CashFlowRE
Sign in Sign up
13755 Kenner Ave Unit C
C- Composite 50.48
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 +21.2/30.0
  • 1% rule +6.9/10.0
  • DSCR +6.8/10.0
  • ARV discount +5.5/15.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$99,000

13755 Kenner Ave Unit C · Village St. George, LA 70810
2 bd · 2.5 ba · 1,193 sqft · Condo public records · 104 Days on market
Built 1986 $83/sqft · at area comps Est $95k · at est. $150/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Conveniently located close to shopping, dining and everyday essentials, this desirable 2 Bedroom, 2.5 Bath offers comfort and functionality. The half bath is located downstairs, perfect for guest. The inviting living room features a cozy fireplace, creating a warm and welcoming atmosphere. Step outside to enjoy fenced in patio-ideal for relaxing or entertaining. Do not disturb tenants. Measurements are not warranted by realtor

Key facts

  • Inviting living room
  • Cozy fireplace
  • Fenced in patio

Tags

FENCED IN PATIOCOZY FIREPLACEINVITING LIVING ROOM

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 condo listed at $99k.

Deal economics

  • At list price, monthly cash flow is $143 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $90k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.9% in Village St. George — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 625 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($92k/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 $684 of loan paydown is wiped out by about $3k 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 104 days — a 9% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,090 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.19%
Cap rate
8.03%
Cash-on-cash
6.21%
DSCR
1.28
GRM
7.0

CMA / ARV

ARV (median comp)
$94,734
List price
$99,000
Delta
4.50%
Verdict
FAIR
Comps
13 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.68% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.66×
Total profit
$-9,522
Equity at exit
$14,761
10-year hold
IRR
-4.2%
Equity multiple
0.76×
Total profit
$-6,756
Equity at exit
$8,560

Cash invested: $27,720 (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 70810

Rents YoY
0.7%
Active inventory
625
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,182 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$80 /mo · $960/yr
Insurance
$41
HOA
$150
Vacancy / Maint / Mgmt
$248
Net cashflow
$143

Break-even live

Break-even rent $1,001
Max offer price $99,000
Occupancy floor 83%

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
$24,750
Closing costs
$2,970
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13650 Kenner Ave Unit 13650A Baton Rouge, LA 2.0 2.5 1175 $975 $0.83 43d 1 0.06mi
13621 Kenner Ave Unit 13621D Baton Rouge, LA 2.0 2.5 1175 $975 $0.83 23d 1 0.08mi
13610 Kenner Ave Unit 13610D Baton Rouge, LA 2.0 2.5 1175 $975 $0.83 43d 1 0.10mi
8933 Baronne Dr Baton Rouge, LA 3.0 2.0 1386 $1,450 $1.05 43d 1 0.40mi
7317 Meadow Park Ave Baton Rouge, LA 3.0 2.0 1251 $1,600 $1.28 43d 1 0.42mi
7047 Meadow Park Avennue Baton Rouge, LA 3.0 2.0 1100 $1,150 $1.05 43d 1 0.47mi
8363 Siegen Ln Baton Rouge, LA 1.0–3.0 1.0–1.5 741 $1,056 $1.43 14d 4 0.56mi
1345 Bullrush Dr Baton Rouge, LA 3.0 2.0 1294 $1,800 $1.39 14d 1 0.75mi
9645 Siegen Ln Baton Rouge, LA 2.0 2.0 1100 $1,350 $1.23 43d 1 0.86mi
9849 Siegen Ln Baton Rouge, LA 2.0 2.5 1260 $1,575 $1.25 14d 1 0.97mi
9843 Siegen Ln Baton Rouge, LA 2.0 2.5 1225 $1,500 $1.22 43d 1 0.98mi
1741 Twisted Oak Ln Baton Rouge, LA 3.0 2.0 1368 $1,825 $1.33 43d 1 1.17mi
11580 Perkins Rd Baton Rouge, LA 1.0–2.0 1.0–2.0 1000 $1,392 $1.39 14d 11 1.29mi

HOA detail condo

Monthly dues
$150 · $1,800/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 22 events

  1. 2026-06-18
    days on market $99,000 Active 104 DOM
  2. 2026-06-17
    days on market $99,000 Active 103 DOM
  3. 2026-06-16
    days on market $99,000 Active 102 DOM
  4. 2026-06-15
    days on market $99,000 Active 101 DOM
  5. 2026-06-14
    days on market $99,000 Active 99 DOM
  6. 2026-06-10
    days on market $99,000 Active 96 DOM
  7. 2026-06-09
    days on market $99,000 Active 95 DOM
  8. 2026-06-08
    days on market $99,000 Active 94 DOM
  9. 2026-06-07
    days on market $99,000 Active 93 DOM
  10. 2026-06-05
    days on market $99,000 Active 90 DOM
  11. 2026-06-03
    days on market $99,000 Active 89 DOM
  12. 2026-06-02
    days on market $99,000 Active 88 DOM
  13. 2026-06-01
    days on market $99,000 Active 87 DOM
  14. 2026-05-31
    days on market $99,000 Active 86 DOM
  15. 2026-05-31
    days on market $99,000 Active 85 DOM
  16. 2026-04-26
    status Active 430-char remark
    Show marketing remark (430 chars)

    Conveniently located close to shopping, dining and everyday essentials, this desirable 2 Bedroom, 2.5 Bath offers comfort and functionality. The half bath is located downstairs, perfect for guest. The inviting living room features a cozy fireplace, creating a warm and welcoming atmosphere. Step outside to enjoy fenced in patio-ideal for relaxing or entertaining. Do not disturb tenants. Measurements are not warranted by realtor

  17. 2026-03-05
    listed $99,000 Active 430-char remark
    Show marketing remark (430 chars)

    Conveniently located close to shopping, dining and everyday essentials, this desirable 2 Bedroom, 2.5 Bath offers comfort and functionality. The half bath is located downstairs, perfect for guest. The inviting living room features a cozy fireplace, creating a warm and welcoming atmosphere. Step outside to enjoy fenced in patio-ideal for relaxing or entertaining. Do not disturb tenants. Measurements are not warranted by realtor

  18. 2026-03-05
    listed $99,000 Active 430-char remark
    Show marketing remark (430 chars)

    Conveniently located close to shopping, dining and everyday essentials, this desirable 2 Bedroom, 2.5 Bath offers comfort and functionality. The half bath is located downstairs, perfect for guest. The inviting living room features a cozy fireplace, creating a warm and welcoming atmosphere. Step outside to enjoy fenced in patio-ideal for relaxing or entertaining. Do not disturb tenants. Measurements are not warranted by realtor

  19. 2024-10-18
    soldstatus Sold
  20. 2024-09-25
    status Pending
  21. 2024-09-20
    listed $75,000 Active
  22. 2024-09-20
    listed $75,000

ⓘ 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
$960 · $80/mo
Projected year-2 tax
$960 · $80/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 · 22 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,185
− Mortgage interest
−$5,546
− Property taxes
−$960
− Insurance
−$495
− Repairs & maintenance
−$1,135
− Management
−$1,135
− HOA
−$1,800
− Depreciation
−$2,880
Taxable income
$235
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$56
After-tax cash flow
$1,665/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 — Village St. George

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Village St. George, LA
County
East Baton Rouge Parish · 399,686 people
Metro
Baton Rouge, LA
Population (ZIP)
42,659
Household income
$92,098
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1106.0

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 0.60)
Race & ethnicity
White 55% Black 29% Hispanic / Latino 7% Two or more races 6% Asian 6%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 11% Slovak 2% Scottish 1%
Foreign-born
9% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 4% Other Indo-European 2% Chinese 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
▼ -117.55%
Current HPI
172.7593
Rent YoY
▲ 0.68%
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

+32.0% since first listed
7 events — show timeline
  • 2026-04-26 Relisted GBRMLS
  • 2026-03-05 Listed $99,000 AcadianaMLS
  • 2026-03-05 Listed $99,000 GBRMLS
  • 2024-10-18 Sold (MLS) GBRMLS
  • 2024-09-25 Pending GBRMLS
  • 2024-09-20 Listed $75,000 AcadianaMLS
  • 2024-09-20 Listed $75,000 GBRMLS

Property tax history

+2.7%/yr

Latest (2025): $960 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…