CashFlowRE
Sign in Sign up
563 Jefferson Dr
C- Composite 53.89
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 +25.6/30.0
  • DSCR +8.5/10.0
  • 1% rule +5.8/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$249,900

563 Jefferson Dr · Lake Charles, LA 70605
4 bd · 2.0 ba · 2,466 sqft · SingleFamily · 4 Days on market
Built 1970 0.48 ac lot $101/sqft · 19% above area Est $211k · 19% over ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into this great starter home! This 4-bedroom, 2-bathroom home features an inviting living room with fireplace and a functional kitchen with ample storage and a walk-in pantry. Additional highlights include an expansive front and back yard ideal for outdoor living. Situated 5 minutes from McNeese University, this home is an unbeatable value. Schedule your private tour today!

Key facts

  • Laminate flooring
  • Impressive closet
  • Updated home

Tags

UPDATED HOMESPACIOUS OPEN FLOOR PLANLAMINATE FLOORINGLARGE PANTRY UTILITY ROOMOVERSIZED WALK-IN SHOWERIMPRESSIVE CLOSET

Property features AI

Exterior

  • Parking: Two-car garage; Two additional open parking spaces (total of four parking spaces)
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Sewer connected; Water connected
  • Home design: Single-family house; One story; Updated/remodeled condition; Subdivision: University
  • Construction: Slab foundation
  • Exterior features: Back yard; City lot; Landscaped yard

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Four main-level bedrooms
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Updated/remodeled interior; Wood-burning fireplace; Dishwasher; Microwave; Oven; Range; Refrigerator; Water heater
  • Laundry & utility: Water heater

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 4-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 9.1% vs local median 4.3% 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: Dolby Elementary School (math 42% / reading 62%, grade C-, #108 of 646 statewide, top 18%, 381 students, 64% FRL); F. K. White Middle School (math 26% / reading 39%, grade F, #104 of 218 statewide, top 48%, 661 students, 67% FRL); Alfred M. Barbe High School (math 41% / reading 56%, grade D, #41 of 265 statewide, top 16%, 1,991 students, 41% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: Rents rising fast (+15.1%/yr); 456 active listings in the ZIP; 2 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 runs 38% of the median local income ($86k/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 $2k of loan paydown is wiped out by about $7k 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 + 8.0% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: 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 $249,900

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.08%
Cap rate
9.12%
Cash-on-cash
10.11%
DSCR
1.45
GRM
7.7

CMA / ARV

ARV (median comp)
$210,734
List price
$249,900
Delta
18.59%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
336 Arlington 0.25mi 4/3.0 2,451 (-1%) 20mo $265,000 $108 67
445 Washington 0.25mi 4/2.0 2,177 (-12%) 3mo $189,000 $87 66
829 Rampart St St 0.60mi 4/2.0 2,350 (-5%) 6mo $277,000 $118 60
200 Washington St 0.34mi 3/2.0 (-1) 2,387 (-3%) 23mo $209,750 $88 55
114 Heather St 0.51mi 3/— (-1) 2,271 (-8%) 9mo $200,000 $88 51
704 Esplanade St 0.30mi 3/2.0 (-1) 2,653 (+8%) 22mo $244,500 $92 50
413 Washington St 0.27mi 3/2.0 (-1) 2,156 (-13%) 15mo $215,400 $100 49
800 Esplanade St 0.46mi 3/2.0 (-1) 2,250 (-9%) 21mo $270,000 $120 42

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
3.9%
Equity multiple
1.16×
Total profit
$11,185
Equity at exit
$37,261
10-year hold
IRR
17.4%
Equity multiple
2.75×
Total profit
$122,494
Equity at exit
$21,607

Cash invested: $69,972 (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 70605

Rents YoY
15.1%
Active inventory
456
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,691 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$122 /mo · $1,466/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$565
Net cashflow
$589

Break-even live

Break-even rent $1,945
Max offer price $249,900
Occupancy floor 73%

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
$62,475
Closing costs
$7,497
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
716 Dianne Ln Lake Charles, LA 3.0 2.0 2200 $5,000 $2.27 43d 1 0.91mi
4128 Center St Lake Charles, LA 4.0 2.0 2227 $1,500 $0.67 43d 1 1.15mi

Listing history 7 events

  1. 2026-05-09
    status Pending 1578-char remark
  2. 2026-05-05
    listed $249,900 Active 1578-char remark
  3. 2024-10-09
    soldstatus 381-char remark
    Show marketing remark (381 chars)

    Step into this great starter home! This 4-bedroom, 2-bathroom home features an inviting living room with fireplace and a functional kitchen with ample storage and a walk-in pantry. Additional highlights include an expansive front and back yard ideal for outdoor living. Situated 5 minutes from McNeese University, this home is an unbeatable value. Schedule your private tour today!

  4. 2024-07-19
    listed $223,000 381-char remark
    Show marketing remark (381 chars)

    Step into this great starter home! This 4-bedroom, 2-bathroom home features an inviting living room with fireplace and a functional kitchen with ample storage and a walk-in pantry. Additional highlights include an expansive front and back yard ideal for outdoor living. Situated 5 minutes from McNeese University, this home is an unbeatable value. Schedule your private tour today!

  5. 2022-06-03
    soldstatus
    Show marketing remark (538 chars)

    Welcome to this freshly updated 4 bedroom 2 bath spacious, elegant and vibrant home located in a very desirable neighborhood. Open the doors to a captivating living room that leads into the spacious modern kitchen has tons of storage space with a walk in pantry. Just imagine, cuddling up cozy near the fireplace with a good book or in your huge backyard. All of this is situated in a convenient neighborhood with outstanding schools, and you are less than 5 minutes to the McNeese University! Come take a look at your forever home today.

  6. 2022-05-27
    soldstatus $250,000
  7. 2022-03-08
    listed $255,000
    Show marketing remark (538 chars)

    Welcome to this freshly updated 4 bedroom 2 bath spacious, elegant and vibrant home located in a very desirable neighborhood. Open the doors to a captivating living room that leads into the spacious modern kitchen has tons of storage space with a walk in pantry. Just imagine, cuddling up cozy near the fireplace with a good book or in your huge backyard. All of this is situated in a convenient neighborhood with outstanding schools, and you are less than 5 minutes to the McNeese University! Come take a look at your forever home today.

ⓘ 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
$1,466 · $122/mo
Projected year-2 tax
$1,466 · $122/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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°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
$32,296
− Mortgage interest
−$13,998
− Property taxes
−$1,466
− Insurance
−$1,250
− Repairs & maintenance
−$2,584
− Management
−$2,584
− Depreciation
−$7,270
Taxable income
$3,144
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$755
After-tax cash flow
$6,317/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 — 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 · 170,889 people
City population
133,538
Metro
Lake Charles, LA
Population (ZIP)
40,482
Household income
$86,015
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1328.0

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 (79%)
Race & ethnicity
White 79% Black 10% Hispanic / Latino 6% Two or more races 6% Asian 3%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 12% Italian 3% Slovak 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
92% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 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
▼ -102.68%
Current HPI
105.1903
Rent YoY
▲ 15.10%
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

-2.0% since first listed
8 events — show timeline
  • 2026-06-10 Sold (MLS) SWLAR
  • 2026-05-09 Pending SWLAR
  • 2026-05-05 Listed $249,900 SWLAR
  • 2024-10-09 Sold (MLS) SWLAR
  • 2024-07-19 Listed $223,000 SWLAR
  • 2022-06-03 Sold (MLS) SWLAR
  • 2022-05-27 Sold (Public Records) $250,000 Public Records
  • 2022-03-08 Listed $255,000 SWLAR

Property tax history

+0.1%/yr

Latest (2025): $1,466 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…