CashFlowRE
Sign in Sign up
No image
B- Composite 69.93
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
  • Appreciation +4.9/10.0
  • ARV discount +4.8/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$38,500

2312 Claiborne Ave · Shreveport, LA 71103
2 bd · 1.0 ba · 990 sqft · SingleFamily public records · 163 Days on market
Built 1950 6,273 sqft lot $39/sqft · 6% above area Est $36k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors! Don’t miss this fantastic rental investment opportunity. This 2-bedroom, 1-bathroom home is currently rented for $575 per month, providing immediate income potential. Whether you're looking to expand your rental portfolio or start your investment journey, this home offers a promising return on investment. Schedule your showing today and take advantage of this affordable, income-generating opportunity!

Key facts

  • 6,273 sq ft lot
  • Built 1950
  • Listed 163 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 $38k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($778 rent vs $38k).
  • Recommended offer: $34k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.6% 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; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 $202 of equity ($266 loan paydown + $-64 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 $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $33,880 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 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 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
2.02%
Cap rate
17.60%
Cash-on-cash
40.37%
DSCR
2.80
GRM
4.1

CMA / ARV

ARV (median comp)
$36,353
List price
$38,500
Delta
5.91%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2560 Emery St 0.24mi 2/1.0 977 (-1%) 12mo $45,000 $46 76
3726 Portland Ave 0.15mi 2/1.0 1,105 (+12%) 2mo $50,500 $46 72
2446 Drexel St 0.63mi 2/1.0 979 (-1%) 4mo $15,000 $15 66
2511 Drexel St 0.67mi 2/1.0 1,005 (+2%) 9mo $45,000 $45 59
2632 Desoto St 0.48mi 2/1.0 1,069 (+8%) 10mo $32,500 $30 56
2908 Hardy St 0.74mi 2/1.0 990 (0%) 12mo $42,998 $43 55
1831 Rainwater St 0.73mi 2/1.0 920 (-7%) 3mo $45,000 $49 52
3934 Fairfax Ave 0.74mi 3/1.0 (+1) 1,036 (+5%) 2mo $84,000 $81 51
2449 Midway St 0.54mi 2/2.0 1,103 (+11%) 4mo $35,000 $32 48
2810 Milton St 0.74mi 2/1.0 869 (-12%) 3mo $24,900 $29 43
2647 Drexel St 0.73mi 3/2.0 (+1) 1,079 (+9%) 2mo $67,500 $63 40
1747 Fulton St 0.62mi 3/2.0 (+1) 1,072 (+8%) 10mo $63,000 $59 40

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
41.2%
Equity multiple
3.01×
Total profit
$21,677
Equity at exit
$10,862
10-year hold
IRR
44.4%
Equity multiple
5.95×
Total profit
$53,348
Equity at exit
$12,805

Cash invested: $10,780 (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
4.1×

Monthly cashflow live

Estimated rent
$778 high interval (Pro) →
Mortgage (P&I)
$202
Tax from tax record
$34 /mo · $405/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$163
Net cashflow
$363

Break-even live

Break-even rent $319
Max offer price $38,500
Occupancy floor 48%

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
$9,625
Closing costs
$1,155
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 20d 1 0.16mi
2544 DuPont St Shreveport, LA 2.0 1.0 683 $600 $0.88 20d 1 0.30mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 13d 1 0.44mi
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 20d 1 0.58mi
2503 Malcolm St Shreveport, LA 1.0 1.0 650 $600 $0.92 43d 1 0.82mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $800 $0.72 13d 1 0.97mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $850 $0.76 20d 1 0.97mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 0.99mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 43d 1 1.07mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 20d 1 1.07mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 20d 1 1.09mi
1316 Wilkinson St Shreveport, LA 1.0 1.0 1000 $600 $0.60 43d 1 1.12mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $950 $0.85 43d 1 1.14mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $850 $0.76 13d 1 1.14mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 43d 1 1.15mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 43d 1 1.16mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 20d 1 1.20mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 43d 1 1.23mi
1421 Clover St Shreveport, LA 2.0 1.0 900 $675 $0.75 13d 1 1.26mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 1.26mi
3100 Fairfield Ave Shreveport, LA 1.0–2.0 1.5–2.0 1001 $1,400 $1.40 20d 1 1.32mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 44d 1 1.33mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 20d 1 1.34mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 13d 1 1.37mi
3730 Fairfield Ave Shreveport, LA 1.0 1.0 783 $1,088 $1.39 20d 1 1.37mi
3827 Maryland Ave Shreveport, LA 2.0 1.0 1032 $1,400 $1.36 43d 1 1.43mi
3820 Fairfield Ave Unit 37 Shreveport, LA 2.0 2.0 1084 $1,050 $0.97 43d 1 1.43mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 13d 1 1.45mi
926 Elmwood St Unit 928 Shreveport, LA 1.0 1.0 900 $695 $0.77 43d 1 1.47mi
1101 College St Shreveport, LA 1.0 1.0 700 $625 $0.89 43d 1 1.49mi
1101 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 1.49mi

Listing history 25 events

  1. 2026-06-18
    days on market $38,500 Active 163 DOM
  2. 2026-06-17
    days on market $38,500 Active 162 DOM
  3. 2026-06-16
    days on market $38,500 Active 161 DOM
  4. 2026-06-15
    days on market $38,500 Active 160 DOM
  5. 2026-06-14
    days on market $38,500 Active 158 DOM
  6. 2026-06-13
    days on market $38,500 Active 157 DOM
  7. 2026-06-10
    remarks 524-char remark
  8. 2026-06-10
    days on market $38,500 Active 155 DOM
  9. 2026-06-09
    days on market $38,500 Active 154 DOM
  10. 2026-06-08
    days on market $38,500 Active 153 DOM
  11. 2026-06-07
    days on market $38,500 Active 152 DOM
  12. 2026-06-05
    days on market $38,500 Active 149 DOM
  13. 2026-06-03
    days on market $38,500 Active 148 DOM
  14. 2026-06-02
    days on market $38,500 Active 147 DOM
  15. 2026-06-01
    days on market $38,500 Active 146 DOM
  16. 2026-05-31
    days on market $38,500 Active 145 DOM
  17. 2026-05-30
    days on market $38,500 Active 144 DOM
  18. 2026-01-06
    listed $38,500 Active 431-char remark
    Show marketing remark (431 chars)

    Attention investors! Don’t miss this fantastic rental investment opportunity. This 2-bedroom, 1-bathroom home is currently rented for $575 per month, providing immediate income potential. Whether you're looking to expand your rental portfolio or start your investment journey, this home offers a promising return on investment. Schedule your showing today and take advantage of this affordable, income-generating opportunity!

  19. 2025-12-31
    historical
  20. 2024-12-20
    listed $38,500 Active
  21. 2024-04-06
    historical $590
  22. 2024-03-29
    listed $590
  23. 2021-07-06
    soldstatus $106,000
  24. 2006-07-27
    soldstatus
  25. 2002-09-23
    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
$405 · $34/mo
Projected year-2 tax
$405 · $34/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 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
$9,333
− Mortgage interest
−$2,157
− Property taxes
−$405
− Insurance
−$192
− Repairs & maintenance
−$747
− Management
−$747
− Depreciation
−$1,120
Taxable income
$3,965
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$952
After-tax cash flow
$3,401/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

-63.7% since first listed
8 events — show timeline
  • 2026-01-06 Listed $38,500 NTREIS
  • 2025-12-31 Listing Removed NTREIS
  • 2024-12-20 Listed $38,500 NTREIS
  • 2024-04-06 Rental Removed $590 APPFOLIO
  • 2024-03-29 Listed for Rent $590 APPFOLIO
  • 2021-07-06 Sold (Public Records) $106,000 Public Records
  • 2006-07-27 Sold (Public Records) Public Records
  • 2002-09-23 Sold (Public Records) Public Records

Property tax history

-1.2%/yr

Latest (2025): $405 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…