CashFlowRE
Sign in Sign up
744 Lakewood Pointe Dr
B- Composite 66.42
Why this score? — see what drove the B- 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 +23.9/30.0
  • ARV discount +11.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.3/10.0
  • Rent growth +5.0/5.0
  • Condition / age +4.8/5.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Appreciation +0.0/10.0

$293,000

744 Lakewood Pointe Dr · Lake Charles, LA 70605
3 bd · 2.0 ba · 1,816 sqft · SingleFamily · 309 Days on market
Built 2025 Excellent condition 6,534 sqft lot $161/sqft · 8% below area Est $318k · 8% under $25/mo HOA · 1% of rent

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

Listing remarks MLS

New Construction by JC Homes in Lakewood Pointe! Breaking ground soon on this beautifully designed 3-bedroom, 2-bath modern farmhouse-style home in one of South Lake Charles' most desirable and fast-growing neighborhoods. Offering 1,816 sq ft of living space, this home features luxury vinyl plank flooring, ceramic tile in wet areas, crown molding, and timeless neutral finishes throughout. The open floor plan includes a spacious living area with a beamed ceiling, oversized kitchen island, and large dining space--perfect for everyday living and entertaining. The private primary suite features its own beamed ceiling, soaking tub, walk-in shower, and dual vanities. Located outside of a flood zone, this home also includes a charming front porch, stainless steel appliance package (excluding refrigerator), and a one-year builder's warranty. Photos are from 753 Lakewood Pointe and reflect a similar floor plan and finish style.

Key facts

  • Crown molding
  • Beamed ceiling
  • 6,534 sq ft lot

Tags

MODERN FARMHOUSE STYLELUXURY VINYL PLANK FLOORINGCERAMIC TILE IN WET AREASCROWN MOLDINGBEAMED CEILINGOVERSIZED KITCHEN ISLAND

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $293k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $570 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $293k).
  • Recommended offer: $258k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.2% 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: A. A. Nelson Elementary School (math 36% / reading 52%, grade F, #191 of 646 statewide, top 30%, 741 students, 55% 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 54% FRL track the district average.
  • Market conditions: Rents rising fast (+15.1%/yr); 544 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 70d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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).
  • At $3,316/mo this rent would consume 46% of the median local household income ($86k/yr) (locally 17% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 $82k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 309 days — a 12% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
Recommended offer $257,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 309 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.13%
Cap rate
8.63%
Cash-on-cash
8.33%
DSCR
1.37
GRM
7.4

CMA / ARV

ARV (median comp)
$318,003
List price
$293,000
Delta
-7.86%
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
750 Lionel Ln 0.08mi 3/2.0 1,925 (+6%) 1mo $300,000 $156 85
820 Lakeridge Ln 0.19mi 3/2.0 1,890 (+4%) 7mo $245,000 $130 78
1108 Lakeridge Ln 0.50mi 3/3.0 1,814 (-0%) 4mo $235,000 $130 69
401 Montclair St 0.47mi 4/2.0 (+1) 1,760 (-3%) 6mo $263,000 $149 64
450 Greenway St 0.47mi 4/3.0 (+1) 1,827 (+1%) 6mo $215,000 $118 63
1539 Tuscany Ln 0.68mi 3/2.0 1,940 (+7%) 3mo $345,000 $178 54
1060 Richmond Cir 0.55mi 3/2.0 2,033 (+12%) 1mo $340,000 $167 54
1056 Richmond Cir 0.54mi 3/2.0 2,038 (+12%) 2mo $337,500 $166 53
619 Central Pkwy 0.58mi 3/2.0 1,602 (-12%) 2mo $150,000 $94 52
1550 Lacadie Dr #14 0.70mi 3/2.5 1,947 (+7%) 6mo $227,500 $117 48
1514 Tuscany Dr 0.64mi 3/2.0 2,020 (+11%) 8mo $315,000 $156 45
230 Crestwood Ln 0.68mi 3/2.0 1,600 (-12%) 6mo $187,500 $117 44

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
1.9%
Equity multiple
1.08×
Total profit
$6,403
Equity at exit
$43,687
10-year hold
IRR
16.0%
Equity multiple
2.61×
Total profit
$132,334
Equity at exit
$25,333

Cash invested: $82,040 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
15 active · 26 under contract
Months of supply
3.6 mo (28%/mo absorbed)
Median asking
$209,900 ($129/sqft)
Median days on market
79 d
This list price
80% of active listings are priced below it
ARV vs active asking
+36.3% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70605

Rents YoY
15.1%
Active inventory
544
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$3,316 medium interval (Pro) →
Mortgage (P&I)
$1,537
Tax est. 1.5%
$366 /mo · $4,395/yr
Insurance
$122
HOA
$25
Vacancy / Maint / Mgmt
$696
Net cashflow
$570

Break-even live

Break-even rent $2,595
Max offer price $293,000
Occupancy floor 78%

Sensitivity live

Price -10% $772 -5% $671 +0% $570 +5% $469 +10% $367
Rent -10% $308 -5% $439 +0% $570 +5% $701 +10% $832
Rate -1.0pp $717 -0.5pp $644 base $570 +0.5pp $494 +1.0pp $417

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
$73,250
Closing costs
$8,790
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
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 93d 1 0.16mi
155 Heather St Lake Charles, LA 3.0 2.0 1316 $1,650 $1.25 62d 1 0.49mi
4326 Christina St Lake Charles, LA 3.0 2.0 1600 $1,770 $1.11 70d 1 1.44mi

Listing history 11 events

  1. 2026-06-10
    days on market $293,000 Active 309 DOM
  2. 2026-06-09
    days on market $293,000 Active 308 DOM
  3. 2026-06-08
    days on market $293,000 Active 307 DOM
  4. 2026-06-07
    days on market $293,000 Active 306 DOM
  5. 2026-06-05
    days on market $293,000 Active 303 DOM
  6. 2026-06-02
    days on market $293,000 Active 301 DOM
  7. 2026-06-01
    days on market $293,000 Active 300 DOM
  8. 2026-05-31
    days on market $293,000 Active 299 DOM
  9. 2026-05-30
    days on market $293,000 Active 298 DOM
  10. 2026-02-24
    price $293,000 932-char remark
    Show marketing remark (932 chars)

    New Construction by JC Homes in Lakewood Pointe! Breaking ground soon on this beautifully designed 3-bedroom, 2-bath modern farmhouse-style home in one of South Lake Charles' most desirable and fast-growing neighborhoods. Offering 1,816 sq ft of living space, this home features luxury vinyl plank flooring, ceramic tile in wet areas, crown molding, and timeless neutral finishes throughout. The open floor plan includes a spacious living area with a beamed ceiling, oversized kitchen island, and large dining space--perfect for everyday living and entertaining. The private primary suite features its own beamed ceiling, soaking tub, walk-in shower, and dual vanities. Located outside of a flood zone, this home also includes a charming front porch, stainless steel appliance package (excluding refrigerator), and a one-year builder's warranty. Photos are from 753 Lakewood Pointe and reflect a similar floor plan and finish style.

  11. 2025-06-09
    listed $289,500 Active 932-char remark
    Show marketing remark (932 chars)

    New Construction by JC Homes in Lakewood Pointe! Breaking ground soon on this beautifully designed 3-bedroom, 2-bath modern farmhouse-style home in one of South Lake Charles' most desirable and fast-growing neighborhoods. Offering 1,816 sq ft of living space, this home features luxury vinyl plank flooring, ceramic tile in wet areas, crown molding, and timeless neutral finishes throughout. The open floor plan includes a spacious living area with a beamed ceiling, oversized kitchen island, and large dining space--perfect for everyday living and entertaining. The private primary suite features its own beamed ceiling, soaking tub, walk-in shower, and dual vanities. Located outside of a flood zone, this home also includes a charming front porch, stainless steel appliance package (excluding refrigerator), and a one-year builder's warranty. Photos are from 753 Lakewood Pointe and reflect a similar floor plan and finish style.

ⓘ 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
$39,792
− Mortgage interest
−$16,413
− Property taxes
−$4,395
− Insurance
−$1,465
− Repairs & maintenance
−$3,183
− Management
−$3,183
− HOA
−$300
− Depreciation
−$8,524
Taxable income
$2,329
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$559
After-tax cash flow
$6,279/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 · 13 photos

Excellent 95/100 None rehab

This modern farmhouse-style home in Lakewood Pointe is in excellent condition with a well-maintained exterior and interior. It offers a spacious floor plan, hardwood flooring, and modern finishes. The home is move-in ready and has the potential to be further enhanced with minor updates to the exterior and interior.

Value-add opportunities

  • Resale Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and make the home look more inviting to potential buyers.
  • Resale Landscaping improvements — A well-maintained lawn and landscaping can increase the home's curb appeal and make it more attractive to potential buyers.
  • Resale Upgrading the kitchen appliances — Modern appliances can make the kitchen more functional and appealing to potential buyers.
  • Both Adding smart home features — Smart home features can increase the home's value and make it more attractive to both buyers and renters.
F Composite school gradezoned avg 43/100

Zoned Schools

Elementary A. A. Nelson Elementary School F LA #191/646 Nat'l #17,190/41,679 Middle S. J. Welsh Middle School F LA #84/218 Nat'l #7,206/14,009 High Alfred M. Barbe High School D LA #41/265 Nat'l #6,127/17,239

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
C Composite livability gradescore 68/100

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 · 212,179 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
17% of renters

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

Price history

+1.2% since first listed
2 events — show timeline
  • 2026-02-24 Price Changed $293,000 SWLAR
  • 2025-06-09 Listed $289,500 SWLAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…