CashFlowRE
Sign in Sign up
8559 Gulf Hwy #218
C+ Composite 63.68
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.6/5.0
  • 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

$82,900

8559 Gulf Hwy #218 · Lake Charles, LA 70607
3 bd · 2.0 ba · 1,680 sqft · Land · 207 Days on market
Built 2022 7,405 sqft lot $49/sqft · 28% above area Est $65k · 28% over $50/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

Key facts

  • Ample outdoor space
  • Open floor plan
  • Gourmet kitchen

Tags

OPEN FLOOR PLANGOURMET KITCHENPRIVATE EN SUITE BATHROOMENERGY STAR CERTIFIEDAMPLE OUTDOOR SPACE

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 land listed at $83k.

Deal economics

  • At list price, monthly cash flow is $186 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $83k).
  • Recommended offer: $73k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% 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.
  • Market conditions: Rents rising fast (+8.6%/yr); 567 active listings in the ZIP; 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 $573 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 + 8.0% rent growth), your $23k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $49k; list at $83k implies a 70% gain — meaningful room to come down on a strong offer.

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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,952 (12.0% below list)

Questions for the listing agent

  1. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 12% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.76%
Cap rate
15.16%
Cash-on-cash
31.66%
DSCR
2.41
GRM
4.7

CMA / ARV

ARV (median comp)
$64,900
List price
$82,900
Delta
27.73%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.27×
Total profit
$6,364
Equity at exit
$12,361
10-year hold
IRR
21.4%
Equity multiple
3.45×
Total profit
$56,866
Equity at exit
$7,168

Cash invested: $23,212 (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 70607

Rents YoY
8.6%
Active inventory
567
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,455 medium interval (Pro) →
Mortgage (P&I)
$435
Tax from tax record
$18 /mo · $217/yr
Insurance
$35
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$50
Vacancy / Maint / Mgmt
$306
Net cashflow
$186

Break-even live

Break-even rent $1,220
Max offer price $82,900
Occupancy floor 82%

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
$20,725
Closing costs
$2,487
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.

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
gaslandscaping

Listing history 11 events

  1. 2026-05-31
    status $82,900 Pending 207 DOM
  2. 2026-05-30
    days on market $82,900 Active 207 DOM
  3. 2026-04-27
    price $87,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  4. 2026-03-30
    price $99,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  5. 2026-03-03
    price $109,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  6. 2026-02-03
    price $119,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  7. 2026-01-05
    price $129,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  8. 2025-12-01
    price $139,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  9. 2025-11-04
    price $149,900 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  10. 2025-11-04
    listed $149,000 Active 2146-char remark
    Show marketing remark (2146 chars)

    Brand New never Lived in. Experience modern farmhouse living in this energy-efficient 2022 Durango model by Clayton Homes. This spacious manufactured home, with its inviting design and contemporary features, offers all the comforts of a traditional build. Enjoy the premium, residential-style finish provided by the upgraded sheetrock walls and ceiling throughout the home. This upgrade offers greater durability and design Open-concept layout: The home features a large, 1,680 sq. ft. , open floor plan with a split-bedroom layout that separates the primary suite from the additional bedrooms. The main living area includes a large living room with accent trim and a coffered ceiling, a designated dining space with oversized windows, and a Gourmet kitchen: The kitchen is equipped with stainless steel appliances, an oversized island, solid surface countertops, and a full-size pantry with a sliding barn door. The primary bedroom, which accommodates a king-size bed, has a private en suite bathroom with a double vanity, a large soaking tub, and a 72-inch tile walk-in shower with a rainforest shower head. The two guest bedrooms are located on the opposite side of the home for added privacy. A separate utility room provides space for a washer, dryer, and extra storage. This Durango is built with the Energy Star certified package, ensuring superior energy efficiency and lower utility costs. Key energy-saving features include: • An ecobee® smart thermostat • Lux® low-E windows with argon gas • A fully sealed duct system • Additional insulation in the walls, floors, and ceilings • Energy Star-certified kitchen appliances • LED lighting throughout the home Situated on a . 17-acre parcel, the property provides ample outdoor space for landscaping, gardening, or a play area. The foundation of the home is site-specific, and the surrounding land offers the potential for creating a personalized exterior, such as adding a deck, patio, or carport. Some of the photos within this listing contain virtual staging to show the buying audience the ''possibilities'' and a' 'perspective'' for this property

  11. 2024-05-01
    soldstatus $48,732

ⓘ 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
$217 · $18/mo
Projected year-2 tax
$456 · $38/mo
Expected delta
+$239/yr (+$20/mo · 110.4%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 24 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
$17,466
− Mortgage interest
−$4,644
− Property taxes
−$217
− Insurance
−$5,533
− Repairs & maintenance
−$1,397
− Management
−$1,397
− HOA
−$600
− Depreciation
−$2,412
Taxable income
$1,266
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$304
After-tax cash flow
$1,927/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

County
Calcasieu Parish · 170,889 people
City population
133,538
Metro
Lake Charles, LA
Population (ZIP)
27,080
Household income
$60,351
Rent vs Own
33.5% rent · 66.5% own
Severe rent burden
1267.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 46% Black 36% Two or more races 11% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Lithuanian 10% Serbian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
93% English-only · Spanish 4% 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
▼ -91.59%
Current HPI
93.679
Rent YoY
▲ 8.55%
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

+80.4% since first listed
9 events — show timeline
  • 2026-04-27 Price Changed $87,900 SWLAR
  • 2026-03-30 Price Changed $99,900 SWLAR
  • 2026-03-03 Price Changed $109,900 SWLAR
  • 2026-02-03 Price Changed $119,900 SWLAR
  • 2026-01-05 Price Changed $129,900 SWLAR
  • 2025-12-01 Price Changed $139,900 SWLAR
  • 2025-11-04 Price Changed $149,900 SWLAR
  • 2025-11-04 Listed $149,000 SWLAR
  • 2024-05-01 Sold (Public Records) $48,732 Public Records

Property tax history

-6.1%/yr

Latest (2025): $217 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…