CashFlowRE
Sign in Sign up
1902 Traffic St
C+ Composite 63.94
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.1/5.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$85,000

1902 Traffic St · Bossier City, LA 71111
3 bd · 1.5 ba · 924 sqft · SingleFamily public records · 32 Days on market
Built 1980 950 sqft lot $92/sqft · 41% above area Est $65k · 30% over

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

Listing remarks MLS

DO NOT MISS THIS GREAT OPPORTUNITY * INVESTOR OPPORTUNITY * OWNER WOULD LIKE TO SELL 18 PROPERTIES PLUS 2 VACANT LOTS TOGETHER, BUT PROPERTIES ARE LISTED INDIVIDUALLY * CURRENTLY ALL ARE OCCUPIED EXCEPT 2 HOMES * PROPERTIES ARE CLOSE TO THE BOARDWALK AND DOWNTOWN SHREVEPORT * MINUTES FROM SHOPPING AND DINING * DO NOT MISS THIS ONE! SEE MLS: 14661296, 14661352, 14661520, 14661571, 14661602, 14661633, 14661652, 14661675, 14661696, 14661712, 14661721, 14661960, 14661965, 14661973, & 14661994

Key facts

  • Parking
  • Built 1980
  • Listed 31 days

Property features AI

Finance

  • Other: Lot approximately 950 sq ft (about 0.0218 acres)
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No homeowners association

Exterior

  • Parking: Carport (1 covered carport space)
  • Utilities: City sewer; No municipal utility district
  • Home design: Single family residence; Residential property; Built in 1980; Entry level: 1
  • Construction: Year built 1980
  • Exterior features: City sewer; Located in Hunter Subdivision; Directions: 1902 Traffic St, Bossier City

Interior

  • Kitchen: Includes other appliances
  • Bedrooms: 3 bedrooms (primary bedroom on level 1)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Eat-in kitchen; One level

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/1.5-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $532 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 4.7% in Bossier City — 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 71/100 on livability (#47 in LA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F, amenities F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.6%/yr); 421 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 5y 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 $16k; list at $85k implies a 446% gain — meaningful room to come down on a strong offer.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.55%
Cap rate
13.81%
Cash-on-cash
26.84%
DSCR
2.19
GRM
5.4

CMA / ARV

ARV (median comp)
$65,271
List price
$85,000
Delta
30.23%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
626 Joannes St 0.28mi 3/1.0 851 (-8%) 14mo $25,000 $29 60
424 Berry St 0.12mi 3/1.0 1,020 (+10%) 19mo $44,000 $43 59

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 · 6.56% rent growth · sell at horizon

5-year hold
IRR
24.4%
Equity multiple
2.05×
Total profit
$24,994
Equity at exit
$12,674
10-year hold
IRR
34.3%
Equity multiple
4.65×
Total profit
$86,921
Equity at exit
$7,349

Cash invested: $23,800 (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 71111

Home prices YoY
-34.8%
Rents YoY
6.6%
Active inventory
421
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,320 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$29 /mo · $349/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$532

Break-even live

Break-even rent $646
Max offer price $85,000
Occupancy floor 55%

Sensitivity live

Price -10% $580 -5% $556 +0% $532 +5% $508 +10% $484
Rent -10% $428 -5% $480 +0% $532 +5% $584 +10% $637
Rate -1.0pp $575 -0.5pp $554 base $532 +0.5pp $510 +1.0pp $488

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
$21,250
Closing costs
$2,550
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
213 Kelly St Bossier City, LA 2.0 1.0 598 $1,300 $2.17 14d 1 0.17mi
309 Edwards St Bossier City, LA 3.0 1.0 804 $815 $1.01 22d 1 0.34mi
301 Edwards St Bossier City, LA 2.0 1.0 900 $1,175 $1.31 22d 1 0.34mi
321 Edwards St Bossier City, LA 2.0 1.0 676 $750 $1.11 44d 1 0.34mi
1820 E Texas St Bossier City, LA 2.0 1.0 750 $850 $1.13 44d 1 0.70mi
1225 Delhi St Bossier City, LA 3.0 1.0 1092 $800 $0.73 22d 1 1.24mi
719 Edwards St Shreveport, LA 1.0–2.0 1.0 810 $1,275 $1.57 22d 7 1.38mi
1525 Debra St Bossier City, LA 3.0 1.0 1033 $975 $0.94 22d 1 1.45mi

Listing history 25 events

  1. 2026-06-01
    days on market $85,000 Active 32 DOM
  2. 2026-05-31
    days on market $85,000 Active 31 DOM
  3. 2026-05-30
    days on market $85,000 Active 30 DOM
  4. 2026-05-01
    historical $850
  5. 2026-04-30
    listed $85,000 Active
  6. 2026-03-30
    price $850
  7. 2025-11-08
    price $950
  8. 2025-11-07
    listed $499
  9. 2025-10-09
    historical $499
  10. 2025-10-04
    listed $499
  11. 2025-08-07
    historical $499
  12. 2025-07-26
    price $499
  13. 2025-07-10
    price $600
  14. 2025-06-12
    listed $700
  15. 2024-10-25
    historical
  16. 2024-04-24
    listed $75,000 Active
  17. 2023-09-10
    historical
  18. 2021-11-30
    soldstatus Sold
    Show marketing remark (511 chars)

    DO NOT MISS THIS GREAT OPPORTUNITY * INVESTOR OPPORTUNITY * OWNER WOULD LIKE TO SELL 18 PROPERTIES PLUS 2 VACANT LOTS TOGETHER, BUT PROPERTIES ARE LISTED INDIVIDUALLY * CURRENTLY ALL ARE OCCUPIED EXCEPT 2 HOMES * PROPERTIES ARE CLOSE TO THE BOARDWALK AND DOWNTOWN SHREVEPORT * MINUTES FROM SHOPPING AND DINING * DO NOT MISS THIS ONE! SEE MLS: 14661296, 14661352, 14661520, 14661571, 14661602, 14661633, 14661652, 14661675, 14661696, 14661712, 14661721, 14661960, 14661965, 14661973, & 14661994

  19. 2021-09-22
    historical Active Contingent
    Show marketing remark (511 chars)

    DO NOT MISS THIS GREAT OPPORTUNITY * INVESTOR OPPORTUNITY * OWNER WOULD LIKE TO SELL 18 PROPERTIES PLUS 2 VACANT LOTS TOGETHER, BUT PROPERTIES ARE LISTED INDIVIDUALLY * CURRENTLY ALL ARE OCCUPIED EXCEPT 2 HOMES * PROPERTIES ARE CLOSE TO THE BOARDWALK AND DOWNTOWN SHREVEPORT * MINUTES FROM SHOPPING AND DINING * DO NOT MISS THIS ONE! SEE MLS: 14661296, 14661352, 14661520, 14661571, 14661602, 14661633, 14661652, 14661675, 14661696, 14661712, 14661721, 14661960, 14661965, 14661973, & 14661994

  20. 2021-09-02
    price $62,500
    Show marketing remark (511 chars)

    DO NOT MISS THIS GREAT OPPORTUNITY * INVESTOR OPPORTUNITY * OWNER WOULD LIKE TO SELL 18 PROPERTIES PLUS 2 VACANT LOTS TOGETHER, BUT PROPERTIES ARE LISTED INDIVIDUALLY * CURRENTLY ALL ARE OCCUPIED EXCEPT 2 HOMES * PROPERTIES ARE CLOSE TO THE BOARDWALK AND DOWNTOWN SHREVEPORT * MINUTES FROM SHOPPING AND DINING * DO NOT MISS THIS ONE! SEE MLS: 14661296, 14661352, 14661520, 14661571, 14661602, 14661633, 14661652, 14661675, 14661696, 14661712, 14661721, 14661960, 14661965, 14661973, & 14661994

  21. 2021-09-02
    price $40,000
    Show marketing remark (511 chars)

    DO NOT MISS THIS GREAT OPPORTUNITY * INVESTOR OPPORTUNITY * OWNER WOULD LIKE TO SELL 18 PROPERTIES PLUS 2 VACANT LOTS TOGETHER, BUT PROPERTIES ARE LISTED INDIVIDUALLY * CURRENTLY ALL ARE OCCUPIED EXCEPT 2 HOMES * PROPERTIES ARE CLOSE TO THE BOARDWALK AND DOWNTOWN SHREVEPORT * MINUTES FROM SHOPPING AND DINING * DO NOT MISS THIS ONE! SEE MLS: 14661296, 14661352, 14661520, 14661571, 14661602, 14661633, 14661652, 14661675, 14661696, 14661712, 14661721, 14661960, 14661965, 14661973, & 14661994

  22. 2021-08-31
    listed $774,900 Active
    Show marketing remark (511 chars)

    DO NOT MISS THIS GREAT OPPORTUNITY * INVESTOR OPPORTUNITY * OWNER WOULD LIKE TO SELL 18 PROPERTIES PLUS 2 VACANT LOTS TOGETHER, BUT PROPERTIES ARE LISTED INDIVIDUALLY * CURRENTLY ALL ARE OCCUPIED EXCEPT 2 HOMES * PROPERTIES ARE CLOSE TO THE BOARDWALK AND DOWNTOWN SHREVEPORT * MINUTES FROM SHOPPING AND DINING * DO NOT MISS THIS ONE! SEE MLS: 14661296, 14661352, 14661520, 14661571, 14661602, 14661633, 14661652, 14661675, 14661696, 14661712, 14661721, 14661960, 14661965, 14661973, & 14661994

  23. 2013-01-07
    soldstatus $15,555
  24. 2001-04-20
    soldstatus $7,320
  25. 1997-05-19
    soldstatus $15,500

ⓘ 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
$349 · $29/mo
Projected year-2 tax
$468 · $39/mo
Expected delta
+$118/yr (+$10/mo · 33.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,836
− Mortgage interest
−$4,761
− Property taxes
−$349
− Insurance
−$425
− Repairs & maintenance
−$1,267
− Management
−$1,267
− Depreciation
−$2,473
Taxable income
$5,294
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,271
After-tax cash flow
$5,117/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Bossier City

Score
71/100
State rank
#47
US rank
#7044

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bossier City, LA
County
Bossier Parish · 98,704 people
City population
91,925
Metro
Shreveport-Bossier City, LA
Population (ZIP)
43,925
Household income
$65,292
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1942.0

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 56% Black 29% Hispanic / Latino 9% Two or more races 8% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 7% Vietnamese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.78%
Current HPI
149.4336
Rent YoY
▲ 6.56%
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

+448.4% since first listed
22 events — show timeline
  • 2026-05-01 Rental Removed $850 APPFOLIO
  • 2026-04-30 Listed $85,000 NTREIS
  • 2026-03-30 Price Changed $850 APPFOLIO
  • 2025-11-08 Price Changed $950 APPFOLIO
  • 2025-11-07 Listed for Rent $499 APPFOLIO
  • 2025-10-09 Rental Removed $499 APPFOLIO
  • 2025-10-04 Listed for Rent $499 APPFOLIO
  • 2025-08-07 Rental Removed $499 APPFOLIO
  • 2025-07-26 Price Changed $499 APPFOLIO
  • 2025-07-10 Price Changed $600 APPFOLIO
  • 2025-06-12 Listed for Rent $700 APPFOLIO
  • 2024-10-25 Listing Removed NTREIS
  • 2024-04-24 Listed $75,000 NTREIS
  • 2023-09-10 Rental Removed APPFOLIO
  • 2021-11-30 Sold (MLS) NTREIS
  • 2021-09-22 Contingent NTREIS
  • 2021-09-02 Price Changed $62,500 NTREIS
  • 2021-09-02 Price Changed $40,000 NTREIS
  • 2021-08-31 Listed $774,900 NTREIS
  • 2013-01-07 Sold (Public Records) $15,555 Public Records
  • 2001-04-20 Sold (Public Records) $7,320 Public Records
  • 1997-05-19 Sold (Public Records) $15,500 Public Records

Property tax history

+0.2%/yr

Latest (2025): $349 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…