0 900 $1,450 $1.61 23d 1 1.46mi
15580 George Oneal Rd Baton Rouge, LA 1.0–3.0 1.0–2.0 1063 $1,245 $1.17 14d 8 1.46mi
4844 Mokki Ln Baton Rouge, LA 3.0 2.0 1440 $1,690 $1.17 43d 1 1.49mi
4804 Mokki Ln Baton Rouge, LA 3.0 2.0 1440 $1,875 $1.30 21d 1 1.49mi

Listing history 35 events

  1. 2026-06-18
    price $125,000 Active 27 DOM
  2. 2026-06-18
    days on market $135,000 Active 27 DOM
  3. 2026-06-17
    days on market $135,000 Active 26 DOM
  4. 2026-06-16
    days on market $135,000 Active 25 DOM
  5. 2026-06-15
    days on market $135,000 Active 24 DOM
  6. 2026-06-14
    days on market $135,000 Active 22 DOM
  7. 2026-06-10
    days on market $135,000 Active 19 DOM
  8. 2026-06-09
    days on market $135,000 Active 18 DOM
  9. 2026-06-08
    days on market $135,000 Active 17 DOM
  10. 2026-06-07
    days on market $135,000 Active 16 DOM
  11. 2026-06-05
    days on market $135,000 Active 13 DOM
  12. 2026-06-03
    days on market $135,000 Active 12 DOM
  13. 2026-06-02
    days on market $135,000 Active 11 DOM
  14. 2026-06-01
    days on market $135,000 Active 10 DOM
  15. 2026-05-31
    days on market $135,000 Active 9 DOM
  16. 2026-05-31
    days on market $135,000 Active 8 DOM
  17. 2026-05-20
    listed $135,000 Active 1084-char remark
    Show marketing remark (1084 chars)

    <br><br> Step inside to discover a freshly painted interior that feels bright, clean, and inviting, complemented by a thoughtfully designed floor plan that maximizes both functionality and everyday comfort. The spacious living area is anchored by a warm and inviting fireplace, creating the perfect focal point for cozy evenings at home or effortless entertaining with guests.<br><br> One of the standout features of this home is the private courtyard, offering your own secluded outdoor retreat ideal for morning coffee, container gardening, dining al fresco, or simply unwinding after a long day. Additional dedicated storage provides the extra space every homeowner appreciates, making organization simple and convenient.<br><br> Whether you are searching for a primary residence, a lock and leave lifestyle, or a low maintenance property in an unbeatable location, this first floor townhouse checks all the boxes with style, comfort, and convenience. Opportunities like this in such a sought after neighborhood do not come along often. Schedule your private showing today.<br><br>

  18. 2026-05-20
    listed $135,000 Active
    Show marketing remark (1084 chars)

    <br><br> Step inside to discover a freshly painted interior that feels bright, clean, and inviting, complemented by a thoughtfully designed floor plan that maximizes both functionality and everyday comfort. The spacious living area is anchored by a warm and inviting fireplace, creating the perfect focal point for cozy evenings at home or effortless entertaining with guests.<br><br> One of the standout features of this home is the private courtyard, offering your own secluded outdoor retreat ideal for morning coffee, container gardening, dining al fresco, or simply unwinding after a long day. Additional dedicated storage provides the extra space every homeowner appreciates, making organization simple and convenient.<br><br> Whether you are searching for a primary residence, a lock and leave lifestyle, or a low maintenance property in an unbeatable location, this first floor townhouse checks all the boxes with style, comfort, and convenience. Opportunities like this in such a sought after neighborhood do not come along often. Schedule your private showing today.<br><br>

  19. 2026-05-14
    historical $1,300
  20. 2026-04-29
    listed $1,300
  21. 2026-04-28
    historical $1,300
  22. 2026-02-27
    price $1,300
  23. 2026-02-22
    price $1,400
  24. 2026-02-21
    listed $1,300
  25. 2024-07-08
    historical $1,300
  26. 2024-06-04
    price $1,300
  27. 2024-06-02
    price $1,350
  28. 2024-05-08
    listed $1,300
  29. 2011-08-26
    soldstatus $105,000
  30. 2011-07-08
    listed $107,000
  31. 2005-09-30
    soldstatus $83,680
  32. 2005-07-19
    listed $81,900
  33. 2001-08-23
    listed $63,900
  34. 1999-03-22
    soldstatus
  35. 1998-12-09
    listed $61,500

ⓘ 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
$1,437 · $120/mo
Projected year-2 tax
$1,437 · $120/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 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
$17,431
− Mortgage interest
−$7,002
− Property taxes
−$1,437
− Insurance
−$625
− Repairs & maintenance
−$1,395
− Management
−$1,395
− Depreciation
−$3,636
Taxable income
$1,942
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$466
After-tax cash flow
$3,377/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)
45,718
Household income
$67,353
Rent vs Own
50.1% rent · 49.9% own
Severe rent burden
2162.0

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 0.67)
Race & ethnicity
Black 41% White 38% Hispanic / Latino 11% Two or more races 7% Asian 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 7% Italian 1% Hispanic 1%
Foreign-born
11% · Canada, China, Vietnam
Languages at home
86% English-only · Spanish 9% Chinese 1% 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
▼ -161.21%
Current HPI
157.3823
Rent YoY
▲ 0.16%
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

+119.5% since first listed
19 events — show timeline
  • 2026-05-20 Listed $135,000 GSREIN
  • 2026-05-20 Listed $135,000 AcadianaMLS
  • 2026-05-14 Rental Removed $1,300 TURBOTENANT
  • 2026-04-29 Listed for Rent $1,300 TURBOTENANT
  • 2026-04-28 Rental Removed $1,300 TURBOTENANT
  • 2026-02-27 Price Changed $1,300 TURBOTENANT
  • 2026-02-22 Price Changed $1,400 TURBOTENANT
  • 2026-02-21 Listed for Rent $1,300 TURBOTENANT
  • 2024-07-08 Rental Removed $1,300 TURBOTENANT
  • 2024-06-04 Price Changed $1,300 TURBOTENANT
  • 2024-06-02 Price Changed $1,350 TURBOTENANT
  • 2024-05-08 Listed for Rent $1,300 TURBOTENANT
  • 2011-08-26 Sold (Public Records) $105,000 Public Records
  • 2011-07-08 Listed $107,000 AcadianaMLS
  • 2005-09-30 Sold (Public Records) $83,680 Public Records
  • 2005-07-19 Listed $81,900 AcadianaMLS
  • 2001-08-23 Listed $63,900 AcadianaMLS
  • 1999-03-22 Sold (Public Records) Public Records
  • 1998-12-09 Listed $61,500 AcadianaMLS

Property tax history

+10.8%/yr

Latest (2025): $1,437 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…