CashFlowRE
Sign in Sign up
1018 Loretto Ave
B- Composite 65.4
Why this score? — see what drove the B- 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 +27.6/30.0
  • DSCR +9.7/10.0
  • ARV discount +7.9/15.0
  • 1% rule +6.6/10.0
  • Rent growth +4.4/5.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

1018 Loretto Ave · Sulphur, LA 70663
3 bd · 1.5 ba · 1,539 sqft · SingleFamily · 253 Days on market
Built 1961 0.28 ac lot $110/sqft · at area comps Est $170k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this beautifully updated 3 bedroom, 1.5 bath gem with 1,539 square feet of comfortable living space. Sitting on a spacious 8,973 sqft lot, you’ll love the brand-new 110-foot wood privacy fence, thoughtfully installed for its new owner. This house has been renovated from top to bottom with updates you’ll appreciate: new flooring, fresh paint, sheetrock, and stylish ceramic tile. The seller has taken care of all the essentials, bringing gas, electrical, and water systems up to code, so you can move in with ease. Natural light fills the home through new patio doors, and blinds were added so you don't have to. Located just minutes from Starbucks, shopping, and schools, this home sits in a convenient location. The cherry on top is that this lies in Flood Zone X, where flood insurance is not typically required. Don't miss your chance to own a turnkey home that’s ready for your personal touch! Call today.

Key facts

  • Fresh paint
  • Patio doors
  • New flooring

Tags

WOOD PRIVACY FENCENEW FLOORINGFRESH PAINTCERAMIC TILEPATIO DOORSCONVENIENT LOCATION

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 3-bed/1.5-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $506 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#48 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A; Watch: crime D-, amenities F, commute F.
  • Calcasieu Parish (other): math 30% / reading 44% proficiency, ranked #29 of 98 in LA (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.7%/yr); 291 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($65k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Calcasieu County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $47k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 253 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y ago; this cycle's ask has dropped $16k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $146k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $148,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 253 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is D 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
1.16%
Cap rate
9.89%
Cash-on-cash
12.83%
DSCR
1.57
GRM
7.2

CMA / ARV

ARV (median comp)
$170,384
List price
$169,000
Delta
-0.81%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1409 Lourdes St St 0.06mi 3/1.5 1,382 (-10%) 4mo $166,000 $120 76
1102 Bernadette Dr 0.45mi 3/2.0 1,479 (-4%) 8mo $180,000 $122 64
1401 Maria Dr 0.30mi 3/1.5 1,387 (-10%) 7mo $110,000 $79 64
1318 Melanie Dr 0.34mi 3/2.0 1,365 (-11%) 10mo $170,000 $125 55
309 Mathilda Dr 0.53mi 3/2.0 1,622 (+5%) 12mo $161,000 $99 54
620 Starlin Dr 0.66mi 3/2.0 1,453 (-6%) 10mo $165,000 $114 50
1232 Georgia St 0.59mi 4/1.0 (+1) 1,413 (-8%) 7mo $129,750 $92 46
1610 Briarwood St 0.42mi 3/2.0 1,750 (+14%) 13mo $130,000 $74 45
113 Arkansas St 0.65mi 3/2.0 1,354 (-12%) 6mo $182,900 $135 43
614 S Kent Dr S 0.70mi 3/2.0 1,657 (+8%) 13mo $95,000 $57 42
740 Starlin Dr 0.62mi 3/1.0 1,340 (-13%) 7mo $155,000 $116 42
2115 N Rose Park Ave N 0.73mi 3/2.0 1,324 (-14%) 5mo $63,000 $48 36

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 · 7.65% rent growth · sell at horizon

5-year hold
IRR
7.4%
Equity multiple
1.30×
Total profit
$14,385
Equity at exit
$25,198
10-year hold
IRR
20.2%
Equity multiple
3.05×
Total profit
$97,172
Equity at exit
$14,612

Cash invested: $47,320 (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 70663

Rents YoY
7.7%
Active inventory
291
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,959 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$85 /mo · $1,019/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$506

Break-even live

Break-even rent $1,318
Max offer price $169,000
Occupancy floor 69%

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
$42,250
Closing costs
$5,070
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1917 Linda Ave Sulphur, LA 3.0 2.0 1288 $1,890 $1.47 44d 1 0.77mi
2304 Merwood St Unit B Sulphur, LA 3.0 2.0 1200 $900 $0.75 21d 1 0.77mi
2310 Timberlane Dr Sulphur, LA 2.0 2.0 1350 $2,450 $1.81 44d 1 0.95mi
1408 Christie Dr Sulphur, LA 3.0 2.0 1794 $4,250 $2.37 44d 1 0.98mi
309 W Mimosa Dr Sulphur, LA 3.0 2.0 1310 $1,500 $1.15 13d 1 1.01mi
608 Shady Ln Sulphur, LA 3.0 3.0 1903 $2,200 $1.16 44d 1 1.45mi

Listing history 31 events

  1. 2026-06-19
    days on market $169,000 Active 253 DOM
  2. 2026-06-18
    days on market $169,000 Active 252 DOM
  3. 2026-06-17
    days on market $169,000 Active 251 DOM
  4. 2026-06-16
    days on market $169,000 Active 250 DOM
  5. 2026-06-15
    days on market $169,000 Active 249 DOM
  6. 2026-06-14
    days on market $169,000 Active 247 DOM
  7. 2026-06-13
    days on market $169,000 Active 246 DOM
  8. 2026-06-10
    days on market $169,000 Active 244 DOM
  9. 2026-06-09
    days on market $169,000 Active 243 DOM
  10. 2026-06-08
    days on market $169,000 Active 242 DOM
  11. 2026-06-07
    days on market $169,000 Active 241 DOM
  12. 2026-06-05
    days on market $169,000 Active 238 DOM
  13. 2026-06-02
    days on market $169,000 Active 236 DOM
  14. 2026-06-01
    days on market $169,000 Active 235 DOM
  15. 2026-05-31
    days on market $169,000 Active 234 DOM
  16. 2026-05-30
    days on market $169,000 Active 233 DOM
  17. 2026-05-13
    status Pending 952-char remark
    Show marketing remark (952 chars)

    Welcome home to this beautifully updated 3 bedroom, 1.5 bath gem with 1,539 square feet of comfortable living space. Sitting on a spacious 8,973 sqft lot, you’ll love the brand-new 110-foot wood privacy fence, thoughtfully installed for its new owner. This house has been renovated from top to bottom with updates you’ll appreciate: new flooring, fresh paint, sheetrock, and stylish ceramic tile. The seller has taken care of all the essentials, bringing gas, electrical, and water systems up to code, so you can move in with ease. Natural light fills the home through new patio doors, and blinds were added so you don't have to. Located just minutes from Starbucks, shopping, and schools, this home sits in a convenient location. The cherry on top is that this lies in Flood Zone X, where flood insurance is not typically required. Don't miss your chance to own a turnkey home that’s ready for your personal touch! Call today.

  18. 2026-05-07
    price $169,000 952-char remark
    Show marketing remark (952 chars)

    Welcome home to this beautifully updated 3 bedroom, 1.5 bath gem with 1,539 square feet of comfortable living space. Sitting on a spacious 8,973 sqft lot, you’ll love the brand-new 110-foot wood privacy fence, thoughtfully installed for its new owner. This house has been renovated from top to bottom with updates you’ll appreciate: new flooring, fresh paint, sheetrock, and stylish ceramic tile. The seller has taken care of all the essentials, bringing gas, electrical, and water systems up to code, so you can move in with ease. Natural light fills the home through new patio doors, and blinds were added so you don't have to. Located just minutes from Starbucks, shopping, and schools, this home sits in a convenient location. The cherry on top is that this lies in Flood Zone X, where flood insurance is not typically required. Don't miss your chance to own a turnkey home that’s ready for your personal touch! Call today.

  19. 2026-03-06
    price $174,680 952-char remark
    Show marketing remark (952 chars)

    Welcome home to this beautifully updated 3 bedroom, 1.5 bath gem with 1,539 square feet of comfortable living space. Sitting on a spacious 8,973 sqft lot, you’ll love the brand-new 110-foot wood privacy fence, thoughtfully installed for its new owner. This house has been renovated from top to bottom with updates you’ll appreciate: new flooring, fresh paint, sheetrock, and stylish ceramic tile. The seller has taken care of all the essentials, bringing gas, electrical, and water systems up to code, so you can move in with ease. Natural light fills the home through new patio doors, and blinds were added so you don't have to. Located just minutes from Starbucks, shopping, and schools, this home sits in a convenient location. The cherry on top is that this lies in Flood Zone X, where flood insurance is not typically required. Don't miss your chance to own a turnkey home that’s ready for your personal touch! Call today.

  20. 2025-11-26
    price $179,680 952-char remark
    Show marketing remark (952 chars)

    Welcome home to this beautifully updated 3 bedroom, 1.5 bath gem with 1,539 square feet of comfortable living space. Sitting on a spacious 8,973 sqft lot, you’ll love the brand-new 110-foot wood privacy fence, thoughtfully installed for its new owner. This house has been renovated from top to bottom with updates you’ll appreciate: new flooring, fresh paint, sheetrock, and stylish ceramic tile. The seller has taken care of all the essentials, bringing gas, electrical, and water systems up to code, so you can move in with ease. Natural light fills the home through new patio doors, and blinds were added so you don't have to. Located just minutes from Starbucks, shopping, and schools, this home sits in a convenient location. The cherry on top is that this lies in Flood Zone X, where flood insurance is not typically required. Don't miss your chance to own a turnkey home that’s ready for your personal touch! Call today.

  21. 2025-09-25
    listed $184,680 Active 952-char remark
    Show marketing remark (952 chars)

    Welcome home to this beautifully updated 3 bedroom, 1.5 bath gem with 1,539 square feet of comfortable living space. Sitting on a spacious 8,973 sqft lot, you’ll love the brand-new 110-foot wood privacy fence, thoughtfully installed for its new owner. This house has been renovated from top to bottom with updates you’ll appreciate: new flooring, fresh paint, sheetrock, and stylish ceramic tile. The seller has taken care of all the essentials, bringing gas, electrical, and water systems up to code, so you can move in with ease. Natural light fills the home through new patio doors, and blinds were added so you don't have to. Located just minutes from Starbucks, shopping, and schools, this home sits in a convenient location. The cherry on top is that this lies in Flood Zone X, where flood insurance is not typically required. Don't miss your chance to own a turnkey home that’s ready for your personal touch! Call today.

  22. 2025-01-24
    soldstatus 388-char remark
    Show marketing remark (388 chars)

    Charming 3 bedroom home on a corner lot in the heart of town. Laundry area in closet in the kitchen, separate dining room and family room. Case #221-597739. HUD owned property. HUD Homes are sold AS-IS. Ask your agent for details and to submit offer through HUDHOMESTORE. GOV. * Must have an active NAID number per HUD to show * Must present NAID # when calling to make an appointment. *

  23. 2024-08-12
    listed $65,000 388-char remark
    Show marketing remark (388 chars)

    Charming 3 bedroom home on a corner lot in the heart of town. Laundry area in closet in the kitchen, separate dining room and family room. Case #221-597739. HUD owned property. HUD Homes are sold AS-IS. Ask your agent for details and to submit offer through HUDHOMESTORE. GOV. * Must have an active NAID number per HUD to show * Must present NAID # when calling to make an appointment. *

  24. 2024-02-01
    listed $101,400
  25. 2019-06-11
    soldstatus
  26. 2019-06-11
    soldstatus $146,500
  27. 2019-04-03
    listed $149,900
  28. 2019-02-12
    soldstatus $65,000
  29. 2019-02-12
    soldstatus $125,000
  30. 2019-02-08
    soldstatus
  31. 2019-02-05
    listed $125,000

ⓘ 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
$1,019 · $85/mo
Projected year-2 tax
$1,019 · $85/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 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
$23,507
− Mortgage interest
−$9,467
− Property taxes
−$1,019
− Insurance
−$845
− Repairs & maintenance
−$1,881
− Management
−$1,881
− Depreciation
−$4,916
Taxable income
$3,499
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$840
After-tax cash flow
$5,232/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
Calcasieu Parish
NCES district ID
2200330
Math proficiency
30% ▼ -39.00%
Reading proficiency
44% ▼ -33.00%
Median HH income
$44,700
Composite
31.45/100
National rank
#5979
State rank
#29 of 98 in LA

Livability — Sulphur

Score
71/100
State rank
#48
US rank
#7164

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment C+ Housing A+ Health & safety A User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sulphur, LA
County
Calcasieu Parish · 170,889 people
City population
27,799
Metro
Lake Charles, LA
Population (ZIP)
27,799
Household income
$64,707
Rent vs Own
19.7% rent · 80.3% own
Severe rent burden
197.0

Population outlook (Calcasieu County) Hauer SSP2

Today (2025)
212,179 people
By 2030
218,199 · +2.8%
By 2040
228,486 · +7.7%
By 2050
236,208 · +11.3%
By 2075
251,696 · +18.6%
By 2100
247,848 · +16.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 8% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Lithuanian 13% Slovak 2% Scandinavian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
94% English-only · Spanish 2% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Calcasieu

2024 margin
Solid R (+39.6) · D 29.5% · R 69.0% · Other 1.5%
2008→2024 swing
-15.0pp toward R · 2008: -24.6pp · 2024: -39.6pp
All cycles
2024: R+39.6 2020: R+35.2 2016: R+33.3 2012: R+28.7 2008: R+24.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.29%
Current HPI
100.0895
Rent YoY
▲ 7.65%
Metro
Lake Charles, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+35.2% since first listed
15 events — show timeline
  • 2026-05-13 Pending SWLAR
  • 2026-05-07 Price Changed $169,000 SWLAR
  • 2026-03-06 Price Changed $174,680 SWLAR
  • 2025-11-26 Price Changed $179,680 SWLAR
  • 2025-09-25 Listed $184,680 SWLAR
  • 2025-01-24 Sold (MLS) SWLAR
  • 2024-08-12 Listed $65,000 SWLAR
  • 2024-02-01 Listed $101,400 AcadianaMLS
  • 2019-06-11 Sold (Public Records) $146,500 Public Records
  • 2019-06-11 Sold (MLS) SWLAR
  • 2019-04-03 Listed $149,900 SWLAR
  • 2019-02-12 Sold (Public Records) $125,000 Public Records
  • 2019-02-12 Sold (Public Records) $65,000 Public Records
  • 2019-02-08 Sold (MLS) SWLAR
  • 2019-02-05 Listed $125,000 SWLAR

Property tax history

-0.6%/yr

Latest (2025): $1,019 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…