CashFlowRE
Sign in Sign up
7713 Gideon St
B Composite 74.88
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 +30.0/30.0
  • ARV discount +12.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$80,000

7713 Gideon St · Shreveport, LA 71106
4 bd · 1.0 ba · 1,290 sqft · SingleFamily public records · 91 Days on market
Built 1960 1.00 ac lot $62/sqft · 6% above area Est $91k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is a 3 bedroom, 1 bath house with a large bonus room that is currently leased at $1000 per month. Would make a strong addition to an investor portfolio.

Key facts

  • 1 acre 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 4-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $481 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $73k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% 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 fast (+7.5%/yr); 485 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $553 of loan paydown is wiped out by about $2k 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 + 7.5% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y 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 $54k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 73% 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 $72,800 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 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 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
1.58%
Cap rate
13.50%
Cash-on-cash
25.75%
DSCR
2.15
GRM
5.3

CMA / ARV

ARV (median comp)
$90,756
List price
$80,000
Delta
-11.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7405 Altus St 0.29mi 3/1.5 (-1) 1,248 (-3%) 16mo $52,500 $42 61
559 E 81st St 0.67mi 3/1.0 (-1) 1,200 (-7%) 7mo $25,000 $21 46

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
24.2%
Equity multiple
2.06×
Total profit
$23,637
Equity at exit
$11,928
10-year hold
IRR
34.7%
Equity multiple
4.88×
Total profit
$86,970
Equity at exit
$6,917

Cash invested: $22,400 (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 71106

Rents YoY
7.5%
Active inventory
485
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,263 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$64 /mo · $767/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$481

Break-even live

Break-even rent $654
Max offer price $80,000
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
$20,000
Closing costs
$2,400
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
530 E 81st St Shreveport, LA 3.0 1.0 1298 $800 $0.62 21d 1 0.73mi
7800 Youree Dr Shreveport, LA 1.0–3.0 1.0–2.0 1031 $1,724 $1.67 13d 41 1.31mi
6002 Henderson Ave Shreveport, LA 3.0 1.0 1059 $1,050 $0.99 43d 1 1.47mi

Listing history 32 events

  1. 2026-06-18
    days on market $80,000 Active 91 DOM
  2. 2026-06-17
    days on market $80,000 Active 90 DOM
  3. 2026-06-16
    days on market $80,000 Active 89 DOM
  4. 2026-06-15
    days on market $80,000 Active 88 DOM
  5. 2026-06-14
    days on market $80,000 Active 86 DOM
  6. 2026-06-13
    days on market $80,000 Active 85 DOM
  7. 2026-06-10
    days on market $80,000 Active 83 DOM
  8. 2026-06-09
    days on market $80,000 Active 82 DOM
  9. 2026-06-08
    days on market $80,000 Active 81 DOM
  10. 2026-06-07
    days on market $80,000 Active 80 DOM
  11. 2026-06-05
    days on market $80,000 Active 77 DOM
  12. 2026-06-03
    days on market $80,000 Active 76 DOM
  13. 2026-06-02
    days on market $80,000 Active 75 DOM
  14. 2026-06-01
    days on market $80,000 Active 74 DOM
  15. 2026-05-31
    days on market $80,000 Active 73 DOM
  16. 2026-05-30
    days on market $80,000 Active 72 DOM
  17. 2026-03-19
    listed $80,000 Active 157-char remark
    Show marketing remark (157 chars)

    This is a 3 bedroom, 1 bath house with a large bonus room that is currently leased at $1000 per month. Would make a strong addition to an investor portfolio.

  18. 2026-02-09
    historical $1,000
  19. 2025-12-31
    historical
  20. 2025-11-10
    price $1,000
  21. 2025-08-30
    listed $950
  22. 2025-04-28
    listed $85,000 Active
  23. 2024-01-13
    historical $950
  24. 2023-12-15
    listed $950
  25. 2021-08-25
    soldstatus $53,500
  26. 2021-08-23
    soldstatus Sold
  27. 2021-08-12
    historical Active Contingent
  28. 2021-08-11
    price $59,500
  29. 2021-07-23
    listed $65,900 Active
  30. 2021-04-16
    soldstatus $60,000
  31. 2021-01-22
    historical
  32. 2020-07-21
    listed $69,900

ⓘ 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
$767 · $64/mo
Projected year-2 tax
$767 · $64/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 73% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$15,151
− Mortgage interest
−$4,481
− Property taxes
−$767
− Insurance
−$400
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$2,327
Taxable income
$4,751
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,140
After-tax cash flow
$4,628/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)
34,117
Household income
$81,452
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1333.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 51% Black 39% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 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
▼ -86.48%
Current HPI
124.2416
Rent YoY
▲ 7.51%
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

+14.4% since first listed
16 events — show timeline
  • 2026-03-19 Listed $80,000 NTREIS
  • 2026-02-09 Rental Removed $1,000 APPFOLIO
  • 2025-12-31 Listing Removed NTREIS
  • 2025-11-10 Price Changed $1,000 APPFOLIO
  • 2025-08-30 Listed for Rent $950 APPFOLIO
  • 2025-04-28 Listed $85,000 NTREIS
  • 2024-01-13 Rental Removed $950 APPFOLIO
  • 2023-12-15 Listed for Rent $950 APPFOLIO
  • 2021-08-25 Sold (Public Records) $53,500 Public Records
  • 2021-08-23 Sold (MLS) NTREIS
  • 2021-08-12 Contingent NTREIS
  • 2021-08-11 Price Changed $59,500 NTREIS
  • 2021-07-23 Listed $65,900 NTREIS
  • 2021-04-16 Sold (Public Records) $60,000 Public Records
  • 2021-01-22 Listing Removed NTREIS
  • 2020-07-21 Listed $69,900 NTREIS

Property tax history

+13.7%/yr

Latest (2025): $767 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…