CashFlowRE
Sign in Sign up
109 N Greenbrook Loop
C Composite 57.5
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 +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +6.6/10.0
  • Rent growth +4.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +1.9/15.0
  • Appreciation +0.0/10.0

$89,500

109 N Greenbrook Loop · Shreveport, LA 71106
3 bd · 1.0 ba · 971 sqft · SingleFamily public records · 31 Days on market
Built 1988 6,186 sqft lot Est $80k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Super clean and move-in ready! This well-kept home offers a bright open living and dining area, neutral paint colors, updated bathrooms, and a functional layout that makes great use of the space. The kitchen features plenty of cabinet storage and updated countertops, while the bedrooms are spacious with good closet space. Enjoy low-maintenance brick exterior, covered front porch, and a large, shaded backyard with mature trees and room to relax or entertain. Convenient location with easy access to shopping, dining, and schools. A great option for a first-time buyer, downsizing, or investment property. Mineral rights owned by others and will NOT transfer. Seller will provide stove with accept

Key facts

  • Covered front porch
  • Updated bathrooms
  • Updated countertops

Tags

OPEN LIVING AND DINING AREAUPDATED BATHROOMSPLENTY OF CABINET STORAGEUPDATED COUNTERTOPSLOW-MAINTENANCE BRICK EXTERIORCOVERED FRONT PORCH

Property features AI

Finance

  • Other: Standard listing; possession at closing/funding; Minerals excluded
  • Financial info: Listing accepts Cash, Conventional, FHA, and VA financing; No second mortgage reported
  • HOA & community: No association

Exterior

  • Parking: Driveway parking
  • Security: Carbon monoxide detector(s)
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; One story; Not attached to another property; Residential property
  • Construction: Built in 1988; Brick, siding, and wood construction; Composition roof; Slab foundation
  • Exterior features: Full chain-link fence; Located on a cul-de-sac; Interior lot

Interior

  • Kitchen: Plumbed for gas in kitchen; Built-in cabinets; Solid surface (non-natural) counters; Eat-in kitchen with utility area
  • Bedrooms: 4 bedrooms — all on the main level; Primary bedroom with ensuite bath
  • Flooring: Vinyl flooring
  • Bathrooms: 2 total bathrooms (1 full, 1 half)
  • Heating & cooling: Central heating (natural gas); Central air (electric)
  • Interior features: Eat-in kitchen; High-speed internet available; Window coverings; One living area; One dining area; 8 total rooms; One-level home
  • Laundry & utility: Washer and dryer hookups; Electric dryer hookup; Utility room and laundry area in kitchen

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 $90k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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 fast (+7.5%/yr); 485 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($81k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $619 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 $86,815 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.16%
Cap rate
9.80%
Cash-on-cash
12.52%
DSCR
1.56
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$79,622
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
134 S Greenbrook Loop 0.16mi 3/1.0 950 (-2%) 13mo $88,000 $93 78
126 N Greenbrook Loop 0.08mi 3/1.5 1,054 (+8%) 5mo $34,900 $33 76
249 N Emerald Loop 0.29mi 3/1.0 990 (+2%) 14mo $79,900 $81 71
403 E 85th St 0.43mi 3/1.0 1,052 (+8%) 1mo $85,000 $81 65
8422 Donna Ln 0.46mi 3/1.0 1,014 (+4%) 11mo $69,900 $69 62
266 N Emerald Loop 0.35mi 3/1.0 1,050 (+8%) 13mo $88,000 $84 59
8719 Lelia Ln 0.53mi 3/1.0 1,050 (+8%) 8mo $69,900 $67 54
148 E 80th St 0.43mi 3/1.5 1,095 (+13%) 6mo $50,000 $46 52
417 Lynbrook Blvd 0.49mi 3/1.0 1,091 (+12%) 9mo $110,000 $101 49
629 David Dr 0.67mi 3/1.5 1,064 (+10%) 13mo $88,500 $83 40
358 E 80th St 0.54mi 3/1.0 1,103 (+14%) 15mo $104,900 $95 40
524 Browning St 0.70mi 3/1.0 1,094 (+13%) 16mo $89,500 $82 33

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
6.9%
Equity multiple
1.28×
Total profit
$7,045
Equity at exit
$13,345
10-year hold
IRR
19.6%
Equity multiple
2.98×
Total profit
$49,621
Equity at exit
$7,738

Cash invested: $25,060 (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
7.2×

Monthly cashflow live

Estimated rent
$1,035 high interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$50 /mo · $598/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$262

Break-even live

Break-even rent $704
Max offer price $89,500
Occupancy floor 70%

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
$22,375
Closing costs
$2,685
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
323 W 83rd St Shreveport, LA 3.0 1.0 973 $750 $0.77 44d 1 0.35mi
629 David Dr Shreveport, LA 3.0 1.5 1064 $1,100 $1.03 21d 1 0.65mi
570 Sally Ann Dr Shreveport, LA 3.0 1.0 1082 $825 $0.76 14d 1 0.74mi
8902 Coyth Ln Shreveport, LA 3.0 2.0 1082 $1,200 $1.11 44d 1 0.86mi
7913 Woodfield Dr Shreveport, LA 3.0 1.0 1067 $1,000 $0.94 44d 1 0.94mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 21d 1 1.00mi
223 W 69th St Shreveport, LA 2.0 1.0 990 $750 $0.76 44d 1 1.17mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 14d 1 1.26mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 44d 1 1.32mi

Listing history 17 events

  1. 2026-06-18
    days on market $89,500 Active 31 DOM
  2. 2026-06-17
    days on market $89,500 Active 30 DOM
  3. 2026-06-16
    days on market $89,500 Active 29 DOM
  4. 2026-06-15
    days on market $89,500 Active 28 DOM
  5. 2026-06-14
    days on market $89,500 Active 26 DOM
  6. 2026-06-13
    days on market $89,500 Active 25 DOM
  7. 2026-06-10
    days on market $89,500 Active 23 DOM
  8. 2026-06-09
    days on market $89,500 Active 22 DOM
  9. 2026-06-08
    days on market $89,500 Active 21 DOM
  10. 2026-06-07
    pricedays on market $89,500 Active 20 DOM
  11. 2026-06-05
    days on market $92,500 Active 17 DOM
  12. 2026-06-03
    days on market $92,500 Active 16 DOM
  13. 2026-06-02
    days on market $92,500 Active 15 DOM
  14. 2026-06-01
    days on market $92,500 Active 14 DOM
  15. 2026-05-31
    days on market $92,500 Active 13 DOM
  16. 2026-05-30
    days on market $92,500 Active 12 DOM
  17. 2026-05-18
    listed $92,500 Active

ⓘ 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
$598 · $50/mo
Projected year-2 tax
$598 · $50/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 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
$12,425
− Mortgage interest
−$5,013
− Property taxes
−$598
− Insurance
−$448
− Repairs & maintenance
−$994
− Management
−$994
− Depreciation
−$2,604
Taxable income
$1,775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$426
After-tax cash flow
$2,713/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

1 event — show timeline
  • 2026-05-18 Listed $92,500 NTREIS

Property tax history

+13.8%/yr

Latest (2025): $598 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…