CashFlowRE
Sign in Sign up
1247 N 37th St
B Composite 70.26
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
  • Rent growth +4.1/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$62,000

1247 N 37th St · Baton Rouge, LA 70802
2 bd · 2.0 ba · 720 sqft · SingleFamily public records · 42 Days on market
Built 1996 0.78 ac lot $86/sqft · 61% above area

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

Listing remarks MLS

Welcome to this beautifully renovated 2-bedroom, 2 full-bath home featuring a fresh, bright, and inviting open floor plan at an incredible value. Thoughtfully updated with new appliances and modern finishes, this move-in ready home offers incredible functionality. Conveniently located near the interstate, you'll enjoy quick access to shopping, dining, and everyday conveniences while still feeling right at home. Whether you're a first-time homebuyer or an investor looking for a turnkey opportunity, this home is one you don't want to miss. Schedule your private tour today!

Key facts

  • 0.78 acre lot
  • Built 1996
  • Listed 42 days

Property features AI

Finance

  • Other: Finished living area recorded as 756 (square footage not listed in sections per instructions)
  • Financial info: No financial details provided
  • HOA & community: No HOA details provided

Exterior

  • Parking: Other parking type
  • Security: No security details provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; Residential property
  • Construction: Built on pillar/post/pier foundation; Year built not provided
  • Exterior features: Lot located in the Eden Park subdivision; Lot dimensions approximately 100 x 34; Lot area approximately 0.78 acres

Interior

  • Kitchen: No kitchen details provided
  • Bedrooms: No bedroom level details provided
  • Flooring: No flooring details provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has heating; Has cooling; Heating type not specified
  • Interior features: Window cooling units
  • Laundry & utility: No laundry details provided

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/2.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $453 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Recommended offer: $60k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.1% 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 fast (+6.6%/yr); 188 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($34k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $429 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 + 6.6% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y ago; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $3k; list at $62k implies a 1967% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,140 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.70%
Cap rate
15.07%
Cash-on-cash
31.34%
DSCR
2.39
GRM
4.9

CMA / ARV

ARV (median comp)
$40,422
List price
$62,000
Delta
53.38%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1171 N 46th St 0.56mi 2/1.0 692 (-4%) 9mo $69,900 $101 56
1758 N 48th St 0.73mi 2/1.0 747 (+4%) 8mo $35,000 $47 49
1148 N 48th St 0.68mi 2/1.0 799 (+11%) 3mo $28,000 $35 44
1710 N 40th St 0.32mi 1/1.0 (-1) 800 (+11%) 21mo $11,499 $14 40

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
30.0%
Equity multiple
2.31×
Total profit
$22,751
Equity at exit
$9,244
10-year hold
IRR
39.1%
Equity multiple
5.28×
Total profit
$74,315
Equity at exit
$5,361

Cash invested: $17,360 (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 70802

Rents YoY
6.6%
Active inventory
188
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,051 high interval (Pro) →
Mortgage (P&I)
$325
Tax from tax record
$26 /mo · $313/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$453

Break-even live

Break-even rent $477
Max offer price $62,000
Occupancy floor 52%

Sensitivity live

Price -10% $489 -5% $471 +0% $453 +5% $436 +10% $418
Rent -10% $370 -5% $412 +0% $453 +5% $495 +10% $536
Rate -1.0pp $485 -0.5pp $469 base $453 +0.5pp $437 +1.0pp $421

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
$15,500
Closing costs
$1,860
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
636 N 39th St Apt 2 Baton Rouge, LA 2.0 1.0 700 $900 $1.29 15d 1 0.43mi
1201 N Foster Dr Baton Rouge, LA 1.0–3.0 1.0–3.0 1300 $1,240 $0.95 15d 31 0.77mi
115 S Leo St Baton Rouge, LA 1.0 1.0 550 $1,100 $2.00 24d 1 0.91mi
2040 Gayosa St Baton Rouge, LA 1.0–2.0 1.0–2.0 764 $1,250 $1.64 44d 1 0.96mi
4430 Hatcher Ave Unit 115 Baton Rouge, LA 1.0 1.0 598 $900 $1.51 44d 1 1.03mi
330 Ingleside Dr Baton Rouge, LA 1.0–3.0 1.0–2.0 773 $1,120 $1.45 15d 6 1.06mi
4735 Government St #102 Baton Rouge, LA 1.0 1.0 690 $875 $1.27 15d 1 1.22mi
605 Ingleside Dr Unit A Baton Rouge, LA 2.0 1.0 700 $1,350 $1.93 44d 1 1.23mi
2361 Wisteria St Unit B Baton Rouge, LA 1.0 1.0 700 $1,200 $1.71 44d 1 1.29mi
849 Blanchard St Baton Rouge, LA 1.0 1.0 600 $1,000 $1.67 44d 1 1.34mi
849 Blanchard St Baton Rouge, LA 1.0 1.0 600 $1,000 $1.67 24d 1 1.34mi
1251 N Ardenwood Dr Baton Rouge, LA 1.0–3.0 1.0–2.0 923 $899 $0.97 44d 1 1.35mi
1356 Main St Unit 1 Baton Rouge, LA 1.0 1.0 700 $600 $0.86 44d 1 1.45mi
2500 McGrath Ave Unit 2 Baton Rouge, LA 1.0 1.0 750 $1,000 $1.33 44d 1 1.47mi

Listing history 23 events

  1. 2026-06-18
    days on market $62,000 Active 42 DOM
  2. 2026-06-17
    days on market $62,000 Active 41 DOM
  3. 2026-06-16
    days on market $62,000 Active 40 DOM
  4. 2026-06-15
    days on market $62,000 Active 39 DOM
  5. 2026-06-14
    days on market $62,000 Active 37 DOM
  6. 2026-06-10
    days on market $62,000 Active 34 DOM
  7. 2026-06-09
    days on market $62,000 Active 33 DOM
  8. 2026-06-09
    price $62,000 Active 32 DOM
  9. 2026-06-08
    days on market $72,000 Active 32 DOM
    Show marketing remark (577 chars)

    Welcome to this beautifully renovated 2-bedroom, 2 full-bath home featuring a fresh, bright, and inviting open floor plan at an incredible value. Thoughtfully updated with new appliances and modern finishes, this move-in ready home offers incredible functionality. Conveniently located near the interstate, you'll enjoy quick access to shopping, dining, and everyday conveniences while still feeling right at home. Whether you're a first-time homebuyer or an investor looking for a turnkey opportunity, this home is one you don't want to miss. Schedule your private tour today!

  10. 2026-06-07
    days on market $72,000 Active 31 DOM
  11. 2026-06-05
    days on market $72,000 Active 28 DOM
  12. 2026-06-03
    days on market $72,000 Active 27 DOM
  13. 2026-06-02
    days on market $72,000 Active 26 DOM
  14. 2026-06-01
    days on market $72,000 Active 25 DOM
  15. 2026-05-31
    days on market $72,000 Active 24 DOM
  16. 2026-05-31
    days on market $72,000 Active 23 DOM
  17. 2026-05-07
    listed $72,000 Active 595-char remark
    Show marketing remark (577 chars)

    Welcome to this beautifully renovated 2-bedroom, 2 full-bath home featuring a fresh, bright, and inviting open floor plan at an incredible value. Thoughtfully updated with new appliances and modern finishes, this move-in ready home offers incredible functionality. Conveniently located near the interstate, you'll enjoy quick access to shopping, dining, and everyday conveniences while still feeling right at home. Whether you're a first-time homebuyer or an investor looking for a turnkey opportunity, this home is one you don't want to miss. Schedule your private tour today!

  18. 2026-05-07
    listed $72,000 Active 577-char remark
    Show marketing remark (577 chars)

    Welcome to this beautifully renovated 2-bedroom, 2 full-bath home featuring a fresh, bright, and inviting open floor plan at an incredible value. Thoughtfully updated with new appliances and modern finishes, this move-in ready home offers incredible functionality. Conveniently located near the interstate, you'll enjoy quick access to shopping, dining, and everyday conveniences while still feeling right at home. Whether you're a first-time homebuyer or an investor looking for a turnkey opportunity, this home is one you don't want to miss. Schedule your private tour today!

  19. 2013-03-11
    soldstatus $3,000
  20. 2008-07-28
    soldstatus $15,500
  21. 2008-07-25
    soldstatus
    Show marketing remark (130 chars)

    Cash sale only. Will not qualify for financing. Large home in need of TLC. Could be a 4 BR shotgun style house. Handy mab special.

  22. 2008-06-25
    listed $19,900
    Show marketing remark (130 chars)

    Cash sale only. Will not qualify for financing. Large home in need of TLC. Could be a 4 BR shotgun style house. Handy mab special.

  23. 2008-06-25
    listed $19,900
    Show marketing remark (130 chars)

    Cash sale only. Will not qualify for financing. Large home in need of TLC. Could be a 4 BR shotgun style house. Handy mab special.

ⓘ 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
$313 · $26/mo
Projected year-2 tax
$341 · $28/mo
Expected delta
+$28/yr (+$2/mo · 9.1%)

ⓘ 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 · 18 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,615
− Mortgage interest
−$3,473
− Property taxes
−$313
− Insurance
−$310
− Repairs & maintenance
−$1,009
− Management
−$1,009
− Depreciation
−$1,804
Taxable income
$4,697
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,127
After-tax cash flow
$4,314/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)
25,118
Household income
$34,458
Rent vs Own
69.1% rent · 30.9% own
Severe rent burden
1831.0

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 (69%)
Race & ethnicity
Black 69% White 20% Two or more races 5% Hispanic / Latino 5% Asian 3%
Common ancestry
Lithuanian 2% Italian 1% Iranian 0%
Foreign-born
6% · Canada, Vietnam
Languages at home
91% English-only · Spanish 3% Tagalog/Filipino 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
▼ -137.02%
Current HPI
47.7285
Rent YoY
▲ 6.59%
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

+211.6% since first listed
9 events — show timeline
  • 2026-06-08 Price Changed $62,000 AcadianaMLS
  • 2026-06-08 Price Changed $62,000 GBRMLS
  • 2026-05-07 Listed $72,000 GBRMLS
  • 2026-05-07 Listed $72,000 AcadianaMLS
  • 2013-03-11 Sold (Public Records) $3,000 Public Records
  • 2008-07-28 Sold (Public Records) $15,500 Public Records
  • 2008-07-25 Sold (MLS) GBRMLS
  • 2008-06-25 Listed $19,900 AcadianaMLS
  • 2008-06-25 Listed $19,900 GBRMLS

Property tax history

+2.1%/yr

Latest (2025): $313 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…