128 Chandler Ln · Sulphur, LA
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.13%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 9/10 · Severe
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 9/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +29.0/30.0
- DSCR +10.0/10.0
- ARV discount +9.0/15.0
- 1% rule +8.2/10.0
- Condition / age +5.0/5.0
- Livability +3.6/5.0
- Schools +3.1/10.0
- Rent growth +2.5/5.0
- Appreciation +0.0/10.0
$234,330
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
Key facts
- Smart home package
- New construction
- Recessed lighting
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $234k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $801 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $234k).
- Recommended offer: $206k (12.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 71/100 on livability (#48 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A; Watch: crime D-, amenities F, commute F.
- 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: 236 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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).
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.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $66k cash investment doubles in ~8 years — after that, you're playing with house money.
Negotiation context
- It's been on market 318 days — a 12% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y 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.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 318 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- Crime grade is D 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?
- 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.
- 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.
- 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
- 1.32% ✓
- Cap rate
- 10.39%
- Cash-on-cash
- 14.65%
- DSCR
- 1.65
- GRM
- 6.3
CMA / ARV
- ARV (median comp)
- $242,317
- List price
- $234,330
- Delta
- -3.30%
- 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 |
|---|---|---|---|---|---|---|---|
| 109 Briar Ct | 0.16mi | 3/2.0 | 1,642 (+1%) | 7mo | $212,500 | $129 | 85 |
| 248 Long Hill Dr Dr | 0.06mi | 3/2.0 | 1,698 (+5%) | 7mo | $205,000 | $121 | 83 |
| 277 Paisley Pkwy | 0.31mi | 3/2.0 | 1,616 (-0%) | 2mo | $214,000 | $132 | 83 |
| 305 Paisley Pkwy | 0.34mi | 3/2.0 | 1,618 (-0%) | 4mo | $217,000 | $134 | 80 |
| 148 Orchard Ln | 0.16mi | 3/2.0 | 1,514 (-7%) | 7mo | $207,000 | $137 | 76 |
| 235 Aston Ln | 0.29mi | 3/2.0 | 1,563 (-4%) | 10mo | $214,000 | $137 | 72 |
| 216 Pipers Ln | 0.36mi | 3/2.0 | 1,738 (+7%) | 3mo | $240,000 | $138 | 69 |
| 308 Paisley Pkwy | 0.33mi | 3/2.0 | 1,755 (+8%) | 3mo | $233,000 | $133 | 69 |
| 337 Madison Xing | 0.21mi | 3/2.0 | 1,452 (-11%) | 8mo | $208,000 | $143 | 66 |
| 329 Paisley Pkwy | 0.37mi | 3/2.0 | 1,826 (+12%) | 2mo | $221,000 | $121 | 60 |
| 213 Pipers Ln | 0.34mi | 4/2.0 (+1) | 1,817 (+12%) | 4mo | $248,000 | $136 | 56 |
| 544 Patton St | 0.65mi | 3/2.0 | 1,400 (-14%) | 1mo | $115,000 | $82 | 46 |
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 · 3.0% rent growth · sell at horizon
- IRR
- 5.1%
- Equity multiple
- 1.20×
- Total profit
- $13,094
- Equity at exit
- $34,939
- IRR
- 14.6%
- Equity multiple
- 2.18×
- Total profit
- $77,330
- Equity at exit
- $20,261
Cash invested: $65,612 (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
ZIP-level market 70665
- Active inventory
- 236
- Price-to-rent
- 6.3×
Monthly cashflow live
- Estimated rent
- $3,095 medium interval (Pro) →
- Mortgage (P&I)
- −$1,229
- Tax est. 1.5%
- −$293 /mo · $3,515/yr
- Insurance
- −$98
- HOA
- −$25
- Vacancy / Maint / Mgmt
- −$650
- Net cashflow
- $801
Break-even live
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
- $58,582
- Closing costs
- $7,030
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1000 E Carlyss Blvd Sulphur, LA | 1.0–3.0 | 1.0–2.0 | 966 | $2,296 | $2.38 | 13d | 10 | 0.23mi |
| 293 Sawyer Dr Sulphur, LA | 4.0 | 2.0 | 2079 | $4,400 | $2.12 | 43d | 1 | 0.39mi |
| 1141 Mosswood Dr Sulphur, LA | 2.0–3.0 | 2.0–3.5 | 1332 | $2,195 | $1.65 | 43d | 1 | 1.31mi |
HOA detail
- Monthly dues
- $25 · $300/yr
- Likely covers
- watergas
Listing history 37 events
-
2026-06-19days on market $234,330 Active 318 DOM
-
2026-06-18price $234,330 Active 317 DOM
-
2026-06-18days on market $234,335 Active 317 DOM
-
2026-06-17days on market $234,335 Active 316 DOM
-
2026-06-16days on market $234,335 Active 315 DOM
-
2026-06-15days on market $234,335 Active 314 DOM
-
2026-06-14days on market $234,335 Active 312 DOM
-
2026-06-13days on market $234,335 Active 311 DOM
-
2026-06-10days on market $234,335 Active 309 DOM
-
2026-06-09days on market $234,335 Active 308 DOM
-
2026-06-08days on market $234,335 Active 307 DOM
-
2026-06-07days on market $234,335 Active 306 DOM
-
2026-06-05days on market $234,335 Active 303 DOM
-
2026-06-02days on market $234,335 Active 301 DOM
-
2026-06-01days on market $234,335 Active 300 DOM
-
2026-05-31days on market $234,335 Active 299 DOM
-
2026-05-30days on market $234,335 Active 298 DOM
-
2026-04-16price $234,335 579-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-04-16price $234,335 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-03-17price $234,340 579-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-03-17price $234,340 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-02-21price $244,340 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-02-20price $244,340 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-01-14price $244,345 579-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2026-01-14price $244,345 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-11-21price $244,350 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-11-21price $244,355 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-11-21price $244,350 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-11-20price $244,350 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-08-29price $244,355 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-08-28price $244,355 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-07-17price $244,360 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-06-09status Active 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-06-04historical 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2025-05-23price $244,365 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2024-12-05$244,370 Active 579-char remark
Show marketing remark (579 chars)
* 2/1 buydown with rate as low as 3.99% for the first 12 months. Contact Builder Sales Rep(s) for current incentive details. * The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
-
2024-12-04$244,360 Active 622-char remark
Show marketing remark (622 chars)
Awesome builder rate + FREE Refrigerator, Washer/Dryer, Window Blinds & Front Gutters (restrictions apply)! Brand NEW Construction by DSLD HOMES in Belle Savanne. The BROOKDALE IV A offers a 3 bedroom 2 full bathroom open and split designed floor plan. This home includes an upgraded cabinet package, luxury vinyl plank flooring added in all wet areas & more. Special Features: 3 cm granite countertops in kitchen and bathrooms, luxury vinyl plank flooring in the living area, recessed lighting in the kitchen, post tension slab, tankless gas water heater, low E tilt-in windows & the list goes on!
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 Extreme 7 d/yr ≥109°F today · 23 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
- $37,142
- − Mortgage interest
- −$13,126
- − Property taxes
- −$3,515
- − Insurance
- −$1,172
- − Repairs & maintenance
- −$2,971
- − Management
- −$2,971
- − HOA
- −$300
- − Depreciation
- −$6,817
- Taxable income
- $6,270
- Est. tax owed @ 24.0%
- −$1,505
- After-tax cash flow
- $8,105/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
This home is in excellent condition with no visible repairs needed. It offers a well-maintained interior and exterior, making it a great investment for both resale and rental.
Value-add opportunities
- Resale Painting exterior siding — Enhances curb appeal
- Resale Landscaping improvements — Enhances curb appeal
- Both Replace ceiling fans with modern fixtures — Modernizes interior and improves airflow
- Both Install smart home devices — Enhances convenience and energy efficiency
Renovation cost estimate screening
Value-add ROI direction
- Resale Painting exterior siding — Enhances curb appeal ↑
- Resale Landscaping improvements — Enhances curb appeal ↑
- Both Replace ceiling fans with modern fixtures — Modernizes interior and improves airflow ↑
- Both Install 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 — Sulphur
- Score
- 71/100
- State rank
- #48
- US rank
- #7164
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Sulphur, LA
- City population
- 27,799
- Population (ZIP)
- 12,891
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 (87%)
- Race & ethnicity
- White 87% Hispanic / Latino 6% Two or more races 4% Black 3%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Lithuanian 8% Italian 3% Slovak 2%
- Foreign-born
- 3% · Canada
- Languages at home
- 92% English-only · Spanish 6% French/Haitian/Cajun 1% 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
- ▼ -91.65%
- Current HPI
- 99.2379
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 3.29%
- F500 in state
- 10
Industry mix (Fortune 500 HQ in LA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
-4.1% since first listed20 events — show timeline
- 2026-04-16 Price Changed $234,335 Zillow
- 2026-04-16 Price Changed $234,335 SWLAR
- 2026-03-17 Price Changed $234,340 Zillow
- 2026-03-17 Price Changed $234,340 SWLAR
- 2026-02-21 Price Changed $244,340 Zillow
- 2026-02-20 Price Changed $244,340 SWLAR
- 2026-01-14 Price Changed $244,345 Zillow
- 2026-01-14 Price Changed $244,345 SWLAR
- 2025-11-21 Price Changed $244,350 Zillow
- 2025-11-21 Price Changed $244,355 Zillow
- 2025-11-21 Price Changed $244,350 Zillow
- 2025-11-20 Price Changed $244,350 SWLAR
- 2025-08-29 Price Changed $244,355 Zillow
- 2025-08-28 Price Changed $244,355 SWLAR
- 2025-07-17 Price Changed $244,360 Zillow
- 2025-06-09 Relisted — Zillow
- 2025-06-04 Delisted — Zillow
- 2025-05-23 Price Changed $244,365 Zillow
- 2024-12-05 Listed $244,370 Zillow
- 2024-12-04 Listed $244,360 SWLAR
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…