CashFlowRE
Sign in Sign up
1291 Mark Ave
B+ Composite 78.2
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$61,000

1291 Mark Ave · Bossier City, LA 71112
3 bd · 1.0 ba · 1,195 sqft · SingleFamily public records · 15 Days on market
Built 1952 10,367 sqft lot Est $114k · 46% under

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

Listing remarks

Opportunity meets potential in this spacious 3-bedroom, 1-bath home situated on a desirable corner lot. Inside, you’ll find a comfortable layout featuring both a welcoming living room and a separate den, offering flexible spaces for relaxing, entertaining, or everyday living. The utility room provides added convenience and functionality, while the outside storage building offers extra room for tools, equipment, or hobbies. The attached two-car carport adds covered parking and easy access to the home. With its generous layout, multiple living areas, and prime corner location, this property presents a great chance to make it your own and create the space you’ve been looking for. C

Key facts

  • Utility room
  • Separate den
  • Corner lot

Tags

CORNER LOTSEPARATE DENUTILITY ROOMOUTSIDE STORAGE BUILDINGATTACHED TWO-CAR CARPORT

Property features AI

Finance

  • Other: County: Bossier; Country: United States; Geocode confidence: High
  • Financial info: No second mortgage reported; Loan type listed as 'Treat As Clear'; Property offered as real estate owned
  • HOA & community: No association

Exterior

  • Parking: Attached carport; Two covered/carport spaces
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; One story; Accessible features with grip
  • Construction: Built in 1952; Brick and wood construction
  • Exterior features: Lot under 0.5 acre (about 0.238 acres); Subdivision: Waller Sub; Directions: GPS

Interior

  • Kitchen: Dishwasher
  • Bedrooms: Three bedrooms (primary bedroom on main level)
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: High-speed internet available; Two living areas; One dining area; Two total rooms (additional to bedrooms/living areas)
  • Laundry & utility: Utility room

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 $61k.

Deal economics

  • At list price, monthly cash flow is $745 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $61k).
  • Recommended offer: $60k (1.5% below list) — sets the bar for market timing.
  • Cap rate 21.0% 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.
  • Zoned schools: Bossier Elementary School (math 8% / reading 17%, grade F, #550 of 646 statewide, top 88%, 222 students, 93% FRL); Rusheon Middle School (math 7% / reading 13%, grade F, #199 of 218 statewide, top 92%, 600 students, 86% FRL); Bossier High School (math 12% / reading 27%, grade F, #186 of 265 statewide, top 73%, 719 students, 85% FRL) — zoned schools average 88% FRL vs 41% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 14% at this address vs 44% district-wide (-30 pts) — the specific schools serving this property underperform the Bossier Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.6%/yr); 147 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $422 of loan paydown is wiped out by about $2k 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 + 3.6% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($60k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — 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 $60,085 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
2.29%
Cap rate
20.96%
Cash-on-cash
52.37%
DSCR
3.33
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$113,525
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1126 Patricia Dr 0.26mi 3/1.0 1,205 (+1%) 11mo $142,000 $118 77
3208 Jana Pl 0.22mi 3/1.0 1,295 (+8%) 10mo $122,900 $95 67
3259 Sarah St 0.30mi 3/1.5 1,130 (-5%) 11mo $154,500 $137 66
2531 Hoyer St 0.45mi 3/2.0 1,211 (+1%) 10mo $39,900 $33 64
1245 Dudley Ln 0.48mi 3/1.0 1,096 (-8%) 8mo $89,900 $82 57
1405 Fullilove Dr 0.33mi 3/1.5 1,331 (+11%) 10mo $40,000 $30 55
2545 Lamar St 0.33mi 2/1.0 (-1) 1,051 (-12%) 7mo $99,900 $95 54
2914 Bobbie St 0.75mi 3/1.0 1,216 (+2%) 10mo $145,000 $119 54
3001 Jamie Pl 0.53mi 3/1.0 1,320 (+10%) 5mo $165,000 $125 53
3105 Donald Dr 0.59mi 2/1.0 (-1) 1,250 (+5%) 8mo $60,000 $48 53
1140 Waller Ave 0.51mi 2/2.0 (-1) 1,288 (+8%) 3mo $32,000 $25 51
3001 Oliver St 0.63mi 3/1.0 1,094 (-8%) 10mo $125,000 $114 48

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 · 3.6% rent growth · sell at horizon

5-year hold
IRR
51.0%
Equity multiple
3.25×
Total profit
$38,424
Equity at exit
$9,095
10-year hold
IRR
56.6%
Equity multiple
6.74×
Total profit
$98,043
Equity at exit
$5,274

Cash invested: $17,080 (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 71112

Rents YoY
3.6%
Active inventory
147
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,396 high interval (Pro) →
Mortgage (P&I)
$320
Tax from tax record
$12 /mo · $147/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$745

Break-even live

Break-even rent $453
Max offer price $61,000
Occupancy floor 42%

Sensitivity live

Price -10% $780 -5% $763 +0% $745 +5% $728 +10% $711
Rent -10% $635 -5% $690 +0% $745 +5% $801 +10% $856
Rate -1.0pp $776 -0.5pp $761 base $745 +0.5pp $730 +1.0pp $714

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
$15,250
Closing costs
$1,830
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3204 McGregor St Bossier City, LA 3.0 1.0 1093 $1,350 $1.24 45d 1 0.08mi
3202 Jana Pl Bossier City, LA 3.0 1.0 1258 $1,250 $0.99 45d 1 0.18mi
1140 Schex Dr Bossier City, LA 3.0 1.0 1346 $1,500 $1.11 23d 1 0.35mi
1148 Dudley Ln Bossier City, LA 3.0 1.0 1013 $925 $0.91 15d 1 0.43mi
1231 Waller Ave Bossier City, LA 3.0 1.0 1500 $1,100 $0.73 45d 1 0.55mi
1416 Williamsburg Dr Bossier City, LA 2.0 2.0 960 $1,200 $1.25 15d 1 0.58mi
1120 Margaret St Bossier City, LA 2.0 1.0 950 $1,200 $1.26 23d 1 0.58mi
1301 Williamsburg Dr Bossier City, LA 1.0–3.0 1.0–2.0 1025 $1,655 $1.61 15d 28 0.62mi
1302 Williamsburg Dr Bossier City, LA 1.0–3.0 1.0–2.0 1050 $1,720 $1.64 23d 14 0.64mi
3115 Oliver St Bossier City, LA 3.0 1.5 1067 $1,400 $1.31 15d 1 0.72mi
3406 Black Lake Cir Bossier City, LA 3.0 1.0 1400 $1,200 $0.86 23d 1 0.75mi
400 John Wesley Blvd Bossier City, LA 2.0 1.5 935 $842 $0.90 15d 2 0.81mi
2248 Loreco St Bossier City, LA 3.0 2.0 1073 $1,400 $1.30 45d 1 0.82mi
2201 Naples St Bossier City, LA 2.0 1.0 759 $775 $1.02 45d 1 0.94mi
305 Orleans St Bossier City, LA 2.0 1.5 1021 $1,000 $0.98 23d 1 0.96mi
205 Royal St Bossier City, LA 2.0 1.5 1100 $1,100 $1.00 45d 1 0.99mi
4056 Beech St Bossier City, LA 4.0 1.0 1391 $1,400 $1.01 23d 1 1.10mi
100 Crossroads Blvd Bossier City, LA 1.0–2.0 1.0–2.0 858 $1,299 $1.51 45d 1 1.33mi
1535 River Parkway Blvd Shreveport, LA 1.0–3.0 1.0–2.0 928 $2,042 $2.20 15d 10 1.46mi

Listing history 11 events

  1. 2026-06-13
    status $61,000 Pending 15 DOM
  2. 2026-06-10
    days on market $61,000 Active 15 DOM
  3. 2026-06-09
    days on market $61,000 Active 14 DOM
  4. 2026-06-08
    days on market $61,000 Active 13 DOM
  5. 2026-06-07
    days on market $61,000 Active 12 DOM
  6. 2026-06-02
    days on market $61,000 Active 7 DOM
  7. 2026-06-01
    days on market $61,000 Active 6 DOM
  8. 2026-05-31
    days on market $61,000 Active 5 DOM
  9. 2026-05-30
    days on market $61,000 Active 4 DOM
  10. 2026-05-26
    listed $61,000 Active
  11. 2004-07-30
    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
$147 · $12/mo
Projected year-2 tax
$336 · $28/mo
Expected delta
+$189/yr (+$16/mo · 128.9%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°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
$16,754
− Mortgage interest
−$3,417
− Property taxes
−$147
− Insurance
−$305
− Repairs & maintenance
−$1,340
− Management
−$1,340
− Depreciation
−$1,775
Taxable income
$8,430
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,023
After-tax cash flow
$6,922/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)
33,587
Household income
$61,760
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
1391.0

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 0.57)
Race & ethnicity
White 59% Black 24% Hispanic / Latino 12% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 2% Slovak 1% Scottish 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
89% English-only · Spanish 7% Other Indo-European 1% Tagalog/Filipino 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
▼ -77.48%
Current HPI
127.9821
Rent YoY
▲ 3.60%
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

2 events — show timeline
  • 2026-05-26 Listed $61,000 NTREIS
  • 2004-07-30 Sold (Public Records) Public Records

Property tax history

-0.0%/yr

Latest (2023): $147 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…