CashFlowRE
Sign in Sign up
348 Pete Dartez St Duplex
C- Composite 54.02
Why this score? — see what drove the C- 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 +22.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.9/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$260,000

348 Pete Dartez St · Moss Bluff, LA 70611
4 bd · 3.0 ba · 2,521 sqft · MultiFamily · 28 Days on market
Built 2003 1.02 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

* Motivated seller!! * Investment opportunity! This duplex property offers endless potential with two separate living spaces situated on approximately 1 acre lot. One unit features 3 bedrooms and 2 bathrooms, while the second unit offers 1 bedroom and 1 bathroom, making it ideal for rental income, multi-generational living, or owner occupancy with additional income. Measurements are m/L. Duplex is sold "as is". Contact your realtor today for a showing!

Key facts

  • Duplex property
  • Rental income
  • 1.02 acre lot

Tags

DUPLEX PROPERTYTWO SEPARATE LIVING SPACESAPPROXIMATELY 1 ACRE LOTRENTAL INCOMEMULTI-GENERATIONAL LIVING

Property features AI

Exterior

  • Parking: 2 total parking spaces; 2-car carport
  • Utilities: Public water; Private sewer; Electricity available; Water available
  • Home design: Duplex; Single-story
  • Exterior features: Rectangular lot; Additional parcel (Parcel ID: 01346981)

Interior

  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No fireplace

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 2 × 2-bed/1.5-bath units multifamily listed at $260k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive. Per door: $222/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (1.0% below list).
  • Recommended offer: $256k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.5% in Moss Bluff — 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 72/100 on livability (#39 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: schools 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: 322 active listings in the ZIP; solid renter incomes; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($102k/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.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($256k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: 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 $256,100 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.99%
Cap rate
8.34%
Cash-on-cash
7.31%
DSCR
1.33
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-13,964
Equity at exit
$38,767
10-year hold
IRR
4.5%
Equity multiple
1.33×
Total profit
$23,865
Equity at exit
$22,480

Cash invested: $72,800 (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 70611

Active inventory
322
Price-to-rent
16.8×

Monthly cashflow live

Estimated rent
$2,574 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$118 /mo · $1,416/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$541
Net cashflow
$444

Break-even live

Break-even rent $2,012
Max offer price $260,000
Occupancy floor 78%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,574

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
$65,000
Closing costs
$7,800
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.

Listing history 18 events

  1. 2026-06-19
    days on market $260,000 Active 28 DOM
  2. 2026-06-18
    days on market $260,000 Active 27 DOM
  3. 2026-06-17
    days on market $260,000 Active 26 DOM
  4. 2026-06-16
    days on market $260,000 Active 25 DOM
  5. 2026-06-15
    days on market $260,000 Active 24 DOM
  6. 2026-06-14
    days on market $260,000 Active 22 DOM
  7. 2026-06-13
    days on market $260,000 Active 21 DOM
  8. 2026-06-10
    pricedays on market $260,000 Active 19 DOM
  9. 2026-06-09
    days on market $270,000 Active 18 DOM
  10. 2026-06-08
    days on market $270,000 Active 17 DOM
  11. 2026-06-07
    days on market $270,000 Active 16 DOM
  12. 2026-06-05
    remarks 457-char remark
  13. 2026-06-05
    days on market $270,000 Active 13 DOM
  14. 2026-06-02
    days on market $270,000 Active 11 DOM
  15. 2026-06-01
    days on market $270,000 Active 10 DOM
  16. 2026-05-31
    days on market $270,000 Active 9 DOM
  17. 2026-05-30
    days on market $270,000 Active 8 DOM
  18. 2026-05-23
    listed $270,000 Active

ⓘ 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
$1,416 · $118/mo
Projected year-2 tax
$1,430 · $119/mo
Expected delta
+$14/yr (+$1/mo · 1.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 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
$30,888
− Mortgage interest
−$14,564
− Property taxes
−$1,416
− Insurance
−$1,300
− Repairs & maintenance
−$2,471
− Management
−$2,471
− Depreciation
−$7,564
Taxable income
$1,102
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$264
After-tax cash flow
$5,059/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 — Moss Bluff

Score
72/100
State rank
#39
US rank
#6117

Category grades

Amenities F Commute F Cost of living A+ Crime C+ Employment A Housing A+ Health & safety A User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Moss Bluff, LA
County
Calcasieu Parish · 170,889 people
Metro
Lake Charles, LA
Population (ZIP)
22,124
Household income
$101,844
Rent vs Own
13.9% rent · 86.1% own
Severe rent burden
183.0

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 (84%)
Race & ethnicity
White 84% Black 11% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 10% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · French/Haitian/Cajun 1% Spanish 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
▼ -84.82%
Current HPI
115.0052
Rent YoY
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

1 event — show timeline
  • 2026-05-23 Listed $270,000 SWLAR

Property tax history

-0.3%/yr

Latest (2025): $1,416 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…