CashFlowRE
Sign in Sign up
644 Kingstowne Pl
C- Composite 53.58
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 +18.7/30.0
  • ARV discount +13.8/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.5/10.0
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$110,000

644 Kingstowne Pl · Shreveport, LA 71108
3 bd · 1.5 ba · 1,059 sqft · SingleFamily public records · 108 Days on market
Built 1971 7,828 sqft lot $104/sqft · 14% below area Est $128k · 14% under

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

Listing remarks MLS

Come see this 3 bedroom, 1 and a half bath home! This property might be an excellent selection for an investor! It has a large backyard with a storage shed, and features a utility room inside the house for easy access. The master bedroom has an ensuite half-bath!

Key facts

  • Utility room
  • Ensuite half-bath
  • Large backyard

Tags

LARGE BACKYARDSTORAGE SHEDUTILITY ROOMENSUITE HALF-BATH

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/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $104k (5.2% below list).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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: Southern Hills Elementary School (math 11% / reading 12%, grade F, #577 of 646 statewide, top 90%, 677 students, 84% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Woodlawn Leadership Academy (math 2% / reading 12%, grade F, #251 of 265 statewide, top 97%, 761 students, 81% FRL) — zoned schools at 63% FRL track the district average.
  • Market conditions: Rents rising (+2.4%/yr); 139 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($32k/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 $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $90k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 108 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 1971 — 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
0.95%
Cap rate
7.48%
Cash-on-cash
4.23%
DSCR
1.19
GRM
8.8

CMA / ARV

ARV (median comp)
$127,767
List price
$110,000
Delta
-13.91%
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
625 Pickwick Pl 0.24mi 3/1.0 1,031 (-3%) 16mo $124,900 $121 69
629 David Dr 0.49mi 3/1.5 1,064 (+0%) 13mo $88,500 $83 66
8719 Lelia Ln 0.53mi 3/1.0 1,050 (-1%) 8mo $69,900 $67 65
417 Lynbrook Blvd 0.59mi 3/1.0 1,091 (+3%) 9mo $110,000 $101 58
611 Sugarleaf Trl 0.24mi 3/1.5 1,174 (+11%) 15mo $135,000 $115 58
634 Meadowdale Pl 0.29mi 3/1.5 1,183 (+12%) 13mo $132,500 $112 56
621 Meadowdale Pl 0.30mi 3/1.5 1,155 (+9%) 18mo $133,900 $116 56
637 Woodmont Pl 0.37mi 3/1.0 996 (-6%) 19mo $64,000 $64 55
8422 Donna Ln 0.68mi 3/1.0 1,014 (-4%) 11mo $69,900 $69 50
9238 Reunion Dr 0.43mi 3/2.0 1,205 (+14%) 14mo $183,500 $152 43
443 Janet Ln 0.56mi 2/1.0 (-1) 1,178 (+11%) 12mo $70,000 $59 38
1831 Shady Ln 0.70mi 2/1.0 (-1) 1,097 (+4%) 20mo $149,900 $137 38

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 · 2.37% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.62×
Total profit
$-11,575
Equity at exit
$16,401
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-3,880
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 71108

Rents YoY
2.4%
Active inventory
139
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,042 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$92 /mo · $1,105/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$109

Break-even live

Break-even rent $905
Max offer price $110,000
Occupancy floor 85%

Sensitivity live

Price -10% $171 -5% $140 +0% $109 +5% $77 +10% $46
Rent -10% $26 -5% $67 +0% $109 +5% $150 +10% $191
Rate -1.0pp $164 -0.5pp $137 base $109 +0.5pp $80 +1.0pp $51

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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8902 Coyth Ln Shreveport, LA 3.0 2.0 1082 $1,200 $1.11 45d 1 0.20mi
570 Sally Ann Dr Shreveport, LA 3.0 1.0 1082 $825 $0.76 15d 1 0.38mi
629 Woodmont Pl Shreveport, LA 3.0 1.0 1431 $1,295 $0.90 46d 1 0.39mi
629 David Dr Shreveport, LA 3.0 1.5 1064 $1,100 $1.03 22d 1 0.51mi
7913 Woodfield Dr Shreveport, LA 3.0 1.0 1067 $1,000 $0.94 45d 1 0.78mi
323 W 83rd St Shreveport, LA 3.0 1.0 973 $750 $0.77 45d 1 0.88mi
702 Bringhurst Dr Shreveport, LA 3.0 1.5 1206 $1,100 $0.91 45d 1 0.99mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 22d 1 1.14mi
9045 Kingston Rd Shreveport, LA 1.0–2.0 1.0–1.5 758 $900 $1.19 15d 5 1.14mi
7504 W Canal Blvd Shreveport, LA 3.0 1.0 1388 $1,150 $0.83 45d 1 1.22mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 15d 1 1.26mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 45d 1 1.31mi
3306 Valley View Dr Shreveport, LA 3.0 1.0 1300 $1,150 $0.88 22d 1 1.43mi

Listing history 39 events

  1. 2026-06-21
    days on market $110,000 Active 108 DOM
  2. 2026-06-18
    days on market $110,000 Active 105 DOM
  3. 2026-06-17
    days on market $110,000 Active 104 DOM
  4. 2026-06-16
    days on market $110,000 Active 103 DOM
  5. 2026-06-15
    days on market $110,000 Active 102 DOM
  6. 2026-06-14
    days on market $110,000 Active 100 DOM
  7. 2026-06-13
    days on market $110,000 Active 99 DOM
  8. 2026-06-10
    days on market $110,000 Active 97 DOM
  9. 2026-06-09
    days on market $110,000 Active 96 DOM
  10. 2026-06-08
    days on market $110,000 Active 95 DOM
  11. 2026-06-07
    days on market $110,000 Active 94 DOM
  12. 2026-06-05
    days on market $110,000 Active 91 DOM
  13. 2026-06-03
    days on market $110,000 Active 90 DOM
  14. 2026-06-02
    days on market $110,000 Active 89 DOM
  15. 2026-06-01
    days on market $110,000 Active 88 DOM
  16. 2026-05-31
    days on market $110,000 Active 87 DOM
  17. 2026-05-30
    days on market $110,000 Active 86 DOM
  18. 2026-03-02
    listed $110,000 Active 263-char remark
    Show marketing remark (263 chars)

    Come see this 3 bedroom, 1 and a half bath home! This property might be an excellent selection for an investor! It has a large backyard with a storage shed, and features a utility room inside the house for easy access. The master bedroom has an ensuite half-bath!

  19. 2024-11-14
    historical $1,185
  20. 2024-10-30
    listed $1,185
  21. 2023-09-15
    historical $1,175
  22. 2023-09-05
    historical $1,175
  23. 2023-09-02
    listed $1,175
  24. 2023-08-24
    price $1,175
  25. 2023-08-06
    historical $1,195
  26. 2023-08-06
    price $1,195
  27. 2023-08-05
    price $1,195
  28. 2023-08-01
    listed $1,225
  29. 2023-07-22
    price $1,225
  30. 2023-07-12
    price $1,275
  31. 2021-07-28
    soldstatus Sold 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  32. 2021-07-28
    soldstatus $90,000
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  33. 2021-07-23
    status Pending 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  34. 2021-07-13
    historical Active Contingent 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  35. 2021-07-13
    status Active 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  36. 2021-07-02
    status Pending 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  37. 2021-06-18
    historical Active Contingent 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  38. 2021-06-04
    listed $95,000 Active 717-char remark
    Show marketing remark (717 chars)

    Check out this 3 bedroom, 1.5 bath property located in West Shreveport. The living room has wood laminate floors and opens up to the kitchen. The kitchen is spacious with fresh paint on the cabinets and a gas range stove. The bedrooms are all located on the left side of the home and have large closets for storage. The Master bedroom has a half bath connected that has been updated with fresh paint, a new mirror, new lighting and new vanity. The full bath off of the main hall has a tub shower combo with updated tile surround, new vanity and lighting. You can enjoy the outside on your back patio and overlook your large backyard. The sellers have just installed a new HVAC system and the roof is only 3 years old!

  39. 1995-08-20
    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
$1,105 · $92/mo
Projected year-2 tax
$1,105 · $92/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 68% 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
$12,508
− Mortgage interest
−$6,162
− Property taxes
−$1,105
− Insurance
−$550
− Repairs & maintenance
−$1,001
− Management
−$1,001
− Depreciation
−$3,200
Taxable loss
−$511
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$1,426/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
County
Caddo Parish · 178,536 people
City population
164,123
Metro
Shreveport-Bossier City, LA
Population (ZIP)
18,072
Household income
$32,055
Rent vs Own
63.3% rent · 36.7% own
Severe rent burden
1526.0

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 (83%)
Race & ethnicity
Black 83% White 11% Hispanic / Latino 4% Two or more races 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -58.98%
Current HPI
58.1377
Rent YoY
▲ 2.37%
Metro
Shreveport-Bossier City, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+15.8% since first listed
22 events — show timeline
  • 2026-03-02 Listed $110,000 NTREIS
  • 2024-11-14 Rental Removed $1,185 APPFOLIO
  • 2024-10-30 Listed for Rent $1,185 APPFOLIO
  • 2023-09-15 Rental Removed $1,175 APPFOLIO
  • 2023-09-05 Rental Removed $1,175 RENT.
  • 2023-09-02 Listed for Rent $1,175 RENT.
  • 2023-08-24 Price Changed $1,175 APPFOLIO
  • 2023-08-06 Rental Removed $1,195 RENT.
  • 2023-08-06 Price Changed $1,195 APPFOLIO
  • 2023-08-05 Price Changed $1,195 RENT.
  • 2023-08-01 Listed for Rent $1,225 RENT.
  • 2023-07-22 Price Changed $1,225 APPFOLIO
  • 2023-07-12 Price Changed $1,275 APPFOLIO
  • 2021-07-28 Sold (Public Records) $90,000 Public Records
  • 2021-07-28 Sold (MLS) NTREIS
  • 2021-07-23 Pending NTREIS
  • 2021-07-13 Contingent NTREIS
  • 2021-07-13 Relisted NTREIS
  • 2021-07-02 Pending NTREIS
  • 2021-06-18 Contingent NTREIS
  • 2021-06-04 Listed $95,000 NTREIS
  • 1995-08-20 Sold (Public Records) Public Records

Property tax history

+14.6%/yr

Latest (2025): $1,105 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…