2303 Gracie St · Baton Rouge, LA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
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 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +23.9/30.0
- DSCR +7.7/10.0
- ARV discount +7.5/15.0
- 1% rule +5.4/10.0
- 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
$119,995
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
**House has a tenant so please DO NOT DISTURB THE TENANT!** This beauty is perfect if you're looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
Key facts
- 4,356 sq ft lot
- Garage
- Built 1999
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $120k.
Deal economics
- At list price, monthly cash flow is $233 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $120k).
- Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.6% 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.
- Zoned schools: Park Elementary School (math 2% / reading 17%, grade F, #597 of 646 statewide, top 95%, 336 students, 95% FRL); Capitol Middle School (math 4% / reading 10%, grade F, #212 of 218 statewide, top 97%, 580 students, 87% FRL); Liberty High School (math 50% / reading 74%, grade B-, #15 of 265 statewide, top 6%, 1,208 students, 60% FRL) — zoned schools at 81% FRL track the district average.
- Market conditions: Rents rising fast (+6.6%/yr); 202 active listings in the ZIP; 40 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).
- This rent runs 44% 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 $829 of loan paydown is wiped out by about $4k 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 $34k cash investment doubles in ~9 years — after that, you're playing with house money.
Negotiation context
- It's been on market 284 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
- 19 sale attempts since 26y ago; this cycle's ask has dropped $53k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $77k; list at $120k implies a 56% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 284 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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
- 1.04% ✓
- Cap rate
- 8.62%
- Cash-on-cash
- 8.32%
- DSCR
- 1.37
- GRM
- 8.0
CMA / ARV
- ARV (median comp)
- $45,770
- List price
- $119,995
- Delta
- 162.17%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 421 N 24th St | 0.36mi | 3/2.0 | 1,197 (-1%) | 1mo | $190,000 | $159 | 80 |
| 905 N 17th St | 0.46mi | 3/2.0 | 1,217 (+0%) | 6mo | $155,000 | $127 | 73 |
| 2812 North St | 0.38mi | 3/2.0 | 1,152 (-5%) | 8mo | $140,000 | $122 | 67 |
| 760 N 29th St | 0.33mi | 2/1.5 (-1) | 1,135 (-6%) | 1mo | $105,000 | $93 | 66 |
| 2627 Edgewood Dr | 0.20mi | 3/2.0 | 1,371 (+13%) | 9mo | $160,000 | $117 | 61 |
| 2711 Jackson Ave | 0.68mi | 3/2.0 | 1,200 (-1%) | 7mo | $79,000 | $66 | 61 |
| 154 Belleview Dr | 0.69mi | 3/2.0 | 1,295 (+7%) | 2mo | $232,900 | $180 | 54 |
| 716 N 36th St | 0.70mi | 3/2.0 | 1,100 (-9%) | 8mo | $49,000 | $45 | 46 |
| 2645 Jefferson Ave | 0.57mi | 2/1.0 (-1) | 1,123 (-7%) | 8mo | $9,750 | $9 | 46 |
| 1650 N 32nd St | 0.65mi | 3/2.0 | 1,341 (+11%) | 10mo | $90,000 | $67 | 43 |
| 3420 Main St | 0.67mi | 2/1.0 (-1) | 1,118 (-8%) | 6mo | $54,500 | $49 | 42 |
| 1347 North St | 0.72mi | 2/1.0 (-1) | 1,041 (-14%) | 10mo | $49,900 | $48 | 25 |
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
- IRR
- 0.0%
- Equity multiple
- 1.00×
- Total profit
- $48
- Equity at exit
- $17,892
- IRR
- 12.9%
- Equity multiple
- 2.18×
- Total profit
- $39,702
- Equity at exit
- $10,375
Cash invested: $33,599 (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 70802
- Rents YoY
- 6.6%
- Active inventory
- 202
- Price-to-rent
- 8.0×
Monthly cashflow live
- Estimated rent
- $1,249 high interval (Pro) →
- Mortgage (P&I)
- −$629
- Tax from tax record
- −$75 /mo · $895/yr
- Insurance
- −$50
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$262
- Net cashflow
- $233
Break-even live
Sensitivity live
| Price | -10% $301 | -5% $267 | +0% $233 | +5% $199 | +10% $165 |
|---|---|---|---|---|---|
| Rent | -10% $134 | -5% $184 | +0% $233 | +5% $282 | +10% $332 |
| Rate | -1.0pp $294 | -0.5pp $264 | base $233 | +0.5pp $202 | +1.0pp $170 |
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
- $29,999
- Closing costs
- $3,600
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2040 Gayosa St Baton Rouge, LA | 1.0–2.0 | 1.0–2.0 | 764 | $1,250 | $1.64 | 45d | 1 | 0.25mi |
| 1336 N 29th St Baton Rouge, LA | 3.0 | 2.0 | 1400 | $1,450 | $1.04 | 15d | 1 | 0.43mi |
| 1305 N 30th St Baton Rouge, LA | 2.0 | 1.0 | 1000 | $900 | $0.90 | 25d | 1 | 0.44mi |
| 1404 N 29th St Baton Rouge, LA | 3.0 | 2.0 | 1120 | $1,100 | $0.98 | 45d | 1 | 0.46mi |
| 2730 Convention St Baton Rouge, LA | 3.0 | 1.0 | 1000 | $900 | $0.90 | 25d | 1 | 0.62mi |
| 1409 N 35th St Baton Rouge, LA | 3.0 | 2.0 | 912 | $750 | $0.82 | 25d | 1 | 0.68mi |
| 1346 Main St Unit A Baton Rouge, LA | 3.0 | 2.0 | 1200 | $1,600 | $1.33 | 45d | 1 | 0.73mi |
| 3566 North St Baton Rouge, LA | 4.0 | 2.0 | 1117 | $1,050 | $0.94 | 22d | 1 | 0.73mi |
| 1847 N 16th St Baton Rouge, LA | 3.0 | 2.0 | 909 | $1,250 | $1.38 | 15d | 1 | 0.74mi |
| 1348 N 37th St Baton Rouge, LA | 3.0 | 1.0 | 1100 | $1,200 | $1.09 | 45d | 1 | 0.78mi |
| 303 S 21st St Baton Rouge, LA | 3.0 | 1.0 | 1070 | $825 | $0.77 | 45d | 1 | 0.79mi |
| 636 N 39th St Apt 2 Baton Rouge, LA | 2.0 | 1.0 | 700 | $900 | $1.29 | 15d | 1 | 0.87mi |
| 999 N 9th St Unit 419 Baton Rouge, LA | 3.0 | 2.0 | 1050 | $1,170 | $1.11 | 25d | 1 | 1.00mi |
| 999 N 9th St Unit 311 Baton Rouge, LA | 2.0 | 1.0 | 840 | $1,040 | $1.24 | 22d | 1 | 1.00mi |
| 999 N 9th St Apt 127 Baton Rouge, LA | 2.0 | 1.0 | 840 | $1,050 | $1.25 | 15d | 1 | 1.00mi |
| 999 N 9th St Apt 319 Baton Rouge, LA | 3.0 | 2.0 | 1050 | $1,085 | $1.03 | 45d | 1 | 1.00mi |
| 999 N 9th St Apt 219 Baton Rouge, LA | 3.0 | 2.0 | 1050 | $1,185 | $1.13 | 15d | 1 | 1.00mi |
| 532 Live Oak Blvd Unit 532 Baton Rouge, LA | 3.0 | 2.0 | 1000 | $1,200 | $1.20 | 25d | 1 | 1.01mi |
| 623 S Eugene St Unit 1 Baton Rouge, LA | 2.0 | 1.0 | 980 | $1,400 | $1.43 | 45d | 1 | 1.01mi |
| 759 Spanish Town Rd Baton Rouge, LA | 2.0 | 1.0 | 1176 | $1,650 | $1.40 | 45d | 1 | 1.06mi |
| 239 West Dr Baton Rouge, LA | 2.0 | 1.0 | 1428 | $1,250 | $0.88 | 25d | 1 | 1.06mi |
| 710 Park Blvd #6 Baton Rouge, LA | 2.0 | 1.0 | 1111 | $1,800 | $1.62 | 15d | 1 | 1.07mi |
| 718 Park Blvd Unit 1 Baton Rouge, LA | 2.0 | 1.0 | 1189 | $1,500 | $1.26 | 25d | 1 | 1.09mi |
| 802 S 18th St Baton Rouge, LA | 3.0 | 2.0 | 1293 | $1,690 | $1.31 | 25d | 1 | 1.17mi |
| 1217 N 44th St Baton Rouge, LA | 3.0 | 2.0 | 1028 | $950 | $0.92 | 25d | 1 | 1.18mi |
| 866 Arlington Ave Unit 206 Baton Rouge, LA | 2.0 | 1.0 | 950 | $895 | $0.94 | 45d | 1 | 1.18mi |
| 878 Kenmore Ave Unit C Baton Rouge, LA | 2.0 | 1.0 | 1100 | $1,000 | $0.91 | 22d | 1 | 1.20mi |
| 925 Rittiner Dr Unit 927 Baton Rouge, LA | 3.0 | 1.0 | 1147 | $1,250 | $1.09 | 45d | 1 | 1.22mi |
| 850 N 5th St Unit 208 Baton Rouge, LA | 2.0 | 1.0 | 1000 | $1,225 | $1.23 | 15d | 1 | 1.23mi |
| 3711 Cole Dr #3 Baton Rouge, LA | 2.0 | 1.5 | 1200 | $1,200 | $1.00 | 45d | 1 | 1.23mi |
| 505 University Walk Unit 5 Baton Rouge, LA | 2.0 | 1.0 | 800 | $1,400 | $1.75 | 25d | 1 | 1.25mi |
| 1035 Rittiner Dr Baton Rouge, LA | 3.0 | 1.0 | 1145 | $1,200 | $1.05 | 15d | 1 | 1.26mi |
| 625 Convention St Baton Rouge, LA | 1.0–2.0 | 1.0–2.0 | 883 | $1,818 | $2.06 | 15d | 9 | 1.28mi |
| 2347 Rhodes Ave Baton Rouge, LA | 2.0 | 1.0 | 1250 | $950 | $0.76 | 20d | 1 | 1.31mi |
| 787 N 47th St Baton Rouge, LA | 3.0 | 2.0 | 1000 | $800 | $0.80 | 25d | 1 | 1.33mi |
| 422 Glenmore Ave Baton Rouge, LA | 3.0 | 2.0 | 1307 | $1,700 | $1.30 | 25d | 1 | 1.37mi |
| 330 Ingleside Dr Baton Rouge, LA | 1.0–3.0 | 1.0–2.0 | 773 | $1,353 | $1.75 | 15d | 6 | 1.38mi |
| 4743 Florida Blvd Baton Rouge, LA | 2.0 | 1.0 | 947 | $789 | $0.83 | 15d | 3 | 1.42mi |
| 333 Laurel St Baton Rouge, LA | 2.0 | 1.0–2.0 | 974 | $4,378 | $4.49 | 15d | 13 | 1.43mi |
| 3936 Dalton St Baton Rouge, LA | 2.0 | 1.0 | 900 | $750 | $0.83 | 20d | 1 | 1.45mi |
Listing history 50 events
-
2026-06-22days on market $119,995 Active 284 DOM
-
2026-06-18days on market $119,995 Active 281 DOM
-
2026-06-17days on market $119,995 Active 280 DOM
-
2026-06-16days on market $119,995 Active 279 DOM
-
2026-06-15days on market $119,995 Active 278 DOM
-
2026-06-14days on market $119,995 Active 276 DOM
-
2026-06-10days on market $119,995 Active 273 DOM
-
2026-06-09days on market $119,995 Active 272 DOM
-
2026-06-08days on market $119,995 Active 271 DOM
-
2026-06-07days on market $119,995 Active 270 DOM
-
2026-06-05days on market $119,995 Active 267 DOM
-
2026-06-03days on market $119,995 Active 266 DOM
-
2026-06-02days on market $119,995 Active 265 DOM
-
2026-06-01days on market $119,995 Active 264 DOM
-
2026-05-31days on market $119,995 Active 263 DOM
-
2026-05-31days on market $119,995 Active 262 DOM
-
2025-11-21price $119,995 601-char remark
Show marketing remark (601 chars)
**House has a tenant so please DO NOT DISTURB THE TENANT!** This beauty is perfect if you're looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
-
2025-11-19price $119,995 615-char remark
Show marketing remark (615 chars)
* * House has a tenant so please DO NOT DISTURB THE TENANT! * * This beauty is perfect if you’re looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
-
2025-10-23price $162,500 601-char remark
Show marketing remark (615 chars)
* * House has a tenant so please DO NOT DISTURB THE TENANT! * * This beauty is perfect if you’re looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
-
2025-10-23price $162,500 615-char remark
Show marketing remark (615 chars)
* * House has a tenant so please DO NOT DISTURB THE TENANT! * * This beauty is perfect if you’re looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
-
2025-09-10$172,500 Active 601-char remark
Show marketing remark (615 chars)
* * House has a tenant so please DO NOT DISTURB THE TENANT! * * This beauty is perfect if you’re looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
-
2025-09-10$172,500 Active 615-char remark
Show marketing remark (615 chars)
* * House has a tenant so please DO NOT DISTURB THE TENANT! * * This beauty is perfect if you’re looking for a rental property with instant cash flow. 3 bedrooms, 2 full bathrooms. Current rent is $1275 per month. Lease is in effect until July 31, 2026. Pleasant tenant! PLEASE NOTE: Since tenant is in place, a 48-hour notice is required for a showing and proof of funds or lending pre-approval required PRIOR to acceptance of a Showing Time request. House is being sold as-is with no warranties. MEASURMENTS NOT WARRANTED BY AGENT, AGENCY, SELLER, BROKER, OR BROKERAGE. BUYER TO VERIFY ALL MEASUREMENTS.
-
2025-08-04historical $1,275
-
2025-07-24$1,275
-
2025-05-26status Pending
-
2025-04-07status Active
-
2025-04-01status Pending
-
2025-03-19status Active
-
2025-03-12status Pending
-
2025-03-10status Active
-
2025-03-01historical
-
2025-01-17status Active
-
2024-12-12status Pending
-
2024-12-11$115,000 Active
-
2024-12-11historical
-
2024-12-05price $115,000
-
2024-12-04price $115,000
-
2024-11-15price $119,997
-
2024-11-15price $119,997
-
2024-11-06price $119,998
-
2024-11-06price $119,998
-
2024-10-30price $119,999
-
2024-10-30price $119,999
-
2024-09-20$120,000 Active
-
2024-09-20$120,000 Active
-
2024-04-17soldstatus $77,000
-
2011-12-11soldstatus
-
2011-07-25$36,900
-
2011-07-25$36,900
-
2010-03-30$77,000
ⓘ 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
- $895 · $75/mo
- Projected year-2 tax
- $895 · $75/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 (unshaded) · 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 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
- $14,991
- − Mortgage interest
- −$6,722
- − Property taxes
- −$895
- − Insurance
- −$600
- − Repairs & maintenance
- −$1,199
- − Management
- −$1,199
- − Depreciation
- −$3,491
- Taxable income
- $885
- Est. tax owed @ 24.0%
- −$212
- After-tax cash flow
- $2,584/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)
- 25,118
- Household income
- $34,458
- Rent vs 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 |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
+53.8% since first listed41 events — show timeline
- 2025-11-21 Price Changed $119,995 AcadianaMLS
- 2025-11-19 Price Changed $119,995 GBRMLS
- 2025-10-23 Price Changed $162,500 AcadianaMLS
- 2025-10-23 Price Changed $162,500 GBRMLS
- 2025-09-10 Listed $172,500 GBRMLS
- 2025-09-10 Listed $172,500 AcadianaMLS
- 2025-08-04 Rental Removed $1,275 BUILDIUM
- 2025-07-24 Listed for Rent $1,275 BUILDIUM
- 2025-05-26 Pending — GBRMLS
- 2025-04-07 Relisted — GBRMLS
- 2025-04-01 Pending — GBRMLS
- 2025-03-19 Relisted — GBRMLS
- 2025-03-12 Pending — GBRMLS
- 2025-03-10 Relisted — GBRMLS
- 2025-03-01 Delisted — GBRMLS
- 2025-01-17 Relisted — GBRMLS
- 2024-12-12 Pending — GBRMLS
- 2024-12-11 Listed $115,000 GBRMLS
- 2024-12-11 Delisted — GBRMLS
- 2024-12-05 Price Changed $115,000 GBRMLS
- 2024-12-04 Price Changed $115,000 AcadianaMLS
- 2024-11-15 Price Changed $119,997 GBRMLS
- 2024-11-15 Price Changed $119,997 AcadianaMLS
- 2024-11-06 Price Changed $119,998 GBRMLS
- 2024-11-06 Price Changed $119,998 AcadianaMLS
- 2024-10-30 Price Changed $119,999 GBRMLS
- 2024-10-30 Price Changed $119,999 AcadianaMLS
- 2024-09-20 Listed $120,000 GBRMLS
- 2024-09-20 Listed $120,000 AcadianaMLS
- 2024-04-17 Sold (Public Records) $77,000 Public Records
- 2011-12-11 Sold (MLS) — GBRMLS
- 2011-07-25 Listed $36,900 GBRMLS
- 2011-07-25 Listed $36,900 AcadianaMLS
- 2010-03-30 Listed $77,000 AcadianaMLS
- 2010-03-30 Listed $77,000 GBRMLS
- 2005-04-07 Listed $67,500 AcadianaMLS
- 2005-04-07 Listed $67,500 GBRMLS
- 2001-06-29 Sold (MLS) — GBRMLS
- 2000-07-07 Listed $70,500 AcadianaMLS
- 2000-07-07 Listed $70,500 GBRMLS
- 2000-01-25 Listed $78,000 AcadianaMLS
Property tax history
+6.9%/yrLatest (2025): $895 · +79.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…