CashFlowRE
Sign in Sign up
3714 Louisiana Ave
C- Composite 53.51
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 +22.0/30.0
  • DSCR +7.0/10.0
  • ARV discount +6.3/15.0
  • Rent growth +4.6/5.0
  • 1% rule +4.5/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,950

3714 Louisiana Ave · Lake Charles, LA 70607
3 bd · 2.0 ba · 1,450 sqft · SingleFamily · 113 Days on market
Built 1960 0.25 ac lot $103/sqft · at area comps Est $146k · at est.

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

Listing remarks MLS

Discover this beautifully updated 3-bedroom, 2-bath home on Louisiana Avenue in the heart of Lake Charles. Thoughtfully renovated from top to bottom, the home features a spacious, open layout and generously sized bedrooms complemented by modern finishes throughout. Recent updates include all-new sub-flooring, new plumbing and electrical systems - providing a move-in-ready home with long-term durability and peace of mind. Bright, clean interiors and smart upgrades make maintenance easy and everyday living comfortable. Enjoy a prime location just minutes from McNeese State University, local high schools, shopping, dining, and essential services. Whether you're a student, family, or investor, this home delivers convenience, comfort, and value.

Key facts

  • New plumbing
  • Updated home
  • Spacious open layout

Tags

UPDATED HOMESPACIOUS OPEN LAYOUTNEW PLUMBINGNEW ELECTRICAL SYSTEMSPRIME LOCATION

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 $150k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (4.6% below list).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $4k 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 $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $150k implies a 219% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $136,454 (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. Built in 1960 — 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
0.95%
Cap rate
8.19%
Cash-on-cash
6.79%
DSCR
1.30
GRM
8.7

CMA / ARV

ARV (median comp)
$146,124
List price
$149,950
Delta
2.62%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3824 Harvard St 0.32mi 3/2.0 1,450 (0%) 7mo $210,000 $145 79
3705 Harvard St 0.26mi 3/2.0 1,520 (+5%) 4mo $160,500 $106 76
1205 Tulane St 0.11mi 3/2.0 1,620 (+12%) 4mo $148,000 $91 72
1309 Rosetta St 0.32mi 3/1.0 1,383 (-5%) 6mo $55,300 $40 68
3707 Yale St 0.05mi 3/1.0 1,270 (-12%) 9mo $50,000 $39 66
3706 Texas St 0.50mi 3/2.0 1,364 (-6%) 3mo $129,900 $95 64
1312 N Elton Ct N 0.41mi 3/2.0 1,535 (+6%) 11mo $120,000 $78 62
4041 Fourden 0.61mi 3/— 1,370 (-6%) 3mo $145,000 $106 60
3705 Auburn St 0.39mi 3/2.0 1,604 (+11%) 8mo $110,000 $69 58
3818 Hodges St 0.64mi 4/2.0 (+1) 1,414 (-2%) 7mo $123,000 $87 55
3905 Hodges St 0.64mi 3/2.0 1,582 (+9%) 1mo $124,900 $79 54
1113 Cactus Dr 0.65mi 4/1.0 (+1) 1,285 (-11%) 11mo $75,000 $58 33

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
-1.0%
Equity multiple
0.96×
Total profit
$-1,684
Equity at exit
$22,358
10-year hold
IRR
12.9%
Equity multiple
2.24×
Total profit
$52,144
Equity at exit
$12,965

Cash invested: $41,986 (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
8.7×

Monthly cashflow live

Estimated rent
$1,431 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$44 /mo · $527/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$237

Break-even live

Break-even rent $1,130
Max offer price $149,950
Occupancy floor 78%

Sensitivity live

Price -10% $322 -5% $280 +0% $237 +5% $195 +10% $153
Rent -10% $124 -5% $181 +0% $237 +5% $294 +10% $350
Rate -1.0pp $313 -0.5pp $276 base $237 +0.5pp $199 +1.0pp $159

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
$37,488
Closing costs
$4,498
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
930 Azalea St Lake Charles, LA 4.0 2.0 1658 $1,500 $0.90 21d 1 0.21mi
807 Camelia St Lake Charles, LA 3.0 1.0 1322 $1,500 $1.13 44d 1 0.34mi
3601 1st Ave Lake Charles, LA 3.0 2.0 1512 $1,295 $0.86 13d 1 0.35mi
617 E School St Unit A Lake Charles, LA 3.0 2.0 1800 $2,500 $1.39 44d 1 0.43mi
3715 Common St Unit B1 Lake Charles, LA 2.0 2.0 900 $1,395 $1.55 13d 1 0.45mi
3506 Common St Unit 11 Lake Charles, LA 2.0 1.0 910 $950 $1.04 13d 1 0.57mi
417 E Claude St Lake Charles, LA 4.0 1.0 1610 $1,400 $0.87 44d 1 0.59mi
3619 Texas St Lake Charles, LA 1.0–3.0 1.0–2.0 950 $1,087 $1.14 13d 6 0.61mi
3206 Louisiana Ave Lake Charles, LA 4.0 2.0 1600 $1,600 $1.00 13d 1 0.65mi
1509 Sage Dr Lake Charles, LA 4.0 1.0 1157 $1,195 $1.03 21d 1 0.73mi
3108 Aster St Unit M Lake Charles, LA 2.0 1.0 1100 $1,300 $1.18 13d 1 0.77mi
617 Cusic St Unit 617-1 Lake Charles, LA 2.0 1.5 1000 $1,200 $1.20 13d 1 0.82mi
615 Cusic St Unit 615-1 Lake Charles, LA 2.0 1.5 950 $1,200 $1.26 13d 1 0.83mi
3206 Hodges St Lake Charles, LA 2.0 1.0 1497 $1,200 $0.80 44d 1 0.84mi
114 W Lagrange St Apt 18 Lake Charles, LA 2.0 1.0 1200 $1,300 $1.08 21d 1 0.92mi
1300 16th St Lake Charles, LA 2.0 1.5 1344 $1,295 $0.96 21d 1 1.25mi
422 W Lagrange St Lake Charles, LA 2.0 2.0 995 $1,050 $1.06 44d 1 1.25mi
2700 Ernest St Lake Charles, LA 1.0–3.0 1.0–2.0 1054 $1,598 $1.52 13d 1 1.46mi

Listing history 23 events

  1. 2026-06-19
    days on market $149,950 Active 113 DOM
  2. 2026-06-18
    days on market $149,950 Active 112 DOM
  3. 2026-06-17
    days on market $149,950 Active 111 DOM
  4. 2026-06-16
    days on market $149,950 Active 110 DOM
  5. 2026-06-15
    days on market $149,950 Active 109 DOM
  6. 2026-06-14
    days on market $149,950 Active 107 DOM
  7. 2026-06-13
    days on market $149,950 Active 106 DOM
  8. 2026-06-10
    days on market $149,950 Active 104 DOM
  9. 2026-06-09
    days on market $149,950 Active 103 DOM
  10. 2026-06-08
    days on market $149,950 Active 102 DOM
  11. 2026-06-07
    days on market $149,950 Active 101 DOM
  12. 2026-06-05
    days on market $149,950 Active 98 DOM
  13. 2026-06-03
    price $149,950 Active 96 DOM
  14. 2026-06-02
    days on market $154,950 Active 96 DOM
  15. 2026-06-01
    days on market $154,950 Active 95 DOM
  16. 2026-05-31
    days on market $154,950 Active 94 DOM
  17. 2026-05-30
    days on market $154,950 Active 93 DOM
  18. 2026-04-17
    price $154,950 750-char remark
    Show marketing remark (750 chars)

    Discover this beautifully updated 3-bedroom, 2-bath home on Louisiana Avenue in the heart of Lake Charles. Thoughtfully renovated from top to bottom, the home features a spacious, open layout and generously sized bedrooms complemented by modern finishes throughout. Recent updates include all-new sub-flooring, new plumbing and electrical systems - providing a move-in-ready home with long-term durability and peace of mind. Bright, clean interiors and smart upgrades make maintenance easy and everyday living comfortable. Enjoy a prime location just minutes from McNeese State University, local high schools, shopping, dining, and essential services. Whether you're a student, family, or investor, this home delivers convenience, comfort, and value.

  19. 2026-03-23
    price $159,950 750-char remark
    Show marketing remark (750 chars)

    Discover this beautifully updated 3-bedroom, 2-bath home on Louisiana Avenue in the heart of Lake Charles. Thoughtfully renovated from top to bottom, the home features a spacious, open layout and generously sized bedrooms complemented by modern finishes throughout. Recent updates include all-new sub-flooring, new plumbing and electrical systems - providing a move-in-ready home with long-term durability and peace of mind. Bright, clean interiors and smart upgrades make maintenance easy and everyday living comfortable. Enjoy a prime location just minutes from McNeese State University, local high schools, shopping, dining, and essential services. Whether you're a student, family, or investor, this home delivers convenience, comfort, and value.

  20. 2026-02-26
    listed $164,950 Active 750-char remark
    Show marketing remark (750 chars)

    Discover this beautifully updated 3-bedroom, 2-bath home on Louisiana Avenue in the heart of Lake Charles. Thoughtfully renovated from top to bottom, the home features a spacious, open layout and generously sized bedrooms complemented by modern finishes throughout. Recent updates include all-new sub-flooring, new plumbing and electrical systems - providing a move-in-ready home with long-term durability and peace of mind. Bright, clean interiors and smart upgrades make maintenance easy and everyday living comfortable. Enjoy a prime location just minutes from McNeese State University, local high schools, shopping, dining, and essential services. Whether you're a student, family, or investor, this home delivers convenience, comfort, and value.

  21. 2021-01-27
    soldstatus 173-char remark
    Show marketing remark (173 chars)

    This property offers a 2 bedroom 2 bath floor plan situated on 0.22 acres of land. Not in flood zone. Schedule your showing today! Offers responded to within 24 to 48 hours.

  22. 2021-01-04
    listed $39,000 173-char remark
    Show marketing remark (173 chars)

    This property offers a 2 bedroom 2 bath floor plan situated on 0.22 acres of land. Not in flood zone. Schedule your showing today! Offers responded to within 24 to 48 hours.

  23. 1994-09-02
    soldstatus $47,000

ⓘ 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
$527 · $44/mo
Projected year-2 tax
$825 · $69/mo
Expected delta
+$297/yr (+$25/mo · 56.4%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 67% 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
$17,167
− Mortgage interest
−$8,400
− Property taxes
−$527
− Insurance
−$750
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$4,362
Taxable income
$382
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$92
After-tax cash flow
$2,757/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)
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

+229.7% since first listed
6 events — show timeline
  • 2026-04-17 Price Changed $154,950 SWLAR
  • 2026-03-23 Price Changed $159,950 SWLAR
  • 2026-02-26 Listed $164,950 SWLAR
  • 2021-01-27 Sold (MLS) SWLAR
  • 2021-01-04 Listed $39,000 SWLAR
  • 1994-09-02 Sold (Public Records) $47,000 Public Records

Property tax history

-0.5%/yr

Latest (2025): $527 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…