16618 Vermillion DrBaton RougeLA70819
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 16618 Vermillion Dr, Baton Rouge, LA, 70819 in Baton Rouge is narrow, $174/mo net on $886/mo rent after the $517/mo debt service, but the property operates at break-even-plus, not a loss. At $115,000 with a 9.25% yield, the long-run equity case via 5% appreciation ($31,772 over five years) and $1,059/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.71 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $54,815.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 7.2% |
| Monthly Cash Flow | $174 | $450 |
City averages based on Baton Rouge market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $886 |
| Total Monthly Debt Service | $667 |
| DSCR Ratio | 1.33x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1990
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 70819, Baton Rouge, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,945 (100%) |
| Owner Occupied HU | 1,193 (61.3%) |
| Renter Occupied HU | 551 (28.3%) |
| Vacant Housing Units | 201 (10.3%) |
| Median Home Value | $167,526 |
| Average Home Value | $208,667 |
Housing Distribution
Address Breakdown
Residential
1,925
Single Family
1,903
Multi-Family
22
Businesses
113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1990
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 70819, Baton Rouge, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,945 (100%) |
| Owner Occupied HU | 1,193 (61.3%) |
| Renter Occupied HU | 551 (28.3%) |
| Vacant Housing Units | 201 (10.3%) |
| Median Home Value | $167,526 |
| Average Home Value | $208,667 |
Housing Distribution
Address Breakdown
Residential
1,925
Single Family
1,903
Multi-Family
22
Businesses
113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joy Russell • Keller Williams Realty Red Stick Partners
Mls Name: ROAM MLS
Mls ID: #2025018447