CashFlowRE
Sign in Sign up
1530 Lacadie Dr #4
D+ Composite 49.84
Why this score? — see what drove the D+ 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 +21.8/30.0
  • DSCR +7.0/10.0
  • 1% rule +5.7/10.0
  • Rent growth +5.0/5.0
  • Condition / age +3.8/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$269,900

1530 Lacadie Dr #4 · Lake Charles, LA 70605
3 bd · 2.5 ba · 2,077 sqft · Townhouse · 36 Days on market
Built 2019 Good condition 4,356 sqft lot $130/sqft · 27% above area Est $213k · 27% over

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

Listing remarks MLS

* 72 Hours first right of refusal * Beautiful custom townhouse in Providence Subdivision. It's a 3 bedroom and 2.5 bath with huge closets, large study/family room. Master bedroom is downstairs with custom shower, soak-er tub, and double vanity. Full address is 1530-4 L'Acadie. All Measurements are more or less.

Key facts

  • Spacious island
  • Walk-in closets
  • Bonus room

Tags

HARD FLOORSOPEN-CONCEPT LIVING SPACESPACIOUS ISLANDABUNDANT STORAGEWALK-IN CLOSETSBONUS ROOM

Property features AI

Finance

  • Other: Property type: Residential townhouse; Directions: Home is on the left.

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Townhouse; 2 stories
  • Exterior features: Back yard; City lot; Landscaped

Interior

  • Bedrooms: One bedroom on the main level
  • Bathrooms: 2 full bathrooms; 1 half bathroom; 2 main-level bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No fireplace; Ceiling fans

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/2.5-bath townhouse listed at $270k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $422 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Recommended offer: $262k (3.0% 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 (+15.1%/yr); 456 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • This rent runs 40% 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 $8k 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 $76k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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.
Recommended offer $261,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
1.07%
Cap rate
8.17%
Cash-on-cash
6.70%
DSCR
1.30
GRM
7.8

CMA / ARV

ARV (median comp)
$213,188
List price
$269,900
Delta
26.60%
Verdict
OVERPRICED
Comps
12 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-1,535
Equity at exit
$40,243
10-year hold
IRR
13.8%
Equity multiple
2.36×
Total profit
$103,055
Equity at exit
$23,336

Cash invested: $75,572 (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
7.8×

Monthly cashflow live

Estimated rent
$2,895 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax est. 1.5%
$337 /mo · $4,048/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$608
Net cashflow
$422

Break-even live

Break-even rent $2,361
Max offer price $269,900
Occupancy floor 80%

Sensitivity live

Price -10% $608 -5% $515 +0% $422 +5% $328 +10% $235
Rent -10% $193 -5% $307 +0% $422 +5% $536 +10% $650
Rate -1.0pp $558 -0.5pp $490 base $422 +0.5pp $352 +1.0pp $281

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
$67,475
Closing costs
$8,097
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
716 Dianne Ln Lake Charles, LA 3.0 2.0 2200 $5,000 $2.27 44d 1 0.68mi
4326 Christina St Lake Charles, LA 3.0 2.0 1600 $1,770 $1.11 22d 1 0.94mi
4650 Nelson Rd Lake Charles, LA 1.0–3.0 1.0–2.0 1032 $1,875 $1.82 14d 24 0.96mi

Listing history 19 events

  1. 2026-06-19
    days on market $269,900 Active 36 DOM
  2. 2026-06-18
    days on market $269,900 Active 35 DOM
  3. 2026-06-17
    days on market $269,900 Active 34 DOM
  4. 2026-06-16
    days on market $269,900 Active 33 DOM
  5. 2026-06-15
    days on market $269,900 Active 32 DOM
  6. 2026-06-14
    days on market $269,900 Active 30 DOM
  7. 2026-06-13
    days on market $269,900 Active 29 DOM
  8. 2026-06-10
    days on market $269,900 Active 27 DOM
  9. 2026-06-09
    days on market $269,900 Active 26 DOM
  10. 2026-06-08
    days on market $269,900 Active 25 DOM
  11. 2026-06-07
    days on market $269,900 Active 24 DOM
  12. 2026-06-05
    days on market $269,900 Active 21 DOM
  13. 2026-06-02
    days on market $269,900 Active 19 DOM
  14. 2026-06-01
    days on market $269,900 Active 18 DOM
  15. 2026-05-31
    days on market $269,900 Active 17 DOM
  16. 2026-05-30
    days on market $269,900 Active 16 DOM
  17. 2026-05-14
    listed $269,900 Active 940-char remark
  18. 2019-10-03
    soldstatus 313-char remark
    Show marketing remark (313 chars)

    * 72 Hours first right of refusal * Beautiful custom townhouse in Providence Subdivision. It's a 3 bedroom and 2.5 bath with huge closets, large study/family room. Master bedroom is downstairs with custom shower, soak-er tub, and double vanity. Full address is 1530-4 L'Acadie. All Measurements are more or less.

  19. 2019-07-02
    listed $256,000 313-char remark
    Show marketing remark (313 chars)

    * 72 Hours first right of refusal * Beautiful custom townhouse in Providence Subdivision. It's a 3 bedroom and 2.5 bath with huge closets, large study/family room. Master bedroom is downstairs with custom shower, soak-er tub, and double vanity. Full address is 1530-4 L'Acadie. All Measurements are more or less.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$34,738
− Mortgage interest
−$15,119
− Property taxes
−$4,048
− Insurance
−$1,350
− Repairs & maintenance
−$2,779
− Management
−$2,779
− Depreciation
−$7,852
Taxable income
$812
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$195
After-tax cash flow
$4,866/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 · 12 photos

Good 75/100 Cosmetic rehab

This charming 3-bedroom, 2.5-bath townhouse in a sought-after neighborhood is move-in ready with good condition and minimal maintenance needs.

Value-add opportunities

  • Both painting interior walls — fresh paint enhances curb appeal and interior aesthetics
  • Both upgrading ceiling fans — modern fans improve airflow and aesthetics
  • Both installing smart home devices — enhances convenience and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both painting interior walls — fresh paint enhances curb appeal and interior aesthetics
  • Both upgrading ceiling fans — modern fans improve airflow and aesthetics
  • Both installing smart home devices — enhances convenience and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+5.4% since first listed
3 events — show timeline
  • 2026-05-14 Listed $269,900 SWLAR
  • 2019-10-03 Sold (MLS) SWLAR
  • 2019-07-02 Listed $256,000 SWLAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…