CashFlowRE
Sign in Sign up
1827 Jenkins Ave
B- Composite 70.0
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
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$62,000

1827 Jenkins Ave · Shreveport, LA 71101
2 bd · 1.0 ba · 806 sqft · SingleFamily public records · 21 Days on market
Built 1955 6,708 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great investment opportunity with a long term tenant currently paying $700 per month on a month-to-month lease. This 2 bedroom, 1 bath home features central AC and heat, a gas hot water heater, and a functional layout. The kitchen includes an electric range with laundry conveniently located in the kitchen area. Tile and wood flooring throughout add durability and charm. A solid addition to any rental portfolio with steady income potential. Do not disturb tenant!

Key facts

  • 6,708 sq ft lot
  • Built 1955
  • Listed 20 days

Property features AI

Finance

  • Financial info: Listing terms include Cash, Conventional, Fixed and Other
  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway
  • Utilities: City water; City sewer
  • Home design: Single-family residence; One story; Residential property
  • Construction: Built in 1955; Siding exterior; Composition roof; Preowned condition
  • Exterior features: Covered porch(es); Lot is less than 0.5 acre

Interior

  • Kitchen: Electric range; Refrigerator; Built-in cabinets; Eat-in kitchen; Utility area in the kitchen
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Ceramic tile; Tile; Wood
  • Bathrooms: 1 full bathroom with built-in cabinets and garden tub; Natural stone/granite-type surfaces in bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning; Ceiling fan(s)
  • Interior features: Eat-in kitchen; One living area; One dining area; Room count of 5
  • Laundry & utility: Full-size washer/dryer area; Laundry area located in the kitchen; Gas water heater

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/1.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($773 rent vs $62k).
  • Recommended offer: $61k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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: 61 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
  • At $773/mo this rent would consume 48% of the median local household income ($19k/yr) (locally 702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $242 of equity ($429 loan paydown + $-187 appreciation (-0.3% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.3% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $20k; list at $62k implies a 210% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 66% 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 $61,070 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — 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 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
1.25%
Cap rate
10.83%
Cash-on-cash
16.20%
DSCR
1.72
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$36,270
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1821 Jenkins Ave 0.01mi 2/1.0 858 (+6%) 11mo $17,000 $20 80
267 E Lister St 0.24mi 2/1.0 772 (-4%) 5mo $39,900 $52 78
235 E Olive St 0.08mi 2/1.0 791 (-2%) 22mo $35,900 $45 75
1836 Cook 0.09mi 2/1.0 853 (+6%) 16mo $25,000 $29 72
2618 Roosevelt Ave 0.56mi 3/1.0 (+1) 845 (+5%) 1mo $45,000 $53 60

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

Projected returns pro-forma

-0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.9%
Equity multiple
1.70×
Total profit
$12,222
Equity at exit
$17,075
10-year hold
IRR
19.8%
Equity multiple
3.13×
Total profit
$36,946
Equity at exit
$19,799

Cash invested: $17,360 (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 71101

Home prices YoY
-0.4%
Active inventory
61
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$773 high interval (Pro) →
Mortgage (P&I)
$325
Tax from tax record
$26 /mo · $308/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$162
Net cashflow
$234

Break-even live

Break-even rent $477
Max offer price $62,000
Occupancy floor 65%

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
$15,500
Closing costs
$1,860
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
336 E Olive St Shreveport, LA 2.0 1.0 600 $595 $0.99 43d 1 0.13mi
253 E Jordan St Unit 251 Shreveport, LA 2.0 1.0 784 $900 $1.15 43d 1 0.27mi
139 Lister St Shreveport, LA 1.0 1.0 650 $600 $0.92 13d 1 0.37mi
202 E College St Apt 2 Shreveport, LA 1.0 1.0 800 $600 $0.75 43d 1 0.43mi
2317 Freewater St Shreveport, LA 2.0 1.0 695 $750 $1.08 13d 1 0.44mi
114 Egan St Shreveport, LA 1.0 1.0 800 $550 $0.69 43d 1 0.45mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 43d 1 0.47mi
1225 Pecan St Unit B Shreveport, LA 3.0 2.0 1070 $900 $0.84 21d 1 0.50mi
320 College St Unit A Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.56mi
2618 Roosevelt Ave Shreveport, LA 3.0 1.0 845 $1,000 $1.18 21d 1 0.59mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.63mi
1535 River Parkway Blvd Shreveport, LA 1.0–3.0 1.0–2.0 928 $1,740 $1.88 13d 10 0.71mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 43d 1 0.72mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 0.72mi
402 Egan St Unit Gilbert, 1320 Shreveport, LA 2.0 1.0 600 $565 $0.94 21d 1 0.72mi
342 Prospect St Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.73mi
523 Wichita St Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.78mi
455 Egan St Shreveport, LA 1.0 1.0 650 $650 $1.00 43d 1 0.80mi
533 Merrick St Unit C Shreveport, LA 1.0 1.0 825 $595 $0.72 21d 1 0.82mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 21d 1 0.86mi
557 Merrick St Shreveport, LA 1.0 1.0 950 $725 $0.76 43d 1 0.87mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 43d 1 0.87mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 0.90mi
1301 Coates Bluff Dr Shreveport, LA 1.0–2.0 1.0–2.0 1004 $2,300 $2.29 13d 11 0.95mi
649 Merrick St Shreveport, LA 1.0 1.0 700 $650 $0.93 13d 1 0.98mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 43d 1 1.07mi
640 Kirby Pl Unit 640 Shreveport, LA 1.0 1.0 850 $600 $0.71 21d 1 1.14mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 21d 1 1.16mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 43d 1 1.16mi
820 College St Apt 2 (Upstairs Front) Shreveport, LA 1.0 1.0 750 $575 $0.77 13d 1 1.18mi
2903 Weyman St Shreveport, LA 1.0–2.0 1.0 800 $950 $1.19 13d 6 1.18mi
654 Columbia St Shreveport, LA 1.0 1.0 600 $850 $1.42 21d 1 1.19mi
819 Boulevard St Shreveport, LA 2.0 1.0 900 $800 $0.89 21d 1 1.20mi
2201 Naples St Bossier City, LA 2.0 1.0 759 $775 $1.02 43d 1 1.28mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 525 $800 $1.52 21d 1 1.30mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 700 $850 $1.21 43d 1 1.30mi
553 Gladstone Blvd Unit A Shreveport, LA 1.0 1.0 850 $700 $0.82 43d 1 1.34mi
810 Rutherford St Unit A Shreveport, LA 1.0 1.0 700 $800 $1.14 13d 1 1.38mi
1225 Delhi St Bossier City, LA 3.0 1.0 1092 $800 $0.73 21d 1 1.45mi
1019 Sheridan Ave Unit C Shreveport, LA 1.0 1.0 650 $650 $1.00 43d 1 1.46mi

Listing history 16 events

  1. 2026-06-16
    days on market $62,000 Active 21 DOM
  2. 2026-06-15
    days on market $62,000 Active 20 DOM
  3. 2026-06-14
    days on market $62,000 Active 18 DOM
  4. 2026-06-13
    days on market $62,000 Active 17 DOM
  5. 2026-06-10
    days on market $62,000 Active 15 DOM
  6. 2026-06-09
    days on market $62,000 Active 14 DOM
  7. 2026-06-08
    days on market $62,000 Active 13 DOM
  8. 2026-06-07
    days on market $62,000 Active 12 DOM
  9. 2026-06-05
    days on market $62,000 Active 9 DOM
  10. 2026-06-03
    days on market $62,000 Active 8 DOM
  11. 2026-06-02
    days on market $62,000 Active 7 DOM
  12. 2026-06-01
    days on market $62,000 Active 6 DOM
  13. 2026-05-31
    days on market $62,000 Active 5 DOM
  14. 2026-05-30
    days on market $62,000 Active 4 DOM
  15. 2026-05-26
    listed $62,000 Active
  16. 2009-01-20
    soldstatus $20,000

ⓘ 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
$308 · $26/mo
Projected year-2 tax
$341 · $28/mo
Expected delta
+$33/yr (+$3/mo · 10.6%)

ⓘ 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 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
$9,282
− Mortgage interest
−$3,473
− Property taxes
−$308
− Insurance
−$310
− Repairs & maintenance
−$743
− Management
−$743
− Depreciation
−$1,804
Taxable income
$1,902
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$456
After-tax cash flow
$2,356/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)
6,415
Household income
$19,351
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
702.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 29% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · China
Languages at home
98% English-only · Tagalog/Filipino 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
▼ -0.30%
Current HPI
74.2131
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

+210.0% since first listed
2 events — show timeline
  • 2026-05-26 Listed $62,000 NTREIS
  • 2009-01-20 Sold (Public Records) $20,000 Public Records

Property tax history

-1.8%/yr

Latest (2025): $308 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…