CashFlowRE
Sign in Sign up
10151 Sandhill Ct
C- Composite 54.7
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 +23.8/30.0
  • DSCR +7.7/10.0
  • ARV discount +6.0/15.0
  • 1% rule +5.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$379,500

10151 Sandhill Ct · Baton Rouge, LA 70809
4 bd · 3.0 ba · 2,578 sqft · SingleFamily public records · 371 Days on market
Built 2005 9,147 sqft lot $147/sqft · 27% above area Est $367k · at est. $25/mo HOA · 1% of rent

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

Listing remarks MLS

Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

Key facts

  • Landscaped backyard
  • Private bedroom
  • Full bath

Tags

LANDSCAPED BACKYARDPRIVATE BEDROOMFULL BATHKEEPING ROOMBREAKFAST AREAFIREPLACE

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/3.0-bath single-family listed at $380k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $380k).
  • Recommended offer: $334k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.2% 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.
  • Zoned schools: Woodlawn Elementary (math 37% / reading 56%, grade D-, #159 of 646 statewide, top 25%, 718 students, 65% FRL); Woodlawn Middle School (math 20% / reading 39%, grade F, #116 of 218 statewide, top 53%, 887 students, 69% FRL); Woodlawn High School (math 25% / reading 30%, grade F, #133 of 265 statewide, top 51%, 1,527 students, 62% FRL).
  • Market conditions: Rents rising (+2.2%/yr); 259 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,252 units permitted in East Baton Rouge Parish in 2024 (440 in 5+ unit buildings).
  • At $4,020/mo this rent would consume 60% of the median local household income ($80k/yr) (locally 830% 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 $3k of loan paydown is wiped out by about $11k 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 371 days — a 12% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y 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.
  • Current owner paid $265k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (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 $333,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 371 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  7. 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.
  8. 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.
  9. 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
1.06%
Cap rate
8.60%
Cash-on-cash
8.25%
DSCR
1.37
GRM
7.9

CMA / ARV

ARV (median comp)
$367,019
List price
$379,500
Delta
3.40%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10043 High Pines Dr 0.16mi 5/3.0 (+1) 2,821 (+9%) 19mo $339,000 $120 56
9044 Thistle Ridge Dr 0.73mi 3/2.5 (-1) 2,480 (-4%) 15mo $375,000 $151 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 · 2.16% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-45,305
Equity at exit
$56,585
10-year hold
IRR
-4.0%
Equity multiple
0.74×
Total profit
$-27,264
Equity at exit
$32,812

Cash invested: $106,260 (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 70809

Rents YoY
2.2%
Active inventory
259
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$4,020 medium interval (Pro) →
Mortgage (P&I)
$1,990
Tax from tax record
$272 /mo · $3,266/yr
Insurance
$158
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$25
Vacancy / Maint / Mgmt
$844
Net cashflow
$304

Break-even live

Break-even rent $3,635
Max offer price $379,500
Occupancy floor 87%

Sensitivity live

Price -10% $519 -5% $411 +0% $304 +5% $196 +10% $89
Rent -10% $-14 -5% $145 +0% $304 +5% $463 +10% $621
Rate -1.0pp $495 -0.5pp $400 base $304 +0.5pp $205 +1.0pp $105

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
$94,875
Closing costs
$11,385
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16756 Amberwood Dr Baton Rouge, LA 3.0 3.5 3522 $5,500 $1.56 25d 1 1.13mi
7671 Dearborne Dr Baton Rouge, LA 3.0 2.0 1886 $4,000 $2.12 25d 1 1.28mi
17951 Grand Cypress Creek Ave Baton Rouge, LA 3.0 2.0 2880 $5,000 $1.74 21d 1 1.42mi

HOA detail

Monthly dues
$25 · $300/yr

Listing history 33 events

  1. 2026-06-22
    days on market $379,500 Active 371 DOM
  2. 2026-06-18
    days on market $379,500 Active 368 DOM
  3. 2026-06-17
    days on market $379,500 Active 367 DOM
  4. 2026-06-16
    days on market $379,500 Active 366 DOM
  5. 2026-06-15
    days on market $379,500 Active 365 DOM
  6. 2026-06-14
    days on market $379,500 Active 363 DOM
  7. 2026-06-10
    days on market $379,500 Active 360 DOM
  8. 2026-06-09
    days on market $379,500 Active 359 DOM
  9. 2026-06-08
    days on market $379,500 Active 358 DOM
  10. 2026-06-07
    days on market $379,500 Active 357 DOM
  11. 2026-06-05
    days on market $379,500 Active 354 DOM
  12. 2026-06-03
    days on market $379,500 Active 353 DOM
  13. 2026-06-02
    days on market $379,500 Active 352 DOM
  14. 2026-06-01
    days on market $379,500 Active 351 DOM
  15. 2026-05-31
    days on market $379,500 Active 350 DOM
  16. 2026-05-31
    days on market $379,500 Active 349 DOM
  17. 2025-10-04
    price $379,500 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  18. 2025-10-04
    price $379,500 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  19. 2025-08-09
    price $382,500 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  20. 2025-08-09
    price $382,500 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  21. 2025-06-15
    price $385,000 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  22. 2025-06-15
    price $385,000 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  23. 2025-06-15
    listed $380,000 Active 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  24. 2025-06-15
    listed $380,000 Active 785-char remark
    Show marketing remark (785 chars)

    Step inside to discover oversized rooms, abundant storage, and charming features throughout this beautiful home! The amazing 500 square foot sunroom overlooking the beautifully landscaped back yard is the showstopper for this beautifully maintained 4-bedroom, 3-bathroom home with over 3,160 sq ft of comfortable living space. The sunken living room creates a cozy vibe, while the formal dining room shines with crown molding and natural light. There's a private bedroom and bath downstairs, the primary suite with it's huge bathroom are on the second floor, with the laundry. The sunroom overlooks an amazingly landscaped back yard with fruit trees, lighting, and a privacy fence. There's also a shed and a whole-house generator, with built-ins in the garage. See this one in person!!

  25. 2019-11-27
    soldstatus Sold
  26. 2019-11-27
    soldstatus $265,000
  27. 2019-11-07
    status Pending
  28. 2019-10-22
    price $280,000
  29. 2019-07-14
    listed $287,000 Active
  30. 2019-07-14
    listed $280,000
  31. 2005-08-18
    soldstatus
  32. 2005-02-22
    listed $194,350
  33. 2005-02-22
    listed $194,350

ⓘ 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
$3,266 · $272/mo
Projected year-2 tax
$3,266 · $272/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 AE · 0% 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 2 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
$48,239
− Mortgage interest
−$21,258
− Property taxes
−$3,266
− Insurance
−$7,016
− Repairs & maintenance
−$3,859
− Management
−$3,859
− HOA
−$300
− Depreciation
−$11,040
Taxable loss
−$2,359
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$566
After-tax cash flow
$4,211/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

County
East Baton Rouge Parish · 399,686 people
City population
351,868
Metro
Baton Rouge, LA
Population (ZIP)
25,732
Household income
$79,967
Rent vs Own
45.9% rent · 54.1% own
Severe rent burden
830.0

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 0.56)
Race & ethnicity
White 62% Black 23% Two or more races 7% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 13% Italian 2% Serbian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
89% English-only · Spanish 4% Other Indo-European 2% Arabic 2%

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
▼ -205.49%
Current HPI
154.7018
Rent YoY
▲ 2.16%
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

+95.3% since first listed
17 events — show timeline
  • 2025-10-04 Price Changed $379,500 AcadianaMLS
  • 2025-10-04 Price Changed $379,500 GBRMLS
  • 2025-08-09 Price Changed $382,500 GBRMLS
  • 2025-08-09 Price Changed $382,500 AcadianaMLS
  • 2025-06-15 Price Changed $385,000 AcadianaMLS
  • 2025-06-15 Price Changed $385,000 GBRMLS
  • 2025-06-15 Listed $380,000 GBRMLS
  • 2025-06-15 Listed $380,000 AcadianaMLS
  • 2019-11-27 Sold (Public Records) $265,000 Public Records
  • 2019-11-27 Sold (MLS) GBRMLS
  • 2019-11-07 Pending GBRMLS
  • 2019-10-22 Price Changed $280,000 GBRMLS
  • 2019-07-14 Listed $280,000 AcadianaMLS
  • 2019-07-14 Listed $287,000 GBRMLS
  • 2005-08-18 Sold (MLS) GBRMLS
  • 2005-02-22 Listed $194,350 GBRMLS
  • 2005-02-22 Listed $194,350 AcadianaMLS

Property tax history

+2.4%/yr

Latest (2025): $3,266 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…