CashFlowRE
Sign in Sign up
426 Kings Hwy
B- Composite 68.56
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$75,000

426 Kings Hwy · Shreveport, LA 71104
3 bd · 1.0 ba · 1,424 sqft · SingleFamily public records · 78 Days on market
Built 1985 7,013 sqft lot $53/sqft · 52% below area ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom one and a half bath located in Querbes Subdivision in close proximity to Centenary college. This property is not in a flood zone. Would also be ideal to be utilized as a commercial property.

Key facts

  • Not in a flood zone
  • Querbes subdivision
  • 7,013 sq ft lot

Tags

QUERBES SUBDIVISIONNOT IN A FLOOD ZONE

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 $75k.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% 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 (+3.6%/yr); 146 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 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 + 3.6% rent growth), your $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; major wind risk, 66% 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 $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.53%
Cap rate
13.30%
Cash-on-cash
25.03%
DSCR
2.11
GRM
5.4

CMA / ARV

ARV (median comp)
$155,286
List price
$75,000
Delta
-51.70%
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
404 Washington St 0.21mi 3/2.0 1,367 (-4%) 5mo $130,000 $95 75
622 Kirby Pl 0.31mi 3/2.0 1,515 (+6%) 2mo $149,900 $99 69
2507 Highland Ave 0.36mi 2/1.0 (-1) 1,468 (+3%) 6mo $30,000 $20 68
131 Merrick St 0.74mi 2/1.0 (-1) 1,433 (+1%) 2mo $40,000 $28 58
426 Stephenson St 0.25mi 3/2.5 1,633 (+15%) 1mo $207,500 $127 57
446 Merrick St 0.68mi 2/2.0 (-1) 1,372 (-4%) 1mo $55,000 $40 52
821 Dalzell St 0.68mi 2/2.0 (-1) 1,484 (+4%) 4mo $165,000 $111 49
2310 Highland Ave 0.51mi 3/1.5 1,611 (+13%) 5mo $115,000 $71 48
812 Linden St 0.57mi 3/2.0 1,588 (+12%) 3mo $169,500 $107 47
321 Ratcliff 0.58mi 3/2.0 1,590 (+12%) 5mo $198,000 $125 45
528 Slattery Blvd 0.67mi 3/1.0 1,626 (+14%) 4mo $198,000 $122 42
732 Mccormick St 0.70mi 3/2.0 1,594 (+12%) 6mo $220,000 $138 39

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 · 3.56% rent growth · sell at horizon

5-year hold
IRR
14.4%
Equity multiple
1.58×
Total profit
$12,193
Equity at exit
$11,183
10-year hold
IRR
23.6%
Equity multiple
3.09×
Total profit
$43,917
Equity at exit
$6,485

Cash invested: $21,000 (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 71104

Home prices YoY
-32.2%
Rents YoY
3.6%
Active inventory
146
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,151 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$47 /mo · $562/yr
Insurance
$31
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$372

Break-even live

Break-even rent $681
Max offer price $75,000
Occupancy floor 63%

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
$18,750
Closing costs
$2,250
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 0.08mi
3305 Creswell Ave Shreveport, LA 2.0 1.0 1307 $1,350 $1.03 21d 1 0.26mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 21d 1 0.26mi
320 Stephenson St Shreveport, LA 3.0 2.0 1845 $1,675 $0.91 21d 1 0.29mi
320 Stephenson St Shreveport, LA 3.0 2.0 1845 $1,675 $0.91 13d 1 0.29mi
315 Robinson Pl Shreveport, LA 2.0 1.0 1161 $800 $0.69 13d 1 0.33mi
229 Stephenson St Shreveport, LA 2.0 2.5 1500 $1,300 $0.87 13d 1 0.35mi
328 Prospect St Shreveport, LA 2.0 1.0 1641 $1,000 $0.61 44d 1 0.41mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.44mi
140 Wilkinson St Unit 142 Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.44mi
315 Dalzell St Shreveport, LA 2.0 2.5 1372 $1,100 $0.80 44d 1 0.45mi
642 Robinson Pl Shreveport, LA 3.0 1.0 1500 $1,275 $0.85 21d 1 0.45mi
2515 Centenary Blvd Shreveport, LA 2.0 1.0 1200 $2,500 $2.08 13d 1 0.46mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 0.51mi
419 Boulevard St Shreveport, LA 3.0 2.0 1852 $1,100 $0.59 44d 1 0.51mi
3516 Alexander Ave Shreveport, LA 2.0 1.0 1355 $1,250 $0.92 13d 1 0.53mi
140 E Wilkinson St Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.57mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 0.58mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.60mi
406 College St Shreveport, LA 2.0 1.0 1215 $900 $0.74 44d 1 0.61mi
2109 Highland Ave Shreveport, LA 3.0 1.0 1739 $1,050 $0.60 44d 1 0.64mi
442 Merrick St Shreveport, LA 3.0 1.5 1595 $1,000 $0.63 44d 1 0.68mi
2721 Fairfield Ave Shreveport, LA 2.0 2.0 1250 $1,200 $0.96 44d 1 0.70mi
2717 Fairfield Ave Shreveport, LA 2.0 1.0 1250 $950 $0.76 44d 1 0.70mi
708 College St Shreveport, LA 2.0 1.0 1156 $925 $0.80 13d 1 0.71mi
819 Boulevard St Shreveport, LA 2.0 1.0 900 $800 $0.89 21d 1 0.74mi
144 Merrick St Shreveport, LA 2.0 1.0 1532 $800 $0.52 44d 1 0.76mi
103 E Merrick St Shreveport, LA 2.0 1.0 1200 $900 $0.75 44d 1 0.77mi
219 E Slattery Blvd Shreveport, LA 2.0 1.0 1047 $1,000 $0.96 44d 1 0.79mi
3100 Fairfield Ave Shreveport, LA 1.0–2.0 1.5–2.0 1001 $1,400 $1.40 21d 1 0.80mi
126 E Olive St Shreveport, LA 2.0 1.0 1200 $1,500 $1.25 13d 1 0.88mi
3840 Creswell Ave Unit 1 Shreveport, LA 2.0 1.5 1200 $1,000 $0.83 44d 1 0.92mi
3846 Creswell Ave Unit 3848 Shreveport, LA 2.0 2.0 1374 $1,125 $0.82 13d 1 0.95mi
3820 Fairfield Ave Unit 37 Shreveport, LA 2.0 2.0 1084 $1,050 $0.97 44d 1 1.02mi
127 Herndon St Shreveport, LA 2.0 1.0 1325 $800 $0.60 13d 1 1.04mi
1101 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 1.08mi
143 E Herndon St Unit 143 Shreveport, LA 2.0 1.0 1200 $830 $0.69 21d 1 1.09mi
2811 Samford Ave Shreveport, LA 3.0 1.0 1612 $850 $0.53 13d 1 1.09mi
3827 Maryland Ave Shreveport, LA 2.0 1.0 1032 $1,400 $1.36 44d 1 1.12mi
3802 Baltimore Ave Shreveport, LA 2.0 1.0 1250 $1,025 $0.82 21d 1 1.16mi

Listing history 14 events

  1. 2026-06-09
    days on market $75,000 Active 78 DOM
  2. 2026-06-08
    days on market $75,000 Active 77 DOM
  3. 2026-06-07
    days on market $75,000 Active 76 DOM
  4. 2026-06-05
    days on market $75,000 Active 73 DOM
  5. 2026-06-03
    days on market $75,000 Active 72 DOM
  6. 2026-06-02
    days on market $75,000 Active 71 DOM
  7. 2026-06-01
    days on market $75,000 Active 70 DOM
  8. 2026-05-31
    days on market $75,000 Active 69 DOM
  9. 2026-05-30
    days on market $75,000 Active 68 DOM
  10. 2026-03-23
    listed $75,000 Active 205-char remark
    Show marketing remark (205 chars)

    3 bedroom one and a half bath located in Querbes Subdivision in close proximity to Centenary college. This property is not in a flood zone. Would also be ideal to be utilized as a commercial property.

  11. 2026-03-20
    historical
  12. 2026-01-22
    price $75,000
  13. 2025-10-24
    listed $90,000 Active
  14. 1996-03-28
    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
$562 · $47/mo
Projected year-2 tax
$562 · $47/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 7/10 Severe FEMA zone X (unshaded) · 76% 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 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,814
− Mortgage interest
−$4,201
− Property taxes
−$562
− Insurance
−$1,172
− Repairs & maintenance
−$1,105
− Management
−$1,105
− Depreciation
−$2,182
Taxable income
$3,486
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$837
After-tax cash flow
$3,622/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)
12,975
Household income
$56,833
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
759.0

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 0.63)
Race & ethnicity
White 53% Black 28% Two or more races 10% Hispanic / Latino 10% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 6% Lithuanian 4% Scottish 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -49.61%
Current HPI
104.3781
Rent YoY
▲ 3.56%
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

-16.7% since first listed
5 events — show timeline
  • 2026-03-23 Listed $75,000 NTREIS
  • 2026-03-20 Listing Removed NTREIS
  • 2026-01-22 Price Changed $75,000 NTREIS
  • 2025-10-24 Listed $90,000 NTREIS
  • 1996-03-28 Sold (Public Records) Public Records

Property tax history

+12.6%/yr

Latest (2025): $562 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…