CashFlowRE
Sign in Sign up
3041 Desoto St
B Composite 72.08
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
  • Appreciation +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$40,000

3041 Desoto St · Shreveport, LA 71109
2 bd · 2.0 ba · 928 sqft · SingleFamily public records · 10 Days on market
Built 2003 5,401 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A 2 Bed 1 Bath Property in Shreveport, Louisiana. Comes with a covered front porch. This property is rented for $714.95 per month. The property is currently occupied. This is a great opportunity for any owner, occupant, or buyer looking to expand their rental portfolio. This is part of a large portfolio. Please see the agent for details.

Key facts

  • Covered front porch
  • 5,401 sq ft lot
  • Built 2003

Tags

COVERED FRONT PORCH

Property features AI

Finance

  • Other: Lot less than 0.5 acre (approx. 0.124 acre)
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: 1 covered parking space; Open parking
  • Utilities: City sewer; City water; Not in a municipal utility district
  • Home design: Single-family residence; Residential property; Built in 2003; One story; Subdivision: Ingleside Sub
  • Construction: Preowned
  • Exterior features: Covered porch(es)

Interior

  • Kitchen: Other appliances
  • Bedrooms: Primary bedroom on main level; Total of 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: One-level layout; Living area approx. 928; Living room; Dining area; Other interior features
  • Laundry & utility: No specific laundry details provided

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/2.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $321 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($751 rent vs $40k).
  • Cap rate 15.9% 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: 123 active listings in the ZIP; 20 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; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $277 of loan paydown is wiped out by about $472 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 (-1.2% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 $40,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.88%
Cap rate
15.94%
Cash-on-cash
34.44%
DSCR
2.53
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$25,056
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3149 Fulton St 0.15mi 2/1.0 870 (-6%) 2mo $34,900 $40 77
2946 Midway St 0.15mi 2/1.0 822 (-11%) 6mo $22,500 $27 65
3216 Fulton St 0.20mi 2/1.0 999 (+8%) 14mo $20,000 $20 62
3035 Midway St 0.13mi 2/1.0 792 (-15%) 8mo $12,000 $15 59
2446 Drexel St 0.64mi 2/1.0 979 (+6%) 4mo $15,000 $15 54
2560 Emery St 0.55mi 2/1.0 977 (+5%) 12mo $45,000 $46 51
3101 Syphon St 0.50mi 2/1.0 840 (-10%) 10mo $10,000 $12 49
2816 Bibb St 0.74mi 2/1.0 936 (+1%) 14mo $24,999 $27 48
2511 Drexel St 0.62mi 2/1.0 1,005 (+8%) 9mo $45,000 $45 46
3506 Ninock St 0.69mi 2/1.0 877 (-6%) 13mo $49,000 $56 44
3127 Lindholm St 0.38mi 2/1.0 810 (-13%) 16mo $59,500 $73 44
3220 Jackson St 0.74mi 3/1.0 (+1) 858 (-8%) 6mo $17,000 $20 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.2%
Equity multiple
2.53×
Total profit
$17,143
Equity at exit
$9,309
10-year hold
IRR
38.0%
Equity multiple
4.95×
Total profit
$44,249
Equity at exit
$9,483

Cash invested: $11,200 (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 71109

Home prices YoY
-2.1%
Active inventory
123
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$751 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$46 /mo · $548/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$158
Net cashflow
$321

Break-even live

Break-even rent $344
Max offer price $40,000
Occupancy floor 52%

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
$10,000
Closing costs
$1,200
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 0.21mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 43d 1 0.31mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 0.31mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 13d 1 0.34mi
2544 DuPont St Shreveport, LA 2.0 1.0 683 $600 $0.88 21d 1 0.52mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 21d 1 0.62mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 0.71mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 0.72mi
2503 Malcolm St Shreveport, LA 1.0 1.0 650 $600 $0.92 43d 1 0.75mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 44d 1 0.87mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 0.99mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 1.04mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 1.06mi
3902 Sumner St Shreveport, LA 2.0 1.0 900 $700 $0.78 43d 1 1.09mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 43d 1 1.18mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 13d 1 1.19mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 1.31mi
3553 W College St Shreveport, LA 1.0 1.0 600 $600 $1.00 21d 1 1.33mi
4223 Lakeshore Dr Shreveport, LA 1.0–3.0 1.0–2.0 1002 $798 $0.80 43d 1 1.41mi
4025 Golf Links Blvd Shreveport, LA 1.0 1.0 660 $678 $1.03 43d 1 1.45mi

Listing history 9 events

  1. 2026-06-18
    days on market $40,000 Active 10 DOM
  2. 2026-06-17
    days on market $40,000 Active 9 DOM
  3. 2026-06-16
    days on market $40,000 Active 8 DOM
  4. 2026-06-15
    days on market $40,000 Active 7 DOM
  5. 2026-06-14
    days on market $40,000 Active 5 DOM
  6. 2026-06-13
    days on market $40,000 Active 4 DOM
  7. 2026-06-10
    days on market $40,000 Active 2 DOM
  8. 2026-06-09
    remarks 339-char remark
  9. 2026-06-09
    listed $40,000 Active 1 DOM

ⓘ 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
$548 · $46/mo
Projected year-2 tax
$548 · $46/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 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
$9,015
− Mortgage interest
−$2,241
− Property taxes
−$548
− Insurance
−$200
− Repairs & maintenance
−$721
− Management
−$721
− Depreciation
−$1,164
Taxable income
$3,421
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$821
After-tax cash flow
$3,036/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)
17,412
Household income
$32,939
Rent vs Own
58.3% rent · 41.7% own
Severe rent burden
1265.0

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
Predominantly Black (95%)
Race & ethnicity
Black 95% White 4%
Common ancestry
Lithuanian 1%
Foreign-born
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
▼ -1.18%
Current HPI
54.4158
Rent YoY
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

4 events — show timeline
  • 2026-06-01 Listed $40,000 NTREIS
  • 2005-08-09 Sold (Public Records) Public Records
  • 2005-06-08 Sold (Public Records) Public Records
  • 1998-05-29 Sold (Public Records) Public Records

Property tax history

-0.3%/yr

Latest (2025): $548 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…