CashFlowRE
Sign in Sign up
709 Sundale Dr
B+ Composite 78.68
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$110,000

709 Sundale Dr · Lake Charles, LA 70607
3 bd · 1.0 ba · 1,825 sqft · SingleFamily · 98 Days on market
Built 1970 0.26 ac lot $60/sqft · 41% below area Est $187k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors! With the open floor plan, split bedroom layout and the generous sized yard, this home has great potential. The location is close to McNeese University, which is only 5 minutes away. This could be a great investment property.

Key facts

  • Open floor plan
  • Generous sized yard
  • Split bedroom layout

Tags

OPEN FLOOR PLANSPLIT BEDROOM LAYOUTGENEROUS SIZED YARDGREAT INVESTMENT PROPERTY

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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $705 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.
  • Cap rate 18.6% 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; 2 comparable units currently listed for rent nearby; 1,298 units permitted in Calcasieu Parish in 2024 (526 in 5+ unit buildings).
  • At $2,357/mo this rent would consume 47% of the median local household income ($60k/yr) (locally 1267% of renters already pay >50% of income on rent) — 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 $761 of loan paydown is wiped out by about $3k 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 $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $89k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $100,100 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
2.14%
Cap rate
18.64%
Cash-on-cash
44.10%
DSCR
2.96
GRM
3.9

CMA / ARV

ARV (median comp)
$187,008
List price
$110,000
Delta
-41.18%
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
714 Rampart St St 0.43mi 3/2.0 1,869 (+2%) 3mo $172,500 $92 69
857 Desoto St St 0.50mi 4/2.0 (+1) 1,858 (+2%) 1mo $292,200 $157 64
731 Rampart St 0.50mi 3/2.0 1,842 (+1%) 13mo $285,000 $155 60
115 Greenway St 0.52mi 4/2.0 (+1) 1,900 (+4%) 2mo $263,400 $139 58
588 Jefferson Dr 0.50mi 3/2.0 1,769 (-3%) 16mo $186,000 $105 54
209 Vanessa Ave 0.47mi 3/2.0 1,974 (+8%) 11mo $255,000 $129 51
505 Fontenot Rd 0.30mi 3/2.0 1,560 (-14%) 10mo $149,000 $96 50
869 Desoto St 0.54mi 4/2.0 (+1) 1,858 (+2%) 16mo $249,900 $134 49
220 Windsor St 0.61mi 3/2.0 1,905 (+4%) 17mo $159,000 $83 46
313 Greenway 0.73mi 3/2.0 1,771 (-3%) 13mo $160,000 $90 46
732 Iberville St 0.75mi 3/2.0 1,598 (-12%) 3mo $213,000 $133 38
308 Dolby St 0.67mi 3/2.0 1,572 (-14%) 16mo $190,000 $121 28

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
28.6%
Equity multiple
2.29×
Total profit
$39,841
Equity at exit
$16,401
10-year hold
IRR
39.5%
Equity multiple
5.88×
Total profit
$150,379
Equity at exit
$9,511

Cash invested: $30,800 (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 70607

Rents YoY
8.6%
Active inventory
567
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$2,357 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$108 /mo · $1,291/yr
Insurance
$46
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$495
Net cashflow
$705

Break-even live

Break-even rent $1,464
Max offer price $110,000
Occupancy floor 65%

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
$27,500
Closing costs
$3,300
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
155 Heather St Lake Charles, LA 3.0 2.0 1316 $1,650 $1.25 13d 1 0.90mi
716 Dianne Ln Lake Charles, LA 3.0 2.0 2200 $5,000 $2.27 43d 1 1.09mi

Listing history 22 events

  1. 2026-06-19
    days on market $110,000 Active 98 DOM
  2. 2026-06-18
    days on market $110,000 Active 97 DOM
  3. 2026-06-17
    days on market $110,000 Active 96 DOM
  4. 2026-06-16
    days on market $110,000 Active 95 DOM
  5. 2026-06-15
    days on market $110,000 Active 94 DOM
  6. 2026-06-14
    days on market $110,000 Active 92 DOM
  7. 2026-06-13
    days on market $110,000 Active 91 DOM
  8. 2026-06-10
    days on market $110,000 Active 89 DOM
  9. 2026-06-09
    days on market $110,000 Active 88 DOM
  10. 2026-06-08
    days on market $110,000 Active 87 DOM
  11. 2026-06-07
    days on market $110,000 Active 86 DOM
  12. 2026-06-05
    days on market $110,000 Active 83 DOM
  13. 2026-06-02
    days on market $110,000 Active 81 DOM
  14. 2026-06-01
    days on market $110,000 Active 80 DOM
  15. 2026-05-31
    days on market $110,000 Active 79 DOM
  16. 2026-05-30
    days on market $110,000 Active 78 DOM
  17. 2026-05-15
    price $110,000 247-char remark
    Show marketing remark (247 chars)

    Calling all investors! With the open floor plan, split bedroom layout and the generous sized yard, this home has great potential. The location is close to McNeese University, which is only 5 minutes away. This could be a great investment property.

  18. 2026-03-13
    listed $120,000 Active 247-char remark
    Show marketing remark (247 chars)

    Calling all investors! With the open floor plan, split bedroom layout and the generous sized yard, this home has great potential. The location is close to McNeese University, which is only 5 minutes away. This could be a great investment property.

  19. 2022-03-15
    soldstatus $89,000
  20. 2022-03-14
    soldstatus 23-char remark
    Show marketing remark (23 chars)

    One time show and sell.

  21. 2022-03-14
    listed $89,000 23-char remark
    Show marketing remark (23 chars)

    One time show and sell.

  22. 1993-05-25
    soldstatus $30,305

ⓘ 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
$1,291 · $108/mo
Projected year-2 tax
$1,291 · $108/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 6/10 Major FEMA zone AE · 73% 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
$28,287
− Mortgage interest
−$6,162
− Property taxes
−$1,291
− Insurance
−$5,668
− Repairs & maintenance
−$2,263
− Management
−$2,263
− Depreciation
−$3,200
Taxable income
$7,440
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,786
After-tax cash flow
$6,679/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

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

+263.0% since first listed
6 events — show timeline
  • 2026-05-15 Price Changed $110,000 SWLAR
  • 2026-03-13 Listed $120,000 SWLAR
  • 2022-03-15 Sold (Public Records) $89,000 Public Records
  • 2022-03-14 Listed $89,000 SWLAR
  • 2022-03-14 Sold (MLS) SWLAR
  • 1993-05-25 Sold (Public Records) $30,305 Public Records

Property tax history

+7.1%/yr

Latest (2025): $1,291 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…