CashFlowRE
Sign in Sign up
1151 Kenneth Ave
A- Composite 80.09
Why this score? — see what drove the A- 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
  • Appreciation +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$24,000

1151 Kenneth Ave · Shreveport, LA 71103
3 bd · 1.0 ba · 1,297 sqft · SingleFamily public records · 86 Days on market
Built 1977 0.53 ac lot $19/sqft · 22% below area Est $40k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity! This is property part of a 6 Property Package Deal. Seller is willing to sell smaller package as well. With some renovation and improvements, this property could become a good cash flowing property. Here is some information for all of the properties that is part of the package deal. Each property is under 30K! 1941 Walnut St 22k, 450 E 84th st 25k, 3419 W 70th st 26k, 2529 Merwin st 26k, 1151 Kenneth Ave 23k, 2814 Mertis Ave 21k.

Key facts

  • 0.53 acre lot
  • Parking
  • Built 1977

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 $24k.

Deal economics

  • At list price, monthly cash flow is $453 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($780 rent vs $24k).
  • Recommended offer: $23k (6.0% below list) — sets the bar for market timing.
  • Cap rate 28.9% vs local median 5.7% in Shreveport — 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 59/100 on livability (#270 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 69 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $126 of equity ($166 loan paydown + $-40 appreciation (-0.2% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $9k; list at $24k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% 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 $22,560 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
3.25%
Cap rate
28.95%
Cash-on-cash
80.91%
DSCR
4.60
GRM
2.6

CMA / ARV

ARV (median comp)
$40,463
List price
$24,000
Delta
-40.69%
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
2031 Ashton St 0.33mi 3/1.0 1,279 (-1%) 1mo $17,000 $13 81
2751 Looney St 0.25mi 3/2.0 1,235 (-5%) 2mo $19,000 $15 75
2609 Ashton St 0.13mi 3/1.0 1,144 (-12%) 1mo $55,000 $48 73
2209 Murphy St 0.22mi 3/1.5 1,187 (-8%) 3mo $40,000 $34 71
3132 Looney St 0.58mi 3/1.0 1,375 (+6%) 7mo $57,500 $42 57
2806 W Caperton St 0.53mi 2/1.0 (-1) 1,232 (-5%) 10mo $23,000 $19 54
2631 Lillian St 0.62mi 3/2.0 1,227 (-5%) 6mo $125,000 $102 53
2532 Lillian St 0.59mi 4/1.0 (+1) 1,387 (+7%) 6mo $32,000 $23 51
2230 Darien St 0.75mi 3/2.0 1,221 (-6%) 2mo $47,000 $38 50
3137 Looney St 0.58mi 2/1.0 (-1) 1,134 (-13%) 2mo $60,000 $53 46
2105 Wyoming Cir 0.54mi 3/2.0 1,438 (+11%) 10mo $96,500 $67 44
3102 W Laurel St 0.59mi 3/2.0 1,169 (-10%) 13mo $55,000 $47 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
83.1%
Equity multiple
5.16×
Total profit
$27,978
Equity at exit
$6,771
10-year hold
IRR
84.7%
Equity multiple
10.60×
Total profit
$64,500
Equity at exit
$7,983

Cash invested: $6,720 (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 71103

Home prices YoY
-0.6%
Active inventory
69
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$780 high interval (Pro) →
Mortgage (P&I)
$126
Tax from tax record
$27 /mo · $323/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$164
Net cashflow
$453

Break-even live

Break-even rent $206
Max offer price $24,000
Occupancy floor 37%

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
$6,000
Closing costs
$720
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2712 Ashton St Shreveport, LA 2.0 1.0 875 $700 $0.80 13d 1 0.19mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 43d 1 0.45mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 0.78mi
1818 Perrin St Shreveport, LA 3.0 1.5 1129 $895 $0.79 43d 1 0.83mi
1719 Lakeshore Dr Shreveport, LA 3.0 1.5 1200 $950 $0.79 43d 1 0.89mi
1928 Alston St Shreveport, LA 3.0 2.0 1100 $750 $0.68 43d 1 0.93mi
3612 Michigan Blvd Shreveport, LA 2.0 1.0 1200 $615 $0.51 13d 1 1.07mi
3323 Darien St Shreveport, LA 3.0 1.0 1200 $785 $0.65 43d 1 1.07mi
3420 Darien St Shreveport, LA 2.0 1.0 1200 $665 $0.55 13d 1 1.11mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 13d 1 1.22mi
2134 Queens Hwy Shreveport, LA 3.0 1.5 1374 $1,475 $1.07 21d 1 1.39mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 1.43mi
2222 Carleton St Shreveport, LA 3.0 2.0 1800 $750 $0.42 13d 1 1.48mi

Listing history 20 events

  1. 2026-06-18
    days on market $24,000 Active 86 DOM
  2. 2026-06-17
    days on market $24,000 Active 85 DOM
  3. 2026-06-16
    days on market $24,000 Active 84 DOM
  4. 2026-06-15
    days on market $24,000 Active 83 DOM
  5. 2026-06-14
    days on market $24,000 Active 81 DOM
  6. 2026-06-13
    days on market $24,000 Active 80 DOM
  7. 2026-06-10
    days on market $24,000 Active 78 DOM
  8. 2026-06-09
    days on market $24,000 Active 77 DOM
  9. 2026-06-08
    days on market $24,000 Active 76 DOM
  10. 2026-06-07
    days on market $24,000 Active 75 DOM
  11. 2026-06-05
    days on market $24,000 Active 72 DOM
  12. 2026-06-03
    days on market $24,000 Active 71 DOM
  13. 2026-06-02
    days on market $24,000 Active 70 DOM
  14. 2026-06-01
    days on market $24,000 Active 69 DOM
  15. 2026-05-31
    days on market $24,000 Active 68 DOM
  16. 2026-05-30
    days on market $24,000 Active 67 DOM
  17. 2026-03-24
    listed $24,000 Active 457-char remark
    Show marketing remark (457 chars)

    Investment Opportunity! This is property part of a 6 Property Package Deal. Seller is willing to sell smaller package as well. With some renovation and improvements, this property could become a good cash flowing property. Here is some information for all of the properties that is part of the package deal. Each property is under 30K! 1941 Walnut St 22k, 450 E 84th st 25k, 3419 W 70th st 26k, 2529 Merwin st 26k, 1151 Kenneth Ave 23k, 2814 Mertis Ave 21k.

  18. 2017-08-01
    soldstatus $9,000
  19. 2006-04-05
    soldstatus
  20. 1984-03-12
    soldstatus

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$323 · $27/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% 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
$9,355
− Mortgage interest
−$1,344
− Property taxes
−$323
− Insurance
−$120
− Repairs & maintenance
−$748
− Management
−$748
− Depreciation
−$698
Taxable income
$5,372
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,289
After-tax cash flow
$4,147/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
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Shreveport

Score
59/100
State rank
#270
US rank
#19730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shreveport, LA
City population
164,123
Population (ZIP)
6,142

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (81%)
Race & ethnicity
Black 81% White 17% Hispanic / Latino 1%
Common ancestry
Slovak 3% Hispanic 1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.17%
Current HPI
26.3904
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+166.7% since first listed
4 events — show timeline
  • 2026-03-24 Listed $24,000 NTREIS
  • 2017-08-01 Sold (Public Records) $9,000 Public Records
  • 2006-04-05 Sold (Public Records) Public Records
  • 1984-03-12 Sold (Public Records) Public Records

Property tax history

-1.7%/yr

Latest (2025): $323 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…