CashFlowRE
Sign in Sign up
1874 71st St
D+ Composite 48.69
Why this score? — see what drove the D+ 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 +16.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • Appreciation +4.6/10.0
  • 1% rule +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$179,999

1874 71st St · Baton Rouge, LA 70807
4 bd · 2.0 ba · 1,600 sqft · SingleFamily · 55 Days on market
Built 1970 6,098 sqft lot $112/sqft · 94% above area

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

Listing remarks MLS

1874 71st St Baton Rouge, LA 70807 offers a fully renovated 4-bedroom, 2-bath home designed for buyers ready to step into homeownership with style and value. This move-in ready home features updated flooring, fresh paint, and a functional layout perfect for everyday living. The kitchen is a standout with 3 cm quartz countertops, stainless steel appliances, and a clean subway tile backsplash with bold black grout for a modern finish. With four true bedrooms, there is plenty of space for a growing household, home office, or flex space to fit your lifestyle. Covered parking adds everyday convenience, and the renovations throughout mean you can move in without the stress of immediate updates. Located just minutes from Southern University with easy access to main roads, this home sits in an area experiencing ongoing growth and revitalization, making it a strong option for buyers looking to build equity over time. Priced below $180,000, this property may qualify for grant programs and first-time homebuyer assistance, making homeownership more accessible than ever. Schedule your private showing today and explore the opportunity this home offers.

Key facts

  • Fully renovated
  • Quartz countertops
  • Covered parking

Tags

FULLY RENOVATEDUPDATED FLOORINGSTAINLESS STEEL APPLIANCESQUARTZ COUNTERTOPSSUBWAY TILE BACKSPLASHCOVERED PARKING

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 4-bed/2.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $93 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (6.0% below list).
  • Recommended offer: $169k (6.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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: 101 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $1,692/mo this rent would consume 74% of the median local household income ($28k/yr) (locally 1092% 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 (-0.9%/yr); year-one equity from $1k 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.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($175k) 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

  • Climate carrying-cost: 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 $169,247 (6.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.94%
Cap rate
6.91%
Cash-on-cash
2.22%
DSCR
1.10
GRM
8.9

CMA / ARV

ARV (median comp)
$92,979
List price
$179,999
Delta
93.59%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1825 71st St 0.05mi 3/1.5 (-1) 1,564 (-2%) 14mo $72,000 $46 76
1728/1730 Harding Blvd 0.48mi 5/3.5 (+1) 1,600 (0%) 14mo $220,000 $138 55
1970 78th Ave 0.36mi 3/2.0 (-1) 1,527 (-5%) 19mo $175,000 $115 55
2845 Monte Sano Ave 0.70mi 3/1.0 (-1) 1,484 (-7%) 1mo $25,000 $17 46
3022 68th Ave 0.75mi 4/2.5 1,575 (-2%) 18mo $144,900 $92 45
2748 79th Ave 0.72mi 4/2.0 1,673 (+5%) 18mo $189,500 $113 43
2785 74th Ave 0.64mi 3/2.0 (-1) 1,778 (+11%) 6mo $170,000 $96 42
2635 79th Ave 0.65mi 3/1.0 (-1) 1,412 (-12%) 7mo $143,000 $101 35
2624 78th Ave 0.57mi 3/2.0 (-1) 1,424 (-11%) 18mo $138,000 $97 35
2785 75th Ave 0.64mi 3/2.0 (-1) 1,446 (-10%) 21mo $144,000 $100 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.87% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.9%
Equity multiple
0.87×
Total profit
$-6,550
Equity at exit
$44,563
10-year hold
IRR
3.7%
Equity multiple
1.35×
Total profit
$17,785
Equity at exit
$47,751

Cash invested: $50,400 (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 70807

Home prices YoY
-1.1%
Active inventory
101
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,692 medium interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,700/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$93

Break-even live

Break-even rent $1,575
Max offer price $179,999
Occupancy floor 90%

Sensitivity live

Price -10% $218 -5% $155 +0% $93 +5% $31 +10% $-31
Rent -10% $-41 -5% $26 +0% $93 +5% $160 +10% $227
Rate -1.0pp $184 -0.5pp $139 base $93 +0.5pp $46 +1.0pp $-1

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
$45,000
Closing costs
$5,400
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1848 73rd Ave Baton Rouge, LA 4.0 2.0 1139 $1,600 $1.40 15d 1 0.12mi
2127 71st Ave Baton Rouge, LA 4.0 2.0 1734 $1,600 $0.92 24d 1 0.15mi
1945 77th Ave Baton Rouge, LA 3.0 2.0 1416 $1,650 $1.17 24d 1 0.34mi
4912 Breckenridge Ave Baton Rouge, LA 3.0 2.0 1800 $1,075 $0.60 15d 1 1.43mi

Listing history 9 events

  1. 2026-04-02
    listed $179,999 Active 1156-char remark
    Show marketing remark (1156 chars)

    1874 71st St Baton Rouge, LA 70807 offers a fully renovated 4-bedroom, 2-bath home designed for buyers ready to step into homeownership with style and value. This move-in ready home features updated flooring, fresh paint, and a functional layout perfect for everyday living. The kitchen is a standout with 3 cm quartz countertops, stainless steel appliances, and a clean subway tile backsplash with bold black grout for a modern finish. With four true bedrooms, there is plenty of space for a growing household, home office, or flex space to fit your lifestyle. Covered parking adds everyday convenience, and the renovations throughout mean you can move in without the stress of immediate updates. Located just minutes from Southern University with easy access to main roads, this home sits in an area experiencing ongoing growth and revitalization, making it a strong option for buyers looking to build equity over time. Priced below $180,000, this property may qualify for grant programs and first-time homebuyer assistance, making homeownership more accessible than ever. Schedule your private showing today and explore the opportunity this home offers.

  2. 2026-04-02
    listed $179,999 Active 1156-char remark
    Show marketing remark (1156 chars)

    1874 71st St Baton Rouge, LA 70807 offers a fully renovated 4-bedroom, 2-bath home designed for buyers ready to step into homeownership with style and value. This move-in ready home features updated flooring, fresh paint, and a functional layout perfect for everyday living. The kitchen is a standout with 3 cm quartz countertops, stainless steel appliances, and a clean subway tile backsplash with bold black grout for a modern finish. With four true bedrooms, there is plenty of space for a growing household, home office, or flex space to fit your lifestyle. Covered parking adds everyday convenience, and the renovations throughout mean you can move in without the stress of immediate updates. Located just minutes from Southern University with easy access to main roads, this home sits in an area experiencing ongoing growth and revitalization, making it a strong option for buyers looking to build equity over time. Priced below $180,000, this property may qualify for grant programs and first-time homebuyer assistance, making homeownership more accessible than ever. Schedule your private showing today and explore the opportunity this home offers.

  3. 2024-09-04
    soldstatus $172,140
  4. 2023-11-06
    soldstatus Sold
  5. 2023-09-29
    status Pending
  6. 2023-09-15
    status Active
  7. 2023-07-18
    status Pending
  8. 2023-07-11
    listed $35,000 Active
  9. 2023-07-11
    listed $35,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% 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 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
$20,310
− Mortgage interest
−$10,083
− Property taxes
−$2,700
− Insurance
−$900
− Repairs & maintenance
−$1,625
− Management
−$1,625
− Depreciation
−$5,236
Taxable loss
−$1,859
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$446
After-tax cash flow
$1,564/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)
15,300
Household income
$27,534
Rent vs Own
56.8% rent · 43.2% own
Severe rent burden
1092.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 6% White 3%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada

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
▼ -0.87%
Current HPI
78.3629
Rent YoY
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

+414.3% since first listed
9 events — show timeline
  • 2026-04-02 Listed $179,999 AcadianaMLS
  • 2026-04-02 Listed $179,999 GBRMLS
  • 2024-09-04 Sold (Public Records) $172,140 Public Records
  • 2023-11-06 Sold (MLS) GBRMLS
  • 2023-09-29 Pending GBRMLS
  • 2023-09-15 Relisted GBRMLS
  • 2023-07-18 Pending GBRMLS
  • 2023-07-11 Listed $35,000 AcadianaMLS
  • 2023-07-11 Listed $35,000 GBRMLS

Property tax history

+4.5%/yr

Latest (2025): $315 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…