CashFlowRE
Sign in Sign up
No image
B- Composite 68.99
Why this score? — see what drove the B- 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 +29.1/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Appreciation +4.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$60,000

2145 Wyoming Cir · Shreveport, LA 71101
2 bd · 1.0 ba · 850 sqft · SingleFamily public records · 173 Days on market
Built 1963 4,966 sqft lot $71/sqft · 146% above area

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

Listing remarks MLS

Part of 40 property rental package. Contact Agent for details!

Key facts

  • 4,966 sq ft lot
  • Built 1963
  • Listed 173 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 $60k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($744 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% 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: 61 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).
  • At $744/mo this rent would consume 46% of the median local household income ($19k/yr) (locally 702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $234 of equity ($415 loan paydown + $-181 appreciation (-0.3% 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 (-0.3% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.

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 $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 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 1963 — 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
1.24%
Cap rate
10.42%
Cash-on-cash
14.75%
DSCR
1.66
GRM
6.7

CMA / ARV

ARV (median comp)
$24,348
List price
$60,000
Delta
146.43%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2314 Utah Dr 0.08mi 3/1.0 (+1) 883 (+4%) 0mo $82,500 $93 85
308 Oregon Ave 0.09mi 3/1.0 (+1) 866 (+2%) 21mo $35,000 $40 70
2931 Poland St 0.62mi 2/1.0 835 (-2%) 19mo $22,000 $26 52

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

Projected returns pro-forma

-0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.3%
Equity multiple
1.63×
Total profit
$10,546
Equity at exit
$16,525
10-year hold
IRR
18.3%
Equity multiple
2.97×
Total profit
$33,015
Equity at exit
$19,161

Cash invested: $16,800 (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 71101

Home prices YoY
-0.4%
Active inventory
61
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$744 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$42 /mo · $501/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$156
Net cashflow
$207

Break-even live

Break-even rent $483
Max offer price $60,000
Occupancy floor 67%

Sensitivity live

Price -10% $240 -5% $224 +0% $207 +5% $190 +10% $173
Rent -10% $148 -5% $177 +0% $207 +5% $236 +10% $265
Rate -1.0pp $237 -0.5pp $222 base $207 +0.5pp $191 +1.0pp $175

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
$15,000
Closing costs
$1,800
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2712 Ashton St Shreveport, LA 2.0 1.0 875 $700 $0.80 14d 1 0.45mi
1928 Alston St Shreveport, LA 3.0 2.0 1100 $750 $0.68 44d 1 0.52mi
509 Alabama Ave SE Shreveport, LA 2.0 1.0 700 $700 $1.00 44d 1 0.61mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 44d 1 0.78mi
3101 Harp St Shreveport, LA 3.0 1.0 839 $850 $1.01 21d 1 0.84mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 1.19mi
624 Texas St Shreveport, LA 2.0 1.5 953 $2,358 $2.47 14d 2 1.46mi

Listing history 21 events

  1. 2026-06-18
    days on market $60,000 Active 173 DOM
  2. 2026-06-17
    days on market $60,000 Active 172 DOM
  3. 2026-06-16
    days on market $60,000 Active 171 DOM
  4. 2026-06-15
    days on market $60,000 Active 170 DOM
  5. 2026-06-14
    days on market $60,000 Active 168 DOM
  6. 2026-06-13
    days on market $60,000 Active 167 DOM
  7. 2026-06-10
    days on market $60,000 Active 165 DOM
  8. 2026-06-09
    days on market $60,000 Active 164 DOM
  9. 2026-06-08
    days on market $60,000 Active 163 DOM
  10. 2026-06-07
    days on market $60,000 Active 162 DOM
  11. 2026-06-05
    days on market $60,000 Active 159 DOM
  12. 2026-06-03
    days on market $60,000 Active 158 DOM
  13. 2026-06-02
    days on market $60,000 Active 157 DOM
  14. 2026-06-01
    days on market $60,000 Active 156 DOM
  15. 2026-05-31
    days on market $60,000 Active 155 DOM
  16. 2026-05-30
    days on market $60,000 Active 154 DOM
  17. 2025-12-27
    listed $60,000 Active 62-char remark
    Show marketing remark (62 chars)

    Part of 40 property rental package. Contact Agent for details!

  18. 2024-01-26
    historical $850
  19. 2023-10-29
    listed $850
  20. 2004-01-13
    soldstatus
  21. 1987-08-18
    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
$501 · $42/mo
Projected year-2 tax
$501 · $42/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
$8,930
− Mortgage interest
−$3,361
− Property taxes
−$501
− Insurance
−$300
− Repairs & maintenance
−$714
− Management
−$714
− Depreciation
−$1,745
Taxable income
$1,594
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$383
After-tax cash flow
$2,096/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)
6,415
Household income
$19,351
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
702.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 29% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · China
Languages at home
98% English-only · Tagalog/Filipino 0%

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
▼ -0.30%
Current HPI
74.2131
Rent YoY
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

5 events — show timeline
  • 2025-12-27 Listed $60,000 NTREIS
  • 2024-01-26 Rental Removed $850 APPFOLIO
  • 2023-10-29 Listed for Rent $850 APPFOLIO
  • 2004-01-13 Sold (Public Records) Public Records
  • 1987-08-18 Sold (Public Records) Public Records

Property tax history

-1.3%/yr

Latest (2025): $501 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…