CashFlowRE
Sign in Sign up
6155 N Foster Dr 🏷️ Likely Rental
B- Composite 68.31
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 +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$75,000

6155 N Foster Dr · Baton Rouge, LA 70805
2 bd · 2.0 ba · 1,473 sqft · SingleFamily · 29 Days on market
Built 1971 0.46 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home is currently tenant-occupied; please do not disturb tenants. Property is in need of repairs and is being sold as part of a 12-home investment portfolio. Seller has limited knowledge of the property.

Key facts

  • 0.46 acre lot
  • 3 parking spots
  • Built 1971

Property features AI

Exterior

  • Parking: Three parking spaces; Off-street parking with driveway
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Frame and brick construction; Slab foundation; Built with a shingle roof is not specified
  • Exterior features: Partial fencing; Lot roughly 100 x 218 (about 0.46 acre)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Central heating and central air conditioning

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $75,000 price doesn't fit this home's estimated sale value (~$167,922) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/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: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.4% 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 soft (-1.2%/yr); 155 active listings in the ZIP; 11 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).
  • At $1,174/mo this rent would consume 55% of the median local household income ($25k/yr) (locally 1980% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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 $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (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 $73,875 (1.5% below list)

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.57%
Cap rate
13.39%
Cash-on-cash
25.35%
DSCR
2.13
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$167,922
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6343 Beechwood Dr 0.20mi 3/1.0 (+1) 1,320 (-10%) 7mo $50,000 $38 59
4883 Crown Ave 0.56mi 3/2.0 (+1) 1,473 (0%) 14mo $175,000 $119 57
5965 Denham St 0.23mi 3/2.0 (+1) 1,594 (+8%) 17mo $139,900 $88 57
5685 Winchester Ave 0.35mi 3/2.5 (+1) 1,400 (-5%) 15mo $154,900 $111 56
4510 Glen Oaks Dr 0.41mi 3/1.0 (+1) 1,401 (-5%) 13mo $155,000 $111 53
5833 Larchwood Dr 0.65mi 3/2.0 (+1) 1,380 (-6%) 5mo $175,000 $127 50
4525 Oaklon Ave 0.48mi 3/2.0 (+1) 1,292 (-12%) 3mo $204,400 $158 50
5175 Lemonwood Dr 0.74mi 3/2.0 (+1) 1,453 (-1%) 16mo $166,000 $114 45
5820 Glen Oaks Dr 0.66mi 3/1.5 (+1) 1,315 (-11%) 2mo $149,900 $114 43
4536 St Katherine Ave 0.59mi 3/1.0 (+1) 1,570 (+7%) 14mo $174,000 $111 40
6202 Laca St 0.46mi 3/2.0 (+1) 1,637 (+11%) 19mo $199,000 $122 39
4720 Hollywood St 0.50mi 3/2.0 (+1) 1,255 (-15%) 19mo $191,528 $153 31

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
6.1%
Equity multiple
1.23×
Total profit
$4,762
Equity at exit
$11,183
10-year hold
IRR
12.2%
Equity multiple
1.82×
Total profit
$17,265
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.

ZIP-level market 70805

Rents YoY
-1.2%
Active inventory
155
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,174 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$59 /mo · $711/yr
Insurance
$31
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$318

Break-even live

Break-even rent $771
Max offer price $75,000
Occupancy floor 68%

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

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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4963 Greenwell St Baton Rouge, LA 3.0 2.0 1400 $1,500 $1.07 23d 1 0.26mi
4540 Crown Ave Unit 94 Baton Rouge, LA 2.0 1.0 1000 $900 $0.90 23d 1 0.59mi
4540 Crown Ave Unit 94 Baton Rouge, LA 2.0 1.0 1000 $1,098 $1.10 44d 1 0.59mi
4540 Crown Ave Unit 91 Baton Rouge, LA 2.0 1.0 1000 $950 $0.95 19d 1 0.59mi
5315 McClelland Dr Baton Rouge, LA 3.0 2.0 1369 $1,000 $0.73 23d 1 0.67mi
5515 Paige St Baton Rouge, LA 3.0 3.0 1238 $1,400 $1.13 14d 1 0.88mi
5350 Clayton Dr Baton Rouge, LA 3.0 1.0 1050 $850 $0.81 44d 1 1.07mi
8210 Cypress Rd Baton Rouge, LA 1.0–2.0 1.0 765 $920 $1.20 14d 1 1.13mi
4236 Delaware St Baton Rouge, LA 3.0 2.0 1600 $1,500 $0.94 23d 1 1.29mi
4809 Longfellow Dr Baton Rouge, LA 3.0 2.0 1786 $1,900 $1.06 14d 1 1.33mi
4380 Mohican-Prescott Crossover Baton Rouge, LA 2.0 2.0 910 $1,055 $1.16 44d 1 1.37mi

Listing history 22 events

  1. 2026-06-18
    days on market $75,000 Active 29 DOM
  2. 2026-06-17
    days on market $75,000 Active 28 DOM
  3. 2026-06-16
    days on market $75,000 Active 27 DOM
  4. 2026-06-15
    days on market $75,000 Active 26 DOM
  5. 2026-06-14
    days on market $75,000 Active 24 DOM
  6. 2026-06-10
    days on market $75,000 Active 21 DOM
  7. 2026-06-09
    days on market $75,000 Active 20 DOM
  8. 2026-06-08
    days on market $75,000 Active 19 DOM
  9. 2026-06-07
    days on market $75,000 Active 18 DOM
  10. 2026-06-05
    days on market $75,000 Active 15 DOM
  11. 2026-06-03
    days on market $75,000 Active 14 DOM
  12. 2026-06-02
    days on market $75,000 Active 13 DOM
  13. 2026-06-01
    days on market $75,000 Active 12 DOM
  14. 2026-05-31
    days on market $75,000 Active 11 DOM
  15. 2026-05-31
    days on market $75,000 Active 10 DOM
  16. 2026-05-20
    listed $75,000 Active 203-char remark
    Show marketing remark (203 chars)

    Home is currently tenant-occupied; please do not disturb tenants. Property is in need of repairs and is being sold as part of a 12-home investment portfolio. Seller has limited knowledge of the property.

  17. 2026-05-20
    listed $75,000 Active
    Show marketing remark (203 chars)

    Home is currently tenant-occupied; please do not disturb tenants. Property is in need of repairs and is being sold as part of a 12-home investment portfolio. Seller has limited knowledge of the property.

  18. 2023-08-12
    historical
  19. 2023-07-19
    status Active
  20. 2023-07-07
    status Pending
  21. 2023-07-04
    listed $69,900 Active
  22. 2023-07-04
    listed $69,900

ⓘ 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
$711 · $59/mo
Projected year-2 tax
$711 · $59/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 6/10 Major FEMA zone A · 67% 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 3 unhealthy d/yr today · 4 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
$14,088
− Mortgage interest
−$4,201
− Property taxes
−$711
− Insurance
−$1,877
− Repairs & maintenance
−$1,127
− Management
−$1,127
− Depreciation
−$2,182
Taxable income
$2,863
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$687
After-tax cash flow
$3,134/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

+7.3% since first listed
7 events — show timeline
  • 2026-05-20 Listed $75,000 GBRMLS
  • 2026-05-20 Listed $75,000 AcadianaMLS
  • 2023-08-12 Delisted GBRMLS
  • 2023-07-19 Relisted GBRMLS
  • 2023-07-07 Pending GBRMLS
  • 2023-07-04 Listed $69,900 AcadianaMLS
  • 2023-07-04 Listed $69,900 GBRMLS

Property tax history

+2.4%/yr

Latest (2025): $711 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…