CashFlowRE
Sign in Sign up
2528 Attaway 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

$22,500

2528 Attaway Ave · Shreveport, LA 71103
3 bd · 1.0 ba · 1,161 sqft · SingleFamily public records · 14 Days on market
Built 1959 4,312 sqft lot Est $39k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investment opportunity at a great price! Brick home on slab foundation located near Willis Knighton Hospital. Features 3 bedrooms, 1 bath, plus a bonus room that could serve as an office, playroom, or additional living space. Home needs some TLC but has solid bones and tons of potential for an investor or buyer looking to add value.

Key facts

  • Slab foundation
  • Solid bones
  • Bonus room

Tags

BRICK HOMESLAB FOUNDATIONBONUS ROOMSOLID BONESTONS OF POTENTIAL

Property features AI

Finance

  • Other: Multi-parcel ID: Yes
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Attached carport; 2 covered parking spaces; 2 carport spaces
  • Utilities: City water; City sewer; Located in a municipal utility district
  • Home design: Single family residence; Residential property; One story; Property not attached
  • Construction: Brick construction; Shingle roof; Slab foundation; Built in 1959
  • Exterior features: Lot under 0.5 acre (approximately 0.099 acres); Subdivision: Union Square Sub

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms (primary bedroom on main level)
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ceiling fan(s)
  • Interior features: Built-in features; One living area; One dining area; Two total rooms
  • Laundry & utility: Full-size washer/dryer area

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 $22k.

Deal economics

  • At list price, monthly cash flow is $546 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($897 rent vs $22k).
  • Cap rate 35.4% 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; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 41% 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 $119 of equity ($156 loan paydown + $-37 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 ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; 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 $22,500

Questions for the listing agent

  1. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
3.99%
Cap rate
35.41%
Cash-on-cash
103.99%
DSCR
5.63
GRM
2.1

CMA / ARV

ARV (on-the-fly)
$39,474
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2528 Attaway Ave 0.00mi 3/1.0 1,284 (+11%) 0mo $22,500 $18 82
3726 Portland Ave 0.11mi 2/1.0 (-1) 1,105 (-5%) 2mo $50,500 $46 80
2527 Emery St 0.26mi 3/1.0 1,310 (+13%) 7mo $29,000 $22 61
2632 Desoto St 0.48mi 2/1.0 (-1) 1,069 (-8%) 10mo $32,500 $30 52
3218 Sumner St 0.68mi 3/1.0 1,253 (+8%) 6mo $22,000 $18 50
2449 Midway St 0.65mi 2/2.0 (-1) 1,103 (-5%) 4mo $35,000 $32 49
2326 Leslie St 0.54mi 3/1.0 1,083 (-7%) 18mo $45,500 $42 48
2618 Drexel 0.72mi 2/1.0 (-1) 1,158 (-0%) 17mo $50,000 $43 47
4202 Orla Ave 0.63mi 3/1.5 1,080 (-7%) 18mo $15,900 $15 42
2224 Stonewall St 0.71mi 2/1.0 (-1) 1,084 (-7%) 16mo $49,900 $46 38
2908 Hardy St 0.50mi 2/1.0 (-1) 990 (-15%) 12mo $42,998 $43 37
3240 Jackson St 0.74mi 2/1.0 (-1) 1,014 (-13%) 7mo $34,900 $34 34

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
Equity multiple
6.39×
Total profit
$33,956
Equity at exit
$6,348
10-year hold
IRR
Equity multiple
13.25×
Total profit
$77,170
Equity at exit
$7,484

Cash invested: $6,300 (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
2.1×

Monthly cashflow live

Estimated rent
$897 high interval (Pro) →
Mortgage (P&I)
$118
Tax from tax record
$35 /mo · $422/yr
Insurance
$9
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$546

Break-even live

Break-even rent $206
Max offer price $22,500
Occupancy floor 34%

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
$5,625
Closing costs
$675
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2551 Claiborne Ave Shreveport, LA 2.0 1.5 1202 $945 $0.79 13d 1 0.14mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 21d 1 0.19mi
2134 Queens Hwy Shreveport, LA 3.0 1.5 1374 $1,475 $1.07 21d 1 0.25mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 13d 1 0.39mi
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 0.47mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 0.73mi
2531 Drexel St Shreveport, LA 3.0 2.0 1250 $950 $0.76 21d 1 0.77mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 44d 1 0.91mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 0.91mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 0.96mi
1749 Caroline St Shreveport, LA 4.0 1.0 1092 $975 $0.89 21d 1 1.02mi
3323 Darien St Shreveport, LA 3.0 1.0 1200 $785 $0.65 44d 1 1.02mi
1719 Lakeshore Dr Shreveport, LA 3.0 1.5 1200 $950 $0.79 44d 1 1.04mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 44d 1 1.08mi
3420 Darien St Shreveport, LA 2.0 1.0 1200 $665 $0.55 13d 1 1.09mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 13d 1 1.10mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 44d 1 1.13mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $800 $0.72 13d 1 1.16mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $850 $0.76 21d 1 1.16mi
1632 Malcolm St Shreveport, LA 3.0 1.0 1254 $1,150 $0.92 21d 1 1.21mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 1.24mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 44d 1 1.28mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 44d 1 1.35mi
3902 Sumner St Shreveport, LA 2.0 1.0 900 $700 $0.78 44d 1 1.36mi
3101 Harp St Shreveport, LA 3.0 1.0 839 $850 $1.01 21d 1 1.40mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $950 $0.85 44d 1 1.41mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $850 $0.76 13d 1 1.41mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 44d 1 1.41mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 44d 1 1.42mi
3907 Milton St Shreveport, LA 3.0 1.5 1275 $1,100 $0.86 44d 1 1.44mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 1.45mi
2711 Thayer St Shreveport, LA 4.0 1.0 1436 $1,552 $1.08 44d 1 1.45mi

Listing history 10 events

  1. 2026-06-07
    statusdays on market $22,500 Pending 14 DOM
  2. 2026-06-05
    days on market $22,500 Active 12 DOM
  3. 2026-06-03
    days on market $22,500 Active 11 DOM
  4. 2026-06-02
    days on market $22,500 Active 10 DOM
  5. 2026-06-01
    days on market $22,500 Active 9 DOM
  6. 2026-05-31
    days on market $22,500 Active 8 DOM
  7. 2026-05-30
    days on market $22,500 Active 7 DOM
  8. 2026-05-23
    listed $22,500 Active
  9. 2006-05-30
    soldstatus
  10. 2004-09-24
    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
$422 · $35/mo
Projected year-2 tax
$422 · $35/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 5/10 Major FEMA zone X (unshaded) · 51% 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
$10,762
− Mortgage interest
−$1,260
− Property taxes
−$422
− Insurance
−$112
− Repairs & maintenance
−$861
− Management
−$861
− Depreciation
−$655
Taxable income
$6,590
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,582
After-tax cash flow
$4,969/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

3 events — show timeline
  • 2026-05-23 Listed $22,500 NTREIS
  • 2006-05-30 Sold (Public Records) Public Records
  • 2004-09-24 Sold (Public Records) Public Records

Property tax history

-7.5%/yr

Latest (2025): $422 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…