CashFlowRE
Sign in Sign up
2825 Corbitt St
C- Composite 50.77
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$19,900

2825 Corbitt St · Shreveport, LA 71108
3 bd · 2.0 ba · 1,381 sqft · SingleFamily public records · 130 Days on market
Built 1950 7,318 sqft lot $14/sqft · 48% below area Est $36k · 44% under ↓ 29% since listing

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

Listing remarks MLS

3 bedroom and 2 full baths with nice size living room. Good size kitchen and bedrooms. Has office area or den. AGENTS: see agent remarks on submitting an offer.

Key facts

  • 7,318 sq ft lot
  • Parking
  • Built 1950

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/2.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $565 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($942 rent vs $20k).
  • Recommended offer: $18k (12.0% below list) — sets the bar for market timing.
  • Cap rate 40.4% vs local median 5.6% 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: crime F, amenities F, commute 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.
  • Zoned schools: Caddo Heights Math/Science Elementary School (math 12% / reading 12%, grade F, #568 of 646 statewide, top 89%, 383 students, 86% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL).
  • Zoned-school proficiency averages 49% at this address vs 26% district-wide (+22 pts) — the actual schools serving this property are materially stronger than the Caddo Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.4%/yr); 139 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 (-3.0%/yr); year-one equity from $138 of loan paydown is wiped out by about $597 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 + 2.4% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($18k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (43%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $17,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
4.73%
Cap rate
40.38%
Cash-on-cash
121.74%
DSCR
6.42
GRM
1.8

CMA / ARV

ARV (median comp)
$35,799
List price
$19,900
Delta
-44.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3016 Bibb St 0.16mi 3/2.0 1,351 (-2%) 10mo $65,500 $48 80
2807 Morningside Dr 0.25mi 3/1.5 1,412 (+2%) 14mo $44,000 $31 71
2830 Valley Ridge Rd 0.28mi 3/1.0 1,400 (+1%) 13mo $65,000 $46 70
3004 Essex St 0.36mi 3/2.0 1,300 (-6%) 5mo $12,500 $10 69
2647 Murray St 0.23mi 3/1.0 1,262 (-9%) 3mo $78,000 $62 68
5349 Prentiss Ave 0.28mi 3/1.0 1,263 (-8%) 2mo $35,000 $28 67
2916 Woodford St 0.34mi 3/2.0 1,482 (+7%) 10mo $25,000 $17 63
4528 Rightway Ave 0.33mi 3/2.0 1,550 (+12%) 3mo $84,900 $55 62
3108 Woodford St 0.41mi 3/1.0 1,300 (-6%) 7mo $20,400 $16 61
3206 Lancaster St 0.64mi 3/2.0 1,262 (-9%) 4mo $40,000 $32 52
1946 Hickory St 0.74mi 3/1.0 1,469 (+6%) 12mo $55,000 $37 41
2754 Lakehurst Ave 0.71mi 3/1.5 1,214 (-12%) 10mo $55,000 $45 37

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 · 2.37% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.78×
Total profit
$32,225
Equity at exit
$2,967
10-year hold
IRR
Equity multiple
13.95×
Total profit
$72,178
Equity at exit
$1,721

Cash invested: $5,572 (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 71108

Rents YoY
2.4%
Active inventory
139
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$942 high interval (Pro) →
Mortgage (P&I)
$104
Tax from tax record
$66 /mo · $791/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$565

Break-even live

Break-even rent $226
Max offer price $19,900
Occupancy floor 35%

Sensitivity live

Price -10% $577 -5% $571 +0% $565 +5% $560 +10% $554
Rent -10% $491 -5% $528 +0% $565 +5% $602 +10% $640
Rate -1.0pp $575 -0.5pp $570 base $565 +0.5pp $560 +1.0pp $555

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
$4,975
Closing costs
$597
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 45d 1 0.19mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 45d 1 0.37mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 22d 1 0.40mi
2531 Drexel St Shreveport, LA 3.0 2.0 1250 $950 $0.76 22d 1 0.49mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 22d 1 0.50mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 45d 1 0.71mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 15d 1 0.76mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 45d 1 0.78mi
2943 Hillcrest Ave Shreveport, LA 4.0 2.0 960 $1,000 $1.04 22d 1 0.94mi
1749 Caroline St Shreveport, LA 4.0 1.0 1092 $975 $0.89 22d 1 1.00mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 22d 1 1.00mi
2551 Claiborne Ave Shreveport, LA 2.0 1.5 1202 $945 $0.79 15d 1 1.01mi
1632 Malcolm St Shreveport, LA 3.0 1.0 1254 $1,150 $0.92 22d 1 1.12mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 45d 1 1.13mi
2222 Carleton St Shreveport, LA 3.0 2.0 1800 $750 $0.42 15d 1 1.19mi
4021 Theo St Shreveport, LA 3.0 1.0 1200 $800 $0.67 45d 1 1.21mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 22d 1 1.28mi
2134 Queens Hwy Shreveport, LA 3.0 1.5 1374 $1,475 $1.07 22d 1 1.30mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 45d 1 1.31mi
1421 Clover St Shreveport, LA 2.0 1.0 900 $675 $0.75 15d 1 1.33mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 45d 1 1.35mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 15d 1 1.37mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 15d 1 1.40mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 46d 1 1.47mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $850 $0.76 15d 1 1.50mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $950 $0.85 45d 1 1.50mi

Listing history 23 events

  1. 2026-06-21
    days on market $19,900 Active 130 DOM
  2. 2026-06-18
    days on market $19,900 Active 127 DOM
  3. 2026-06-17
    days on market $19,900 Active 126 DOM
  4. 2026-06-16
    days on market $19,900 Active 125 DOM
  5. 2026-06-15
    days on market $19,900 Active 124 DOM
  6. 2026-06-14
    days on market $19,900 Active 122 DOM
  7. 2026-06-13
    pricedays on market $19,900 Active 121 DOM
  8. 2026-06-10
    days on market $24,900 Active 119 DOM
  9. 2026-06-09
    days on market $24,900 Active 118 DOM
  10. 2026-06-08
    days on market $24,900 Active 117 DOM
  11. 2026-06-07
    days on market $24,900 Active 116 DOM
  12. 2026-06-05
    days on market $24,900 Active 113 DOM
  13. 2026-06-03
    days on market $24,900 Active 112 DOM
  14. 2026-06-02
    days on market $24,900 Active 111 DOM
  15. 2026-06-01
    days on market $24,900 Active 110 DOM
  16. 2026-05-31
    days on market $24,900 Active 109 DOM
  17. 2026-05-30
    days on market $24,900 Active 108 DOM
  18. 2026-04-22
    price $24,900 160-char remark
    Show marketing remark (160 chars)

    3 bedroom and 2 full baths with nice size living room. Good size kitchen and bedrooms. Has office area or den. AGENTS: see agent remarks on submitting an offer.

  19. 2026-04-08
    status Active 160-char remark
    Show marketing remark (160 chars)

    3 bedroom and 2 full baths with nice size living room. Good size kitchen and bedrooms. Has office area or den. AGENTS: see agent remarks on submitting an offer.

  20. 2026-03-31
    historical Active Contingent 160-char remark
    Show marketing remark (160 chars)

    3 bedroom and 2 full baths with nice size living room. Good size kitchen and bedrooms. Has office area or den. AGENTS: see agent remarks on submitting an offer.

  21. 2026-03-18
    price $29,900 160-char remark
    Show marketing remark (160 chars)

    3 bedroom and 2 full baths with nice size living room. Good size kitchen and bedrooms. Has office area or den. AGENTS: see agent remarks on submitting an offer.

  22. 2026-02-10
    listed $34,900 Active 160-char remark
    Show marketing remark (160 chars)

    3 bedroom and 2 full baths with nice size living room. Good size kitchen and bedrooms. Has office area or den. AGENTS: see agent remarks on submitting an offer.

  23. 1999-08-23
    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
$791 · $66/mo
Projected year-2 tax
$791 · $66/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 · 21 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
$11,299
− Mortgage interest
−$1,115
− Property taxes
−$791
− Insurance
−$100
− Repairs & maintenance
−$904
− Management
−$904
− Depreciation
−$579
Taxable income
$6,907
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,658
After-tax cash flow
$5,126/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)
18,072
Household income
$32,055
Rent vs Own
63.3% rent · 36.7% own
Severe rent burden
1526.0

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 (83%)
Race & ethnicity
Black 83% White 11% Hispanic / Latino 4% Two or more races 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -58.98%
Current HPI
58.1377
Rent YoY
▲ 2.37%
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

-28.7% since first listed
6 events — show timeline
  • 2026-04-22 Price Changed $24,900 NTREIS
  • 2026-04-08 Relisted NTREIS
  • 2026-03-31 Contingent NTREIS
  • 2026-03-18 Price Changed $29,900 NTREIS
  • 2026-02-10 Listed $34,900 NTREIS
  • 1999-08-23 Sold (Public Records) Public Records

Property tax history

+13.9%/yr

Latest (2025): $791 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…