CashFlowRE
Sign in Sign up
No image
C+ Composite 60.77
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$47,000

4259 Rightway Ave · Shreveport, LA 71108
2 bd · 1.0 ba · 838 sqft · SingleFamily public records · 93 Days on market
Built 1950 6,055 sqft lot $56/sqft · 42% above area Est $35k · 33% over ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Shreveport home would be great for first time home buyers or investors. It qualifies for down payment assistance programs. 2 bedrooms with 1 Full bath. Turnkey ready for move in. This property can be added into a package deal with MLS#s 21211559, 21210360, 21210316, 21211564, & 21211491

Key facts

  • 6,055 sq ft lot
  • Built 1950
  • Listed 92 days

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 $47k.

Deal economics

  • At list price, monthly cash flow is $293 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($775 rent vs $47k).
  • Recommended offer: $43k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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: Rents rising (+2.4%/yr); 138 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $325 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $13k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 5429% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $42,770 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 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 1950 — 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
1.65%
Cap rate
13.77%
Cash-on-cash
26.71%
DSCR
2.19
GRM
5.1

CMA / ARV

ARV (median comp)
$35,444
List price
$47,000
Delta
32.60%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2946 Midway St 0.23mi 2/1.0 822 (-2%) 6mo $22,500 $27 81
3101 Syphon St 0.40mi 2/1.0 840 (+0%) 10mo $10,000 $12 73
3035 Midway St 0.30mi 2/1.0 792 (-6%) 8mo $12,000 $15 71
3149 Fulton St 0.46mi 2/1.0 870 (+4%) 2mo $34,900 $40 70
3007 Boone St 0.28mi 2/1.0 750 (-10%) 7mo $18,500 $25 63
3127 Lindholm St 0.39mi 2/1.0 810 (-3%) 16mo $59,500 $73 63
5018 Werner 0.37mi 2/1.0 796 (-5%) 17mo $34,800 $44 60
2602 Woodford St 0.18mi 2/1.0 960 (+15%) 18mo $24,999 $26 52
5219 Kent Ave 0.56mi 2/1.0 782 (-7%) 17mo $27,500 $35 48
2816 Bibb St 0.47mi 2/1.0 936 (+12%) 14mo $24,999 $27 47
1831 Rainwater St 0.75mi 2/1.0 920 (+10%) 3mo $45,000 $49 47
2645 Valley Ridge Rd 0.68mi 2/1.0 929 (+11%) 16mo $30,000 $32 37

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
19.9%
Equity multiple
1.80×
Total profit
$10,561
Equity at exit
$7,008
10-year hold
IRR
27.7%
Equity multiple
3.38×
Total profit
$31,276
Equity at exit
$4,064

Cash invested: $13,160 (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
138
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$775 high interval (Pro) →
Mortgage (P&I)
$246
Tax from tax record
$53 /mo · $636/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$163
Net cashflow
$293

Break-even live

Break-even rent $404
Max offer price $47,000
Occupancy floor 57%

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
$11,750
Closing costs
$1,410
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2503 Malcolm St Shreveport, LA 1.0 1.0 650 $600 $0.92 43d 1 0.35mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 13d 1 0.40mi
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 0.42mi
2544 DuPont St Shreveport, LA 2.0 1.0 683 $600 $0.88 21d 1 0.45mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 0.52mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 0.59mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 21d 1 0.64mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 43d 1 0.66mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 0.66mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 0.69mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 43d 1 0.78mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 1.06mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 1.09mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 43d 1 1.24mi
1421 Clover St Shreveport, LA 2.0 1.0 900 $675 $0.75 13d 1 1.26mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 44d 1 1.27mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $950 $0.85 43d 1 1.35mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $850 $0.76 13d 1 1.35mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 13d 1 1.38mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 43d 1 1.47mi
3902 Sumner St Shreveport, LA 2.0 1.0 900 $700 $0.78 43d 1 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $47,000 Active 93 DOM
  2. 2026-06-17
    days on market $47,000 Active 92 DOM
  3. 2026-06-16
    days on market $47,000 Active 91 DOM
  4. 2026-06-15
    days on market $47,000 Active 90 DOM
  5. 2026-06-14
    days on market $47,000 Active 88 DOM
  6. 2026-06-13
    days on market $47,000 Active 87 DOM
  7. 2026-06-10
    days on market $47,000 Active 85 DOM
  8. 2026-06-09
    days on market $47,000 Active 84 DOM
  9. 2026-06-08
    days on market $47,000 Active 83 DOM
  10. 2026-06-07
    days on market $47,000 Active 82 DOM
  11. 2026-06-05
    days on market $47,000 Active 79 DOM
  12. 2026-06-03
    days on market $47,000 Active 78 DOM
  13. 2026-06-02
    days on market $47,000 Active 77 DOM
  14. 2026-06-01
    days on market $47,000 Active 76 DOM
  15. 2026-05-31
    days on market $47,000 Active 75 DOM
  16. 2026-05-30
    days on market $47,000 Active 74 DOM
  17. 2026-05-17
    price $800
  18. 2026-05-01
    listed $850
    Show marketing remark (296 chars)

    This Shreveport home would be great for first time home buyers or investors. It qualifies for down payment assistance programs. 2 bedrooms with 1 Full bath. Turnkey ready for move in. This property can be added into a package deal with MLS#s 21211559, 21210360, 21210316, 21211564, & 21211491

  19. 2026-05-01
    price $47,000 296-char remark
    Show marketing remark (296 chars)

    This Shreveport home would be great for first time home buyers or investors. It qualifies for down payment assistance programs. 2 bedrooms with 1 Full bath. Turnkey ready for move in. This property can be added into a package deal with MLS#s 21211559, 21210360, 21210316, 21211564, & 21211491

  20. 2026-03-17
    listed $52,000 Active 296-char remark
    Show marketing remark (296 chars)

    This Shreveport home would be great for first time home buyers or investors. It qualifies for down payment assistance programs. 2 bedrooms with 1 Full bath. Turnkey ready for move in. This property can be added into a package deal with MLS#s 21211559, 21210360, 21210316, 21211564, & 21211491

  21. 1999-12-06
    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
$636 · $53/mo
Projected year-2 tax
$636 · $53/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 · 20 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
$9,296
− Mortgage interest
−$2,633
− Property taxes
−$636
− Insurance
−$235
− Repairs & maintenance
−$744
− Management
−$744
− Depreciation
−$1,367
Taxable income
$2,938
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$705
After-tax cash flow
$2,810/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

-9.6% since first listed
5 events — show timeline
  • 2026-05-17 Price Changed $800 TENANTTURNER2
  • 2026-05-01 Listed for Rent $850 TENANTTURNER2
  • 2026-05-01 Price Changed $47,000 NTREIS
  • 2026-03-17 Listed $52,000 NTREIS
  • 1999-12-06 Sold (Public Records) Public Records

Property tax history

+14.2%/yr

Latest (2025): $636 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…