CashFlowRE
Sign in Sign up
716 S Shattuck St S
B+ Composite 75.74
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Rent growth +4.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.8/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$67,500

716 S Shattuck St S · Lake Charles, LA 70601
2 bd · 1.0 ba · 1,124 sqft · SingleFamily · 152 Days on market
Built 1950 Average condition 4,356 sqft lot $60/sqft · 29% below area Est $95k · 29% under ↓ 4% since listing

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

Listing remarks MLS

This cozy home will be great for a first time home buyer or an investor. This property offer 2 bedrooms and 1 bath. Sellers are now offering a lease to purchase option for this property. Please schedule an appointment today with your Agent.

Key facts

  • 4,356 sq ft lot
  • Built 1950
  • Listed 151 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $68k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $68k).
  • Recommended offer: $59k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 4.2% in Lake Charles — 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 68/100 on livability (#95 in LA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, amenities F, employment D-.
  • 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.
  • Zoned schools: John J. Johnson Ii Elementary School (149 students, 91% FRL); Ray D. Molo Middle Magnet School (math 6% / reading 18%, grade F, #193 of 218 statewide, top 88%, 325 students, 91% FRL); Washington/Marion Magnet High School (math 8% / reading 12%, grade F, #241 of 265 statewide, top 93%, 587 students, 80% FRL) — zoned schools average 87% FRL vs 52% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 11% at this address vs 37% district-wide (-26 pts) — the specific schools serving this property underperform the Calcasieu Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+6.2%/yr); 424 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 70d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $467 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.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $59,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 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 1950 — 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 B-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 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
1.44%
Cap rate
12.53%
Cash-on-cash
22.28%
DSCR
1.99
GRM
5.8

CMA / ARV

ARV (median comp)
$94,911
List price
$67,500
Delta
-28.88%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
711 Ford St 0.81mi 2/2.0 1,169 (+4%) 4mo $180,000 $154 51
731 Clarence St 0.93mi 2/1.0 1,154 (+3%) 15mo $144,900 $126 48
422 Bank St 0.64mi 2/1.0 960 (-15%) 4mo $54,000 $56 43
424 Bank St 0.64mi 2/1.0 1,000 (-11%) 14mo $78,000 $78 40
710 7th St 1.10mi 2/1.5 1,271 (+13%) 2mo $151,050 $119 39
1323 E Ford St E 1.01mi 3/1.0 (+1) 1,197 (+6%) 15mo $143,000 $119 36
1011 Common St 1.01mi 2/2.0 1,274 (+13%) 4mo $185,000 $145 36
704 6th St 1.04mi 3/2.5 (+1) 1,200 (+7%) 9mo $133,156 $111 35
2125 9th St 0.93mi 3/1.0 (+1) 900 (-20%) 4mo $55,000 $61 32
1018 7th St 0.93mi 2/2.0 1,332 (+18%) 9mo $170,000 $128 28
410 Adams St 1.07mi 3/2.0 (+1) 1,250 (+11%) 12mo $130,000 $104 27
713 Drew St 0.77mi 2/2.0 1,300 (+16%) 13mo $84,888 $65 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 · 6.18% rent growth · sell at horizon

5-year hold
IRR
18.4%
Equity multiple
1.77×
Total profit
$14,609
Equity at exit
$10,064
10-year hold
IRR
28.8%
Equity multiple
3.94×
Total profit
$55,509
Equity at exit
$5,836

Cash invested: $18,900 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
15 active · 3 under contract
Months of supply
22.5 mo (4%/mo absorbed)
Median asking
$90,000 ($94/sqft)
Median days on market
101 d
This list price
27% of active listings are priced below it
ARV vs active asking
-10.4% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70601

Rents YoY
6.2%
Active inventory
424
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$973 high interval (Pro) →
Mortgage (P&I)
$354
Tax from tax record
$35 /mo · $425/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$351

Break-even live

Break-even rent $529
Max offer price $67,500
Occupancy floor 59%

Sensitivity live

Price -10% $389 -5% $370 +0% $351 +5% $332 +10% $313
Rent -10% $274 -5% $313 +0% $351 +5% $389 +10% $428
Rate -1.0pp $385 -0.5pp $368 base $351 +0.5pp $333 +1.0pp $316

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
$16,875
Closing costs
$2,025
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
333 Mill St Lake Charles, LA 1.0–2.0 1.0 758 $750 $0.99 62d 1 0.55mi
1505 7th St Lake Charles, LA 2.0 1.0 1054 $900 $0.85 93d 1 0.76mi
823 Kirkman St Unit 4 Lake Charles, LA 1.0 1.0 950 $600 $0.63 70d 1 0.77mi
628 Division St Lake Charles, LA 2.0 1.0 1007 $1,250 $1.24 93d 1 0.87mi
709 Pryce St Unit A Lake Charles, LA 1.0 1.0 825 $795 $0.96 70d 1 0.88mi
1915 Legion St Lake Charles, LA 3.0 1.0 966 $950 $0.98 62d 1 0.96mi
401 Division St Lake Charles, LA 1.0 1.0 711 $1,095 $1.54 62d 1 1.06mi
2701 Cline St Unit C Lake Charles, LA 2.0 1.0 864 $700 $0.81 70d 1 1.12mi
1105 Hunter Dr Lake Charles, LA 2.0 1.0 849 $900 $1.06 93d 1 1.20mi
2405 9th St Lake Charles, LA 2.0 1.0 788 $850 $1.08 62d 1 1.21mi
1605 W Common St Unit 1 Lake Charles, LA 1.0 1.0 750 $925 $1.23 70d 1 1.31mi
1906 8th Ave Lake Charles, LA 3.0 1.0 1001 $1,350 $1.35 93d 1 1.38mi
1710 Granger St Lake Charles, LA 3.0 2.5 1450 $1,900 $1.31 93d 1 1.48mi

Listing history 50 events

  1. 2026-08-08
    days on market $67,500 Active 152 DOM
  2. 2026-08-07
    days on market $67,500 Active 151 DOM
  3. 2026-08-06
    days on market $67,500 Active 150 DOM
  4. 2026-08-05
    days on market $67,500 Active 149 DOM
  5. 2026-08-04
    days on market $67,500 Active 148 DOM
  6. 2026-08-03
    days on market $67,500 Active 147 DOM
  7. 2026-07-31
    days on market $67,500 Active 144 DOM
  8. 2026-07-29
    days on market $67,500 Active 142 DOM
  9. 2026-07-27
    days on market $67,500 Active 140 DOM
  10. 2026-07-25
    days on market $67,500 Active 138 DOM
  11. 2026-07-23
    days on market $67,500 Active 136 DOM
  12. 2026-07-22
    days on market $67,500 Active 135 DOM
  13. 2026-07-21
    days on market $67,500 Active 134 DOM
  14. 2026-07-18
    days on market $67,500 Active 131 DOM
  15. 2026-07-16
    days on market $67,500 Active 129 DOM
  16. 2026-07-16
    days on market $67,500 Active 128 DOM
  17. 2026-07-14
    days on market $67,500 Active 127 DOM
  18. 2026-07-13
    days on market $67,500 Active 126 DOM
  19. 2026-07-12
    days on market $67,500 Active 125 DOM
  20. 2026-07-11
    days on market $67,500 Active 124 DOM
  21. 2026-07-10
    days on market $67,500 Active 123 DOM
  22. 2026-07-09
    days on market $67,500 Active 122 DOM
  23. 2026-07-08
    days on market $67,500 Active 121 DOM
  24. 2026-07-07
    days on market $67,500 Active 120 DOM
  25. 2026-07-06
    days on market $67,500 Active 119 DOM
  26. 2026-07-05
    days on market $67,500 Active 118 DOM
  27. 2026-07-04
    days on market $67,500 Active 117 DOM
  28. 2026-07-03
    days on market $67,500 Active 116 DOM
  29. 2026-07-03
    days on market $67,500 Active 115 DOM
  30. 2026-07-01
    days on market $67,500 Active 114 DOM
  31. 2026-06-30
    days on market $67,500 Active 113 DOM
  32. 2026-06-29
    days on market $67,500 Active 112 DOM
  33. 2026-06-28
    days on market $67,500 Active 111 DOM
  34. 2026-06-28
    days on market $67,500 Active 110 DOM
  35. 2026-06-27
    days on market $67,500 Active 109 DOM
  36. 2026-06-25
    days on market $67,500 Active 107 DOM
  37. 2026-06-23
    days on market $67,500 Active 105 DOM
  38. 2026-06-21
    days on market $67,500 Active 104 DOM
  39. 2026-06-19
    days on market $67,500 Active 102 DOM
  40. 2026-06-18
    days on market $67,500 Active 101 DOM
  41. 2026-06-17
    days on market $67,500 Active 100 DOM
  42. 2026-06-16
    days on market $67,500 Active 99 DOM
  43. 2026-06-15
    days on market $67,500 Active 98 DOM
  44. 2026-06-14
    days on market $67,500 Active 96 DOM
  45. 2026-06-13
    days on market $67,500 Active 95 DOM
  46. 2026-06-10
    days on market $67,500 Active 93 DOM
  47. 2026-06-09
    days on market $67,500 Active 92 DOM
  48. 2026-06-08
    days on market $67,500 Active 91 DOM
  49. 2026-06-07
    days on market $67,500 Active 90 DOM
  50. 2026-06-05
    days on market $67,500 Active 87 DOM

ⓘ 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
$425 · $35/mo
Projected year-2 tax
$425 · $35/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$11,673
− Mortgage interest
−$3,781
− Property taxes
−$425
− Insurance
−$338
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$1,964
Taxable income
$3,298
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$792
After-tax cash flow
$3,420/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.

Condition & rehab AI · 10 photos

Average 55/100 Cosmetic rehab Est. rehab $5,620–$16,860 screening

This home is in average condition with cosmetic updates needed to enhance its curb appeal and value.

Repairs flagged

  • Minor Ceiling fan — Worn ceiling fan blades
  • Minor Bathroom window blinds — Blinds appear slightly worn

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace ceiling fan — Improves air circulation and aesthetics
  • Both Upgrade bathroom window blinds — Enhances privacy and aesthetics

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 11/100

Zoned Schools

Elementary Ralph F. Wilson Elementary School F LA #550/646 Nat'l #37,719/41,679 Middle Ray D. Molo Middle Magnet School F LA #193/218 Nat'l #13,125/14,009 High Washington/marion Magnet High School F LA #241/265 Nat'l #16,463/17,239

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
C Composite livability gradescore 68/100

Livability — Lake Charles

Score
68/100
State rank
#95
US rank
#9820

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Charles, LA
County
Calcasieu Parish · 212,179 people
City population
133,538
Metro
Lake Charles, LA
Population (ZIP)
30,872
Household income
$49,992
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
6% of renters

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Black 59% White 31% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Lithuanian 7% Iranian 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 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

Price history

-3.6% since first listed
2 events — show timeline
  • 2026-03-09 Price Changed $67,500 SWLAR
  • 2026-03-09 Listed $70,000 SWLAR

Property tax history

+0.6%/yr

Latest (2025): $425 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…