🏷️ Likely Rental
6155 N Foster Dr · Baton Rouge, LA
Flood risk 6/10 · Moderate
- FEMA flood zone
- A
- Chance of flooding over 30 yrs
- 0.67%
- Est. flood insurance / yr
- $1,009 – $1,996
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 6.1%
- Equity multiple
- 1.23×
- Total profit
- $4,762
- Equity at exit
- $11,183
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $75,000 Active 29 DOM
-
2026-06-17days on market $75,000 Active 28 DOM
-
2026-06-16days on market $75,000 Active 27 DOM
-
2026-06-15days on market $75,000 Active 26 DOM
-
2026-06-14days on market $75,000 Active 24 DOM
-
2026-06-10days on market $75,000 Active 21 DOM
-
2026-06-09days on market $75,000 Active 20 DOM
-
2026-06-08days on market $75,000 Active 19 DOM
-
2026-06-07days on market $75,000 Active 18 DOM
-
2026-06-05days on market $75,000 Active 15 DOM
-
2026-06-03days on market $75,000 Active 14 DOM
-
2026-06-02days on market $75,000 Active 13 DOM
-
2026-06-01days on market $75,000 Active 12 DOM
-
2026-05-31days on market $75,000 Active 11 DOM
-
2026-05-31days on market $75,000 Active 10 DOM
-
2026-05-20$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.
-
2026-05-20$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.
-
2023-08-12historical
-
2023-07-19status Active
-
2023-07-07status Pending
-
2023-07-04$69,900 Active
-
2023-07-04$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
- 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
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
- 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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
+7.3% since first listed7 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%/yrLatest (2025): $711 · +4.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…