CashFlowRE
Sign in Sign up
3610 Greinwich Blvd
D+ Composite 46.18
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.6/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$33,500

3610 Greinwich Blvd · Lake Charles, LA 70607
4 bd · 1.0 ba · 1,364 sqft · SingleFamily · 69 Days on market
Built 1969 10,454 sqft lot $25/sqft · 72% below area ↓ 32% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity is knocking — don’t let it pass you by. This 4-bedroom, 1-bathroom home at 3610 Greinwich Boulevard is hitting the market at an unbeatable price point of just $37,500, and deals like this simply don’t last. Yes, this property needs a full remodel — but that’s exactly where the value lives. Whether you’re a seasoned investor looking for your next flip or a motivated buyer ready to build sweat equity, this home offers a blank canvas with serious upside. The completely fenced backyard adds privacy, security, and outdoor potential that many buyers at this price range can only dream of. Properties priced this aggressively — with this much potential — are rare. The market has spoken: value like this moves fast. * 4 Bedrooms * 1 Bathroom * Fully Fenced Backyard * Priced to Move at $37,500 * Perfect for Investors or Owner-Occupants Don’t wait. Don’t overthink it. Schedule your showing today before someone else secures this deal.

Key facts

  • Full remodel
  • Fenced backyard
  • Outdoor potential

Tags

FENCED BACKYARDFULL REMODELOUTDOOR POTENTIAL

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 4-bed/1.0-bath single-family listed at $34k.

Deal economics

  • At list price, monthly cash flow is $935 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $34k).
  • Recommended offer: $31k (6.0% below list) — sets the bar for market timing.
  • Cap rate 39.8% 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; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $232 of loan paydown is wiped out by about $1k 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 $9k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($31k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $31,490 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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. 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?
  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
4.40%
Cap rate
39.79%
Cash-on-cash
119.65%
DSCR
6.32
GRM
1.9

CMA / ARV

ARV (median comp)
$120,372
List price
$33,500
Delta
-72.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2334 S Roosevelt St S 0.21mi 3/1.5 (-1) 1,325 (-3%) 1mo $50,000 $38 77
3413 Coolidge St 0.37mi 3/1.0 (-1) 1,234 (-10%) 1mo $117,500 $95 61
3617 Monroe St 0.22mi 3/1.0 (-1) 1,424 (+4%) 22mo $92,500 $65 59
3506 Taylor Dr 0.22mi 4/1.0 1,500 (+10%) 21mo $55,000 $37 56
3706 Texas St 0.71mi 3/2.0 (-1) 1,364 (0%) 3mo $129,900 $95 55
2209 Michele Ct 0.57mi 3/2.0 (-1) 1,447 (+6%) 2mo $195,000 $135 53
2329 S Roosevelt St S 0.18mi 3/1.0 (-1) 1,165 (-15%) 13mo $90,000 $77 52
3401 Kingham Rd 0.46mi 3/2.0 (-1) 1,250 (-8%) 8mo $130,000 $104 49
1620 California St 0.66mi 3/1.0 (-1) 1,310 (-4%) 14mo $117,000 $89 46
2165 Willowick St 0.22mi 3/2.0 (-1) 1,515 (+11%) 22mo $120,000 $79 44
2210 S Lake Michele Cir 0.48mi 3/2.0 (-1) 1,508 (+11%) 10mo $195,000 $129 42
2443 21st St 0.56mi 3/2.0 (-1) 1,550 (+14%) 13mo $73,000 $47 31

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
Equity multiple
7.60×
Total profit
$61,953
Equity at exit
$4,995
10-year hold
IRR
Equity multiple
18.72×
Total profit
$166,205
Equity at exit
$2,896

Cash invested: $9,380 (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
1.9×

Monthly cashflow live

Estimated rent
$1,475 high interval (Pro) →
Mortgage (P&I)
$176
Tax from tax record
$40 /mo · $480/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$935

Break-even live

Break-even rent $291
Max offer price $33,500
Occupancy floor 32%

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
$8,375
Closing costs
$1,005
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3619 Texas St Lake Charles, LA 1.0–3.0 1.0–2.0 950 $1,087 $1.14 13d 6 0.62mi
3601 1st Ave Lake Charles, LA 3.0 2.0 1512 $1,295 $0.86 13d 1 0.88mi
2002 13th St Lake Charles, LA 4.0 2.0 1560 $1,700 $1.09 20d 1 1.19mi
1509 Sage Dr Lake Charles, LA 4.0 1.0 1157 $1,195 $1.03 20d 1 1.20mi
930 Azalea St Lake Charles, LA 4.0 2.0 1658 $1,500 $0.90 20d 1 1.24mi
3206 Louisiana Ave Lake Charles, LA 4.0 2.0 1600 $1,600 $1.00 13d 1 1.25mi
1906 8th Ave Lake Charles, LA 3.0 1.0 1001 $1,350 $1.35 43d 1 1.34mi
807 Camelia St Lake Charles, LA 3.0 1.0 1322 $1,500 $1.13 43d 1 1.37mi

Listing history 19 events

  1. 2026-06-19
    days on market $33,500 Active 69 DOM
  2. 2026-06-18
    days on market $33,500 Active 68 DOM
  3. 2026-06-17
    days on market $33,500 Active 67 DOM
  4. 2026-06-16
    days on market $33,500 Active 66 DOM
  5. 2026-06-15
    days on market $33,500 Active 65 DOM
  6. 2026-06-14
    days on market $33,500 Active 63 DOM
  7. 2026-06-13
    days on market $33,500 Active 62 DOM
  8. 2026-06-10
    days on market $33,500 Active 60 DOM
  9. 2026-06-09
    days on market $33,500 Active 59 DOM
  10. 2026-06-08
    days on market $33,500 Active 58 DOM
  11. 2026-06-07
    days on market $33,500 Active 57 DOM
  12. 2026-06-05
    days on market $33,500 Active 54 DOM
  13. 2026-06-02
    days on market $33,500 Active 52 DOM
  14. 2026-06-01
    days on market $33,500 Active 51 DOM
  15. 2026-05-31
    days on market $33,500 Active 50 DOM
  16. 2026-05-30
    days on market $33,500 Active 49 DOM
  17. 2026-04-27
    price $33,500 1016-char remark
    Show marketing remark (1016 chars)

    Opportunity is knocking — don’t let it pass you by. This 4-bedroom, 1-bathroom home at 3610 Greinwich Boulevard is hitting the market at an unbeatable price point of just $37,500, and deals like this simply don’t last. Yes, this property needs a full remodel — but that’s exactly where the value lives. Whether you’re a seasoned investor looking for your next flip or a motivated buyer ready to build sweat equity, this home offers a blank canvas with serious upside. The completely fenced backyard adds privacy, security, and outdoor potential that many buyers at this price range can only dream of. Properties priced this aggressively — with this much potential — are rare. The market has spoken: value like this moves fast. * 4 Bedrooms * 1 Bathroom * Fully Fenced Backyard * Priced to Move at $37,500 * Perfect for Investors or Owner-Occupants Don’t wait. Don’t overthink it. Schedule your showing today before someone else secures this deal.

  18. 2026-04-12
    listed $37,500 Active 1016-char remark
    Show marketing remark (1016 chars)

    Opportunity is knocking — don’t let it pass you by. This 4-bedroom, 1-bathroom home at 3610 Greinwich Boulevard is hitting the market at an unbeatable price point of just $37,500, and deals like this simply don’t last. Yes, this property needs a full remodel — but that’s exactly where the value lives. Whether you’re a seasoned investor looking for your next flip or a motivated buyer ready to build sweat equity, this home offers a blank canvas with serious upside. The completely fenced backyard adds privacy, security, and outdoor potential that many buyers at this price range can only dream of. Properties priced this aggressively — with this much potential — are rare. The market has spoken: value like this moves fast. * 4 Bedrooms * 1 Bathroom * Fully Fenced Backyard * Priced to Move at $37,500 * Perfect for Investors or Owner-Occupants Don’t wait. Don’t overthink it. Schedule your showing today before someone else secures this deal.

  19. 1997-09-30
    soldstatus $49,000

ⓘ 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
$480 · $40/mo
Projected year-2 tax
$480 · $40/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 5/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$17,695
− Mortgage interest
−$1,877
− Property taxes
−$480
− Insurance
−$168
− Repairs & maintenance
−$1,416
− Management
−$1,416
− Depreciation
−$975
Taxable income
$11,365
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,728
After-tax cash flow
$8,496/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

-31.6% since first listed
3 events — show timeline
  • 2026-04-27 Price Changed $33,500 SWLAR
  • 2026-04-12 Listed $37,500 SWLAR
  • 1997-09-30 Sold (Public Records) $49,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $480 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…