CashFlowRE
Sign in Sign up
1344 Wedgewood Dr Dr
B- Composite 69.25
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$72,500

1344 Wedgewood Dr Dr · Moss Bluff, LA 70611
3 bd · 2.0 ba · 1,200 sqft · Manufactured · 113 Days on market
Built 1994 0.61 ac lot $60/sqft · 50% below area

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

Listing remarks MLS

Located in the heart of Moss Bluff, this manufactured home sits on over half an acre, offering space and comfort in a convenient location. Featuring 3 bedrooms and 2 bathrooms, this home is ideal for first-time buyers or anyone looking for an open and functional floor plan. The spacious kitchen provides plenty of room for cooking and gathering, flowing seamlessly into the main living areas. Step outside to enjoy the large backyard — perfect for relaxing or entertaining. A storage shed/shop with electricity is included, making it a great space for hobbies, projects, or extra storage. Recent updates include new paint, new flooring, a new AC unit, and a new stove — making this home move-in ready!

Key facts

  • New ac unit
  • New stove
  • Large backyard

Tags

LARGE BACKYARDSTORAGE SHEDNEW PAINTNEW FLOORINGNEW AC UNITNEW STOVE

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/2.0-bath manufactured listed at $72k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $66k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% vs local median 3.5% in Moss Bluff — 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 72/100 on livability (#39 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: schools 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: 322 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($102k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $501 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $55k; 32% 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,975 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% 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. 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.72%
Cap rate
15.30%
Cash-on-cash
32.16%
DSCR
2.43
GRM
4.8

CMA / ARV

ARV (median comp)
$145,462
List price
$72,500
Delta
-50.16%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-4,021
Equity at exit
$10,810
10-year hold
IRR
4.7%
Equity multiple
1.35×
Total profit
$7,131
Equity at exit
$6,268

Cash invested: $20,300 (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 70611

Active inventory
322
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$380
Tax from tax record
$33 /mo · $399/yr
Insurance
$30
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$117

Break-even live

Break-even rent $1,101
Max offer price $72,500
Occupancy floor 86%

Sensitivity live

Price -10% $159 -5% $138 +0% $117 +5% $97 +10% $76
Rent -10% $19 -5% $68 +0% $117 +5% $167 +10% $216
Rate -1.0pp $154 -0.5pp $136 base $117 +0.5pp $99 +1.0pp $80

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
$18,125
Closing costs
$2,175
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
194 Victoria Dr Unit 2A Lake Charles, LA 2.0 1.0 968 $825 $0.85 45d 1 1.18mi

Listing history 20 events

  1. 2026-06-21
    days on market $72,500 Active 113 DOM
  2. 2026-06-19
    days on market $72,500 Active 111 DOM
  3. 2026-06-18
    days on market $72,500 Active 110 DOM
  4. 2026-06-17
    days on market $72,500 Active 109 DOM
  5. 2026-06-16
    days on market $72,500 Active 108 DOM
  6. 2026-06-15
    days on market $72,500 Active 107 DOM
  7. 2026-06-14
    days on market $72,500 Active 105 DOM
  8. 2026-06-13
    days on market $72,500 Active 104 DOM
  9. 2026-06-10
    days on market $72,500 Active 102 DOM
  10. 2026-06-09
    days on market $72,500 Active 101 DOM
  11. 2026-06-08
    days on market $72,500 Active 100 DOM
  12. 2026-06-07
    days on market $72,500 Active 99 DOM
  13. 2026-06-05
    days on market $72,500 Active 96 DOM
  14. 2026-06-02
    days on market $72,500 Active 94 DOM
  15. 2026-06-01
    days on market $72,500 Active 93 DOM
  16. 2026-05-31
    days on market $72,500 Active 92 DOM
  17. 2026-05-30
    days on market $72,500 Active 91 DOM
  18. 2026-04-14
    price $72,500 714-char remark
    Show marketing remark (714 chars)

    Located in the heart of Moss Bluff, this manufactured home sits on over half an acre, offering space and comfort in a convenient location. Featuring 3 bedrooms and 2 bathrooms, this home is ideal for first-time buyers or anyone looking for an open and functional floor plan. The spacious kitchen provides plenty of room for cooking and gathering, flowing seamlessly into the main living areas. Step outside to enjoy the large backyard — perfect for relaxing or entertaining. A storage shed/shop with electricity is included, making it a great space for hobbies, projects, or extra storage. Recent updates include new paint, new flooring, a new AC unit, and a new stove — making this home move-in ready!

  19. 2026-02-28
    listed $77,500 Active 714-char remark
    Show marketing remark (714 chars)

    Located in the heart of Moss Bluff, this manufactured home sits on over half an acre, offering space and comfort in a convenient location. Featuring 3 bedrooms and 2 bathrooms, this home is ideal for first-time buyers or anyone looking for an open and functional floor plan. The spacious kitchen provides plenty of room for cooking and gathering, flowing seamlessly into the main living areas. Step outside to enjoy the large backyard — perfect for relaxing or entertaining. A storage shed/shop with electricity is included, making it a great space for hobbies, projects, or extra storage. Recent updates include new paint, new flooring, a new AC unit, and a new stove — making this home move-in ready!

  20. 2011-06-20
    soldstatus $55,000

ⓘ 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
$399 · $33/mo
Projected year-2 tax
$399 · $33/mo
Expected delta
$0/yr ($0/mo · 0.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone AE · 69% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 22 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
$15,002
− Mortgage interest
−$4,061
− Property taxes
−$399
− Insurance
−$5,481
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$2,109
Taxable income
$552
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$132
After-tax cash flow
$1,277/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 — Moss Bluff

Score
72/100
State rank
#39
US rank
#6117

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Moss Bluff, LA
County
Calcasieu Parish · 170,889 people
Metro
Lake Charles, LA
Population (ZIP)
22,124
Household income
$101,844
Rent vs Own
13.9% rent · 86.1% own
Severe rent burden
183.0

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 (84%)
Race & ethnicity
White 84% Black 11% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 10% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · French/Haitian/Cajun 1% Spanish 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
▼ -84.82%
Current HPI
115.0052
Rent YoY
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

+31.8% since first listed
3 events — show timeline
  • 2026-04-14 Price Changed $72,500 SWLAR
  • 2026-02-28 Listed $77,500 SWLAR
  • 2011-06-20 Sold (Public Records) $55,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $399 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…