CashFlowRE
Sign in Sign up
625 Contour Dr Dr
C+ Composite 64.77
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.4/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

625 Contour Dr Dr · Lake Charles, LA 70605
3 bd · 2.0 ba · 1,959 sqft · SingleFamily · 164 Days on market
Built 1965 9,600 sqft lot Est $231k · 31% under

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

Listing remarks

Charming 3 bedroom/ 2 bath Home Near McNeese – Central Lake Charles Location. Well-maintained home located in a desirable central Lake Charles neighborhood, just minutes from McNeese State University, shopping, dining, and major thoroughfares. This home features a spacious living area with abundant natural light, a functional kitchen with plenty of cabinet space, and a comfortable dining area. Primary bedroom has private bathroom. Two additional bedrooms share a full guest bath. Exterior features include a large fenced backyard, garage, and mature landscaping. Perfect for first-time buyers, downsizers, or investors seeking a move-in-ready property in a convenient location.

Key facts

  • Functional kitchen
  • Spacious living area
  • Mature landscaping

Tags

CENTRAL LAKE CHARLES LOCATIONFENCED BACKYARDMATURE LANDSCAPINGFUNCTIONAL KITCHENSPACIOUS LIVING AREA

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 single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $283 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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); 464 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $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 + 8.0% rent growth), your $45k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $40k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $77k; list at $160k implies a 109% gain — meaningful room to come down on a strong offer.

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 $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 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 1965 — 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
1.04%
Cap rate
8.42%
Cash-on-cash
7.59%
DSCR
1.34
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$231,162
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4410 Dean St St 0.25mi 3/2.0 1,931 (-1%) 1mo $172,500 $89 85
1407 Jefferson Dr 0.38mi 3/2.0 1,946 (-1%) 4mo $260,000 $134 78
1411 Jefferson Dr 0.39mi 3/2.0 1,908 (-3%) 1mo $235,000 $123 77
4307 Oaklawn St 0.50mi 3/2.0 1,926 (-2%) 2mo $157,900 $82 73
4315 Oaklawn 0.47mi 4/3.0 (+1) 1,972 (+1%) 2mo $239,000 $121 66
4402 Pleasant Dr 0.33mi 3/2.0 1,672 (-15%) 2mo $244,000 $146 58
4304 Sarver St 0.38mi 4/3.0 (+1) 2,142 (+9%) 4mo $223,400 $104 55
4119 Pleasant Dr 0.58mi 3/2.0 2,240 (+14%) 3mo $195,000 $87 47
450 Greenway St 0.68mi 4/3.0 (+1) 1,827 (-7%) 4mo $215,000 $118 45
445 Washington 0.64mi 4/2.0 (+1) 2,177 (+11%) 3mo $189,000 $87 44
401 Montclair St 0.71mi 4/2.0 (+1) 1,760 (-10%) 4mo $263,000 $149 42
4022 Wooded Dr 0.72mi 3/2.0 2,244 (+14%) 1mo $85,000 $38 41

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
0.5%
Equity multiple
1.02×
Total profit
$863
Equity at exit
$23,842
10-year hold
IRR
14.5%
Equity multiple
2.42×
Total profit
$63,749
Equity at exit
$13,825

Cash invested: $44,772 (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
464
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,657 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$121 /mo · $1,452/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$283

Break-even live

Break-even rent $1,299
Max offer price $159,900
Occupancy floor 78%

Sensitivity live

Price -10% $374 -5% $328 +0% $283 +5% $238 +10% $193
Rent -10% $152 -5% $218 +0% $283 +5% $349 +10% $414
Rate -1.0pp $364 -0.5pp $324 base $283 +0.5pp $242 +1.0pp $200

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
$39,975
Closing costs
$4,797
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
155 Heather St Lake Charles, LA 3.0 2.0 1316 $1,650 $1.25 15d 1 0.64mi
716 Dianne Ln Lake Charles, LA 3.0 2.0 2200 $5,000 $2.27 45d 1 0.91mi
4326 Christina St Lake Charles, LA 3.0 2.0 1600 $1,770 $1.11 22d 1 0.97mi
4128 Center St Lake Charles, LA 4.0 2.0 2227 $1,500 $0.67 45d 1 1.02mi
417 E Claude St Lake Charles, LA 4.0 1.0 1610 $1,400 $0.87 45d 1 1.16mi
1711 Mignonette Ln Unit 13-C Lake Charles, LA 2.0 1.5 1275 $1,095 $0.86 45d 1 1.40mi
617 E School St Unit A Lake Charles, LA 3.0 2.0 1800 $2,500 $1.39 45d 1 1.42mi

Listing history 11 events

  1. 2026-04-28
    status Pending
  2. 2026-04-22
    status Active
  3. 2026-03-31
    status Pending
  4. 2026-03-17
    price $159,900
  5. 2026-02-25
    price $169,900
  6. 2026-01-16
    status Active
  7. 2025-12-30
    status Pending
  8. 2025-12-08
    price $179,900
  9. 2025-10-20
    price $190,000
  10. 2025-10-07
    listed $200,000 Active
  11. 2000-06-21
    soldstatus $76,600

ⓘ 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
$1,452 · $121/mo
Projected year-2 tax
$1,452 · $121/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 4/10 Moderate FEMA zone X (shaded) · 24% 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
$19,889
− Mortgage interest
−$8,957
− Property taxes
−$1,452
− Insurance
−$800
− Repairs & maintenance
−$1,591
− Management
−$1,591
− Depreciation
−$4,652
Taxable income
$847
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$203
After-tax cash flow
$3,195/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

+108.7% since first listed
11 events — show timeline
  • 2026-04-28 Pending SWLAR
  • 2026-04-22 Relisted SWLAR
  • 2026-03-31 Pending SWLAR
  • 2026-03-17 Price Changed $159,900 SWLAR
  • 2026-02-25 Price Changed $169,900 SWLAR
  • 2026-01-16 Relisted SWLAR
  • 2025-12-30 Pending SWLAR
  • 2025-12-08 Price Changed $179,900 SWLAR
  • 2025-10-20 Price Changed $190,000 SWLAR
  • 2025-10-07 Listed $200,000 SWLAR
  • 2000-06-21 Sold (Public Records) $76,600 Public Records

Property tax history

+0.1%/yr

Latest (2025): $1,452 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…