CashFlowRE
Sign in Sign up
1734 Ashton St
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

$22,750

1734 Ashton St · Shreveport, LA 71103
2 bd · 1.0 ba · 644 sqft · SingleFamily public records · 837 Days on market
Built 1960 5,009 sqft lot $35/sqft · 38% below area Est $37k · 38% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

All info to be verified by buyer

Key facts

  • 5,009 sq ft lot
  • Parking
  • Built 1960

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-bed/1.0-bath single-family listed at $23k.

Deal economics

  • At list price, monthly cash flow is $445 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($751 rent vs $23k).
  • Recommended offer: $20k (12.0% below list) — sets the bar for market timing.
  • Cap rate 29.8% vs local median 5.6% 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: crime F, amenities F, commute 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.
  • Zoned schools: J. S. Clark Elementary School (math 8% / reading 15%, grade F, #577 of 646 statewide, top 90%, 447 students, 91% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Booker T. Washington New Technology High School (math 3% / reading 8%, grade F, #259 of 265 statewide, top 98%, 786 students, 83% FRL) — zoned schools at 66% FRL track the district average.
  • Market conditions: 70 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $120 of equity ($158 loan paydown + $-38 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 $6k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 837 days — a 12% lower offer ($20k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $6k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $23k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $20,020 (12.0% below list)

Questions for the listing agent

  1. It's been on market 837 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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
3.30%
Cap rate
29.76%
Cash-on-cash
83.82%
DSCR
4.73
GRM
2.5

CMA / ARV

ARV (median comp)
$36,869
List price
$22,750
Delta
-38.30%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
86.0%
Equity multiple
5.32×
Total profit
$27,502
Equity at exit
$6,418
10-year hold
IRR
87.5%
Equity multiple
10.93×
Total profit
$63,249
Equity at exit
$7,567

Cash invested: $6,370 (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
70
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$751 high interval (Pro) →
Mortgage (P&I)
$119
Tax from tax record
$20 /mo · $234/yr
Insurance
$9
HOA
$0
Vacancy / Maint / Mgmt
$158
Net cashflow
$445

Break-even live

Break-even rent $188
Max offer price $22,750
Occupancy floor 36%

Sensitivity live

Price -10% $458 -5% $451 +0% $445 +5% $438 +10% $432
Rent -10% $386 -5% $415 +0% $445 +5% $475 +10% $504
Rate -1.0pp $456 -0.5pp $451 base $445 +0.5pp $439 +1.0pp $433

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
$5,688
Closing costs
$682
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
726 Cotton St Shreveport, LA 2.0 1.0–2.0 626 $1,472 $2.35 45d 2 1.04mi
1101 College St Shreveport, LA 1.0 1.0 700 $625 $0.89 45d 1 1.07mi
624 Texas St Shreveport, LA 2.0 1.5 953 $2,358 $2.47 15d 2 1.08mi
1019 Sheridan Ave Unit C Shreveport, LA 1.0 1.0 650 $650 $1.00 45d 1 1.09mi
1027 Boulevard St Unit B Shreveport, LA 1.0 1.0 750 $700 $0.93 45d 1 1.19mi
509 Alabama Ave SE Shreveport, LA 2.0 1.0 700 $700 $1.00 45d 1 1.24mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 22d 1 1.27mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 45d 1 1.27mi
719 Edwards St Shreveport, LA 1.0–2.0 1.0 810 $1,275 $1.57 22d 7 1.32mi
820 College St Apt 2 (Upstairs Front) Shreveport, LA 1.0 1.0 750 $575 $0.77 15d 1 1.34mi
649 Merrick St Shreveport, LA 1.0 1.0 700 $650 $0.93 15d 1 1.50mi

Listing history 26 events

  1. 2026-06-21
    days on market $22,750 Active 837 DOM
  2. 2026-06-18
    days on market $22,750 Active 834 DOM
  3. 2026-06-17
    days on market $22,750 Active 833 DOM
  4. 2026-06-16
    days on market $22,750 Active 832 DOM
  5. 2026-06-15
    days on market $22,750 Active 831 DOM
  6. 2026-06-14
    days on market $22,750 Active 829 DOM
  7. 2026-06-13
    days on market $22,750 Active 828 DOM
  8. 2026-06-10
    days on market $22,750 Active 826 DOM
  9. 2026-06-09
    days on market $22,750 Active 825 DOM
  10. 2026-06-08
    days on market $22,750 Active 824 DOM
  11. 2026-06-07
    days on market $22,750 Active 823 DOM
  12. 2026-06-05
    days on market $22,750 Active 820 DOM
  13. 2026-06-03
    days on market $22,750 Active 819 DOM
  14. 2026-06-02
    days on market $22,750 Active 818 DOM
  15. 2026-06-01
    days on market $22,750 Active 817 DOM
  16. 2026-05-31
    days on market $22,750 Active 816 DOM
  17. 2026-05-30
    days on market $22,750 Active 815 DOM
  18. 2024-06-13
    price $22,750 32-char remark
    Show marketing remark (32 chars)

    All info to be verified by buyer

  19. 2024-04-24
    price $24,000 32-char remark
    Show marketing remark (32 chars)

    All info to be verified by buyer

  20. 2024-03-06
    listed $29,000 Active 32-char remark
    Show marketing remark (32 chars)

    All info to be verified by buyer

  21. 2024-03-06
    historical
    Show marketing remark (32 chars)

    All info to be verified by buyer

  22. 2024-03-06
    listed $29,000 Active
    Show marketing remark (32 chars)

    All info to be verified by buyer

  23. 2024-03-04
    historical
  24. 2023-11-14
    price $29,000
  25. 2023-07-23
    listed $34,960 Active
  26. 2012-10-04
    soldstatus $12,000

ⓘ 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
$234 · $20/mo
Projected year-2 tax
$234 · $20/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$9,011
− Mortgage interest
−$1,274
− Property taxes
−$234
− Insurance
−$114
− Repairs & maintenance
−$721
− Management
−$721
− Depreciation
−$662
Taxable income
$5,285
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,268
After-tax cash flow
$4,071/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

+89.6% since first listed
9 events — show timeline
  • 2024-06-13 Price Changed $22,750 NTREIS
  • 2024-04-24 Price Changed $24,000 NTREIS
  • 2024-03-06 Listed $29,000 NTREIS
  • 2024-03-06 Listing Removed NTREIS
  • 2024-03-06 Listed $29,000 NTREIS
  • 2024-03-04 Listing Removed NTREIS
  • 2023-11-14 Price Changed $29,000 NTREIS
  • 2023-07-23 Listed $34,960 NTREIS
  • 2012-10-04 Sold (Public Records) $12,000 Public Records

Property tax history

+10.8%/yr

Latest (2025): $234 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…