CashFlowRE
Sign in Sign up
215 W Clarence St W 🌊 Lakefront
D Composite 42.24
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.1/30.0
  • Rent growth +4.0/5.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.5/10.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$244,500

215 W Clarence St W · Lake Charles, LA 70601
3 bd · 2.5 ba · 1,484 sqft · Townhouse · 349 Days on market
Built 2017 Good condition 2,613 sqft lot $165/sqft · 21% below area Est $309k · 21% under · waterfront $100/mo HOA · 5% of rent

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

Listing remarks MLS

Parade Route, fully furnished and move-in ready, this 3-bedroom, 2.5-bath executive townhome delivers exceptional convenience in the heart of Lake Charles. Ideally located directly across from the lakefront, Millennium Park, Laguna Restaurant and the Lake Charles Event Center, it offers a rare opportunity for both homeowners and investors. The open-concept living, kitchen, and dining area features granite countertops, a generous pantry, and a dedicated laundry space, blending comfort with functionality. All furnishings and essentials convey, including beds, linens, cookware, utensils, and cleaning supplies—simply bring your suitcase. Enjoy true walkability to downtown concerts, festivals, restaurants, shops, salons, banks, and municipal offices. The property has a proven short-term rental history, grossing over $30,000 in 2025. Whether used as a primary residence, corporate rental, or income-producing investment, this home is positioned to perform immediately. Allow a little lead time on showings. .. it is a very busy AirBnB. Located in Flood Zone AE. Property taxes are currently $196.

Key facts

  • Spacious pantry
  • Walkable access
  • Scenic lakefront

Tags

OPEN-CONCEPT LIVINGGRANITE COUNTERTOPSSPACIOUS PANTRYDEDICATED LAUNDRY AREAWALKABLE ACCESSSCENIC LAKEFRONT

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/2.5-bath townhouse listed at $244k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-190 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $211k (13.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (22.4% below list).
  • Recommended offer: $190k (22.4% below list) — sets the bar for 1% rule.

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: Barbe Elementary School (math 12% / reading 32%, grade F, #415 of 646 statewide, top 67%, 164 students, 84% FRL); Ray D. Molo Middle Magnet School (math 6% / reading 18%, grade F, #193 of 218 statewide, top 88%, 325 students, 91% FRL); Washington/Marion Magnet High School (math 8% / reading 12%, grade F, #241 of 265 statewide, top 93%, 587 students, 80% FRL) — zoned schools average 85% FRL vs 52% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 15% at this address vs 37% district-wide (-22 pts) — the specific schools serving this property underperform the Calcasieu Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+6.2%/yr); 480 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • At $1,898/mo this rent would consume 46% of the median local household income ($50k/yr) — 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 $7k 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.

Negotiation context

  • It's been on market 349 days — a 12% lower offer ($215k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 $189,842 (22.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 349 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  10. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  11. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  12. 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.
  13. 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.
  14. 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
0.78%
Cap rate
5.36%
Cash-on-cash
-3.33%
DSCR
0.85
GRM
10.7

CMA / ARV

ARV (median comp)
$308,689
List price
$244,500
Delta
-20.79%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1220 Pithon St #16 0.05mi 3/2.5 1,414 (-5%) 3mo $191,000 $135 87
1220 Pithon St #18 0.07mi 3/2.5 1,444 (-3%) 18mo $237,500 $164 78

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 · 6.18% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.34×
Total profit
$-45,417
Equity at exit
$36,456
10-year hold
IRR
-5.4%
Equity multiple
0.60×
Total profit
$-27,547
Equity at exit
$21,140

Cash invested: $68,460 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
4 active · 2 under contract
Months of supply
24.0 mo (4%/mo absorbed)
Median asking
$219,250 ($156/sqft)
Median days on market
82 d
This list price
75% of active listings are priced below it
ARV vs active asking
+32.9% above current asking $/sqft

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

ZIP-level market 70601

Rents YoY
6.2%
Active inventory
480
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,898 high interval (Pro) →
Mortgage (P&I)
$1,282
Tax from tax record
$206 /mo · $2,467/yr
Insurance
$102
HOA
$100
Vacancy / Maint / Mgmt
$399
Net cashflow
$-190

Break-even live

Break-even rent $2,139
Max offer price $210,957
Occupancy floor

Sensitivity live

Price -10% $-51 -5% $-121 +0% $-190 +5% $-259 +10% $-328
Rent -10% $-340 -5% $-265 +0% $-190 +5% $-115 +10% $-40
Rate -1.0pp $-67 -0.5pp $-128 base $-190 +0.5pp $-253 +1.0pp $-318

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
$61,125
Closing costs
$7,335
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
705 Clarence St Lake Charles, LA 3.0 2.0 1400 $3,100 $2.21 6d 1 0.47mi
125 East St Lake Charles, LA 3.0 2.0 1138 $3,850 $3.38 6d 1 0.47mi
1710 Granger St Lake Charles, LA 3.0 2.5 1450 $1,900 $1.31 139d 1 0.51mi
1731 Elms St Lake Charles, LA 3.0 2.0 1575 $2,000 $1.27 139d 1 0.53mi
333 Mill St Lake Charles, LA 1.0–2.0 1.0 758 $750 $0.99 2d 1 0.60mi
1812 Ethel St Lake Charles, LA 3.0 2.0 1589 $3,850 $2.42 139d 1 0.64mi
628 Division St Lake Charles, LA 2.0 1.0 1007 $1,250 $1.24 139d 1 0.67mi
707 Division St Unit B Lake Charles, LA 2.0 2.0 1500 $1,600 $1.07 3d 1 0.72mi
718 Division St Lake Charles, LA 3.0 2.0 1400 $3,200 $2.29 0d 1 0.74mi
701 11th St Lake Charles, LA 2.0 1.0 1050 $695 $0.66 6d 1 0.85mi
2116 Creole St Lake Charles, LA 4.0 2.0 1305 $1,500 $1.15 116d 1 1.01mi
1315 8th St Lake Charles, LA 3.0 2.0 1665 $1,595 $0.96 6d 1 1.14mi
1039 13th St Lake Charles, LA 2.0 2.0 975 $1,200 $1.23 2d 1 1.18mi
1505 7th St Lake Charles, LA 2.0 1.0 1054 $900 $0.85 139d 1 1.24mi
1706 4th St Lake Charles, LA 3.0 2.0 1550 $1,550 $1.00 6d 1 1.38mi

Listing history 50 events

  1. 2026-09-24
    days on market $244,500 Active 349 DOM
  2. 2026-09-22
    days on market $244,500 Active 348 DOM
  3. 2026-09-20
    days on market $244,500 Active 346 DOM
  4. 2026-09-19
    days on market $244,500 Active 345 DOM
  5. 2026-09-18
    days on market $244,500 Active 344 DOM
  6. 2026-09-17
    days on market $244,500 Active 343 DOM
  7. 2026-09-16
    days on market $244,500 Active 342 DOM
  8. 2026-09-15
    days on market $244,500 Active 341 DOM
  9. 2026-09-14
    days on market $244,500 Active 340 DOM
  10. 2026-09-13
    days on market $244,500 Active 339 DOM
  11. 2026-09-12
    days on market $244,500 Active 338 DOM
  12. 2026-09-11
    days on market $244,500 Active 337 DOM
  13. 2026-09-05
    days on market $244,500 Active 331 DOM
  14. 2026-09-04
    days on market $244,500 Active 330 DOM
  15. 2026-09-03
    days on market $244,500 Active 329 DOM
  16. 2026-08-31
    days on market $244,500 Active 326 DOM
  17. 2026-08-30
    days on market $244,500 Active 325 DOM
  18. 2026-08-29
    days on market $244,500 Active 324 DOM
  19. 2026-08-28
    days on market $244,500 Active 323 DOM
  20. 2026-08-27
    days on market $244,500 Active 322 DOM
  21. 2026-08-26
    days on market $244,500 Active 321 DOM
  22. 2026-08-25
    statusdays on market $244,500 Active 320 DOM
  23. 2026-06-29
    status $244,500 Pending 319 DOM
  24. 2026-06-29
    days on market $244,500 Active 319 DOM
  25. 2026-06-28
    days on market $244,500 Active 318 DOM
  26. 2026-06-28
    days on market $244,500 Active 317 DOM
  27. 2026-06-27
    days on market $244,500 Active 316 DOM
  28. 2026-06-25
    days on market $244,500 Active 314 DOM
  29. 2026-06-23
    days on market $244,500 Active 312 DOM
  30. 2026-06-21
    days on market $244,500 Active 311 DOM
  31. 2026-06-19
    days on market $244,500 Active 309 DOM
  32. 2026-06-18
    days on market $244,500 Active 308 DOM
  33. 2026-06-17
    days on market $244,500 Active 307 DOM
  34. 2026-06-16
    days on market $244,500 Active 306 DOM
  35. 2026-06-15
    days on market $244,500 Active 305 DOM
  36. 2026-06-14
    days on market $244,500 Active 303 DOM
  37. 2026-06-13
    days on market $244,500 Active 302 DOM
  38. 2026-06-10
    days on market $244,500 Active 300 DOM
  39. 2026-06-09
    days on market $244,500 Active 299 DOM
  40. 2026-06-08
    days on market $244,500 Active 298 DOM
  41. 2026-06-07
    days on market $244,500 Active 297 DOM
  42. 2026-06-05
    days on market $244,500 Active 294 DOM
  43. 2026-06-02
    days on market $244,500 Active 292 DOM
  44. 2026-06-01
    days on market $244,500 Active 291 DOM
  45. 2026-05-31
    days on market $244,500 Active 290 DOM
  46. 2026-05-30
    days on market $244,500 Active 289 DOM
  47. 2026-02-06
    status Active 1142-char remark
    Show marketing remark (1142 chars)

    Parade Route, fully furnished and move-in ready, this 3-bedroom, 2.5-bath executive townhome delivers exceptional convenience in the heart of Lake Charles. Ideally located directly across from the lakefront, Millennium Park, Laguna Restaurant and the Lake Charles Event Center, it offers a rare opportunity for both homeowners and investors. The open-concept living, kitchen, and dining area features granite countertops, a generous pantry, and a dedicated laundry space, blending comfort with functionality. All furnishings and essentials convey, including beds, linens, cookware, utensils, and cleaning supplies—simply bring your suitcase. Enjoy true walkability to downtown concerts, festivals, restaurants, shops, salons, banks, and municipal offices. The property has a proven short-term rental history, grossing over $30,000 in 2025. Whether used as a primary residence, corporate rental, or income-producing investment, this home is positioned to perform immediately. Allow a little lead time on showings. .. it is a very busy AirBnB. Located in Flood Zone AE. Property taxes are currently $196.78/month (no homestead exemption)

  48. 2026-01-29
    historical 1142-char remark
    Show marketing remark (1142 chars)

    Parade Route, fully furnished and move-in ready, this 3-bedroom, 2.5-bath executive townhome delivers exceptional convenience in the heart of Lake Charles. Ideally located directly across from the lakefront, Millennium Park, Laguna Restaurant and the Lake Charles Event Center, it offers a rare opportunity for both homeowners and investors. The open-concept living, kitchen, and dining area features granite countertops, a generous pantry, and a dedicated laundry space, blending comfort with functionality. All furnishings and essentials convey, including beds, linens, cookware, utensils, and cleaning supplies—simply bring your suitcase. Enjoy true walkability to downtown concerts, festivals, restaurants, shops, salons, banks, and municipal offices. The property has a proven short-term rental history, grossing over $30,000 in 2025. Whether used as a primary residence, corporate rental, or income-producing investment, this home is positioned to perform immediately. Allow a little lead time on showings. .. it is a very busy AirBnB. Located in Flood Zone AE. Property taxes are currently $196.78/month (no homestead exemption)

  49. 2025-09-18
    price $244,500 1142-char remark
    Show marketing remark (1142 chars)

    Parade Route, fully furnished and move-in ready, this 3-bedroom, 2.5-bath executive townhome delivers exceptional convenience in the heart of Lake Charles. Ideally located directly across from the lakefront, Millennium Park, Laguna Restaurant and the Lake Charles Event Center, it offers a rare opportunity for both homeowners and investors. The open-concept living, kitchen, and dining area features granite countertops, a generous pantry, and a dedicated laundry space, blending comfort with functionality. All furnishings and essentials convey, including beds, linens, cookware, utensils, and cleaning supplies—simply bring your suitcase. Enjoy true walkability to downtown concerts, festivals, restaurants, shops, salons, banks, and municipal offices. The property has a proven short-term rental history, grossing over $30,000 in 2025. Whether used as a primary residence, corporate rental, or income-producing investment, this home is positioned to perform immediately. Allow a little lead time on showings. .. it is a very busy AirBnB. Located in Flood Zone AE. Property taxes are currently $196.78/month (no homestead exemption)

  50. 2025-01-13
    listed $248,500 Active 1142-char remark
    Show marketing remark (1142 chars)

    Parade Route, fully furnished and move-in ready, this 3-bedroom, 2.5-bath executive townhome delivers exceptional convenience in the heart of Lake Charles. Ideally located directly across from the lakefront, Millennium Park, Laguna Restaurant and the Lake Charles Event Center, it offers a rare opportunity for both homeowners and investors. The open-concept living, kitchen, and dining area features granite countertops, a generous pantry, and a dedicated laundry space, blending comfort with functionality. All furnishings and essentials convey, including beds, linens, cookware, utensils, and cleaning supplies—simply bring your suitcase. Enjoy true walkability to downtown concerts, festivals, restaurants, shops, salons, banks, and municipal offices. The property has a proven short-term rental history, grossing over $30,000 in 2025. Whether used as a primary residence, corporate rental, or income-producing investment, this home is positioned to perform immediately. Allow a little lead time on showings. .. it is a very busy AirBnB. Located in Flood Zone AE. Property taxes are currently $196.78/month (no homestead exemption)

ⓘ 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
$2,467 · $206/mo
Projected year-2 tax
$2,467 · $206/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,781
− Mortgage interest
−$13,696
− Property taxes
−$2,467
− Insurance
−$1,222
− Repairs & maintenance
−$1,822
− Management
−$1,822
− HOA
−$1,200
− Depreciation
−$7,113
Taxable loss
−$6,562
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,575
After-tax cash flow
$-704/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 80/100 Cosmetic rehab Est. rehab $7,420–$22,260 screening

This move-in-ready executive townhome is in excellent condition with modern updates and a prime location.

Value-add opportunities

  • Resale Paint exterior — Fresh paint enhances curb appeal and can add value
  • Rental Clean gutters — Clean gutters prevent water damage and improve property maintenance

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 15/100

Zoned Schools

Elementary Barbe Elementary School F LA #415/646 Nat'l #32,000/41,679 Middle Ray D. Molo Middle Magnet School F LA #193/218 Nat'l #13,125/14,009 High Washington/marion Magnet High School F LA #241/265 Nat'l #16,463/17,239

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)
30,872
Household income
$49,992
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
6% 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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Black 59% White 31% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Lithuanian 7% Iranian 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 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

+8.7% since first listed
6 events — show timeline
  • 2026-02-06 Relisted SWLAR
  • 2026-01-29 Delisted SWLAR
  • 2025-09-18 Price Changed $244,500 SWLAR
  • 2025-01-13 Listed $248,500 SWLAR
  • 2022-03-28 Sold (MLS) SWLAR
  • 2022-03-23 Listed $225,000 SWLAR

Property tax history

+170.8%/yr

Latest (2025): $2,467 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…