CashFlowRE
Sign in Sign up
3469 Mark Rd Rd
B- Composite 68.58
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 +30.0/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

3469 Mark Rd Rd · Prien, LA 70605
4 bd · 2.0 ba · 1,893 sqft · Other · 207 Days on market
Built 2006 0.88 ac lot $95/sqft · 58% below area ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 4 bedrooms 2 full bath home in a highly sought out South LAKE CHARLES community. Home has two living areas where one would be great for entertainment. Home has new laminate flooring inside and a new a/c and drainage system. It sits on close to an acre lot and has a recently added cute little front porch. Home is in flood zone X which doesn't require flood insurance and is outside of city limits which qualifies for RD loan. Schedule a private showing today

Key facts

  • Two living areas
  • Flood zone x
  • Acre lot

Tags

TWO LIVING AREASNEW LAMINATE FLOORINGNEW A C AND DRAINAGE SYSTEMACRE LOTCUTE LITTLE FRONT PORCHFLOOD ZONE X

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/2.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $673 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 4.7% in Prien — 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 64/100 on livability (#174 in LA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: schools F, 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: Rents rising fast (+15.1%/yr); 456 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($86k/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 $1k of loan paydown is wiped out by about $5k 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 $50k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 207 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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.
Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 207 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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 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
1.22%
Cap rate
10.78%
Cash-on-cash
16.03%
DSCR
1.71
GRM
6.8

CMA / ARV

ARV (median comp)
$423,573
List price
$180,000
Delta
-57.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
12.0%
Equity multiple
1.50×
Total profit
$25,279
Equity at exit
$26,839
10-year hold
IRR
24.3%
Equity multiple
3.58×
Total profit
$129,884
Equity at exit
$15,563

Cash invested: $50,400 (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 70605

Rents YoY
15.1%
Active inventory
456
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,202 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$47 /mo · $564/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$673

Break-even live

Break-even rent $1,349
Max offer price $180,000
Occupancy floor 64%

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
$45,000
Closing costs
$5,400
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3418 Eliza Rd Unit A Lake Charles, LA 3.0 2.0 1534 $2,150 $1.40 13d 1 0.84mi
3291 Copper Ridge Dr Lake Charles, LA 3.0 2.0 1750 $2,750 $1.57 13d 1 0.85mi

Listing history 20 events

  1. 2026-06-19
    days on market $180,000 Active 207 DOM
  2. 2026-06-18
    days on market $180,000 Active 206 DOM
  3. 2026-06-17
    days on market $180,000 Active 205 DOM
  4. 2026-06-16
    days on market $180,000 Active 204 DOM
  5. 2026-06-15
    days on market $180,000 Active 203 DOM
  6. 2026-06-14
    days on market $180,000 Active 201 DOM
  7. 2026-06-13
    days on market $180,000 Active 200 DOM
  8. 2026-06-10
    days on market $180,000 Active 198 DOM
  9. 2026-06-09
    days on market $180,000 Active 197 DOM
  10. 2026-06-08
    days on market $180,000 Active 196 DOM
  11. 2026-06-07
    days on market $180,000 Active 195 DOM
  12. 2026-06-05
    days on market $180,000 Active 192 DOM
  13. 2026-06-02
    days on market $180,000 Active 190 DOM
  14. 2026-06-01
    days on market $180,000 Active 189 DOM
  15. 2026-05-31
    days on market $180,000 Active 188 DOM
  16. 2026-05-30
    days on market $180,000 Active 187 DOM
  17. 2026-03-24
    price $190,000 468-char remark
    Show marketing remark (468 chars)

    Charming 4 bedrooms 2 full bath home in a highly sought out South LAKE CHARLES community. Home has two living areas where one would be great for entertainment. Home has new laminate flooring inside and a new a/c and drainage system. It sits on close to an acre lot and has a recently added cute little front porch. Home is in flood zone X which doesn't require flood insurance and is outside of city limits which qualifies for RD loan. Schedule a private showing today

  18. 2026-02-06
    price $200,000 468-char remark
    Show marketing remark (468 chars)

    Charming 4 bedrooms 2 full bath home in a highly sought out South LAKE CHARLES community. Home has two living areas where one would be great for entertainment. Home has new laminate flooring inside and a new a/c and drainage system. It sits on close to an acre lot and has a recently added cute little front porch. Home is in flood zone X which doesn't require flood insurance and is outside of city limits which qualifies for RD loan. Schedule a private showing today

  19. 2026-01-05
    price $210,000 468-char remark
    Show marketing remark (468 chars)

    Charming 4 bedrooms 2 full bath home in a highly sought out South LAKE CHARLES community. Home has two living areas where one would be great for entertainment. Home has new laminate flooring inside and a new a/c and drainage system. It sits on close to an acre lot and has a recently added cute little front porch. Home is in flood zone X which doesn't require flood insurance and is outside of city limits which qualifies for RD loan. Schedule a private showing today

  20. 2025-11-24
    listed $225,000 Active 468-char remark
    Show marketing remark (468 chars)

    Charming 4 bedrooms 2 full bath home in a highly sought out South LAKE CHARLES community. Home has two living areas where one would be great for entertainment. Home has new laminate flooring inside and a new a/c and drainage system. It sits on close to an acre lot and has a recently added cute little front porch. Home is in flood zone X which doesn't require flood insurance and is outside of city limits which qualifies for RD loan. Schedule a private showing today

ⓘ 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
$564 · $47/mo
Projected year-2 tax
$990 · $82/mo
Expected delta
+$426/yr (+$35/mo · 75.4%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 57% 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
$26,420
− Mortgage interest
−$10,083
− Property taxes
−$564
− Insurance
−$900
− Repairs & maintenance
−$2,114
− Management
−$2,114
− Depreciation
−$5,236
Taxable income
$5,410
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,298
After-tax cash flow
$6,782/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 — Prien

Score
64/100
State rank
#174
US rank
#14370

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Prien, LA
County
Calcasieu Parish · 170,889 people
Metro
Lake Charles, LA
Population (ZIP)
40,482
Household income
$86,015
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1328.0

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 (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

Market trends

HPI YoY
▼ -102.68%
Current HPI
105.1903
Rent YoY
▲ 15.10%
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

-15.6% since first listed
4 events — show timeline
  • 2026-03-24 Price Changed $190,000 SWLAR
  • 2026-02-06 Price Changed $200,000 SWLAR
  • 2026-01-05 Price Changed $210,000 SWLAR
  • 2025-11-24 Listed $225,000 SWLAR

Property tax history

+11.5%/yr

Latest (2021): $564 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…