CashFlowRE
Sign in Sign up
6700 Jefferson Paige Rd #48
B- Composite 67.67
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
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$49,999

6700 Jefferson Paige Rd #48 · Shreveport, LA 71119
2 bd · 2.0 ba · 1,280 sqft · Manufactured public records · 385 Days on market
Built 2025 $39/sqft · 66% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Take a look inside this thoughtfully designed 16' x 56' home offering 896 sq ft of cozy yet spacious living. With 2 bedrooms and 2 full bathrooms, this home features a split floor plan that provides privacy and functionality. The open kitchen includes a sleek bar countertop-perfect for two barstools-ideal for casual dining or entertaining. The large living room offers plenty of space for relaxing or hosting guests. The private wing features the primary bedroom and en-suite bath, creating a quiet retreat from the rest of the home. Whether you're starting out, downsizing, or looking for a smart investment, this home delivers comfort, style, and value. Schedule your showing today and see all this home has to offer!

Key facts

  • Laundry facilities
  • Basketball court
  • Grassy open spaces

Tags

GRASSY OPEN SPACESREFRESHING SWIM IN THE POOLBASKETBALL COURTGATHER IN THE CLUBHOUSELAUNDRY FACILITIESPLAYGROUND

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 manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $-61 ($-733/yr) — negative.
  • To cash-flow at today's rent, offer at most $41k (17.7% below list).
  • Meets the 1% rule at list price ($900 rent vs $50k).
  • Recommended offer: $41k (17.7% below list) — sets the bar for cash-flow.
  • Cap rate 15.1% 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: 156 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $345 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • It's been on market 385 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); major wind risk, 65% 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 $41,162 (17.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 385 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.80%
Cap rate
15.06%
Cash-on-cash
31.33%
DSCR
2.39
GRM
4.6

CMA / ARV

ARV (median comp)
$103,859
List price
$49,999
Delta
-51.86%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-24.4%
Equity multiple
0.16×
Total profit
$-11,716
Equity at exit
$7,455
10-year hold
IRR
-17.9%
Equity multiple
-0.01×
Total profit
$-14,091
Equity at exit
$4,323

Cash invested: $14,000 (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 71119

Home prices YoY
-25.7%
Active inventory
156
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$900 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$-61

Break-even live

Break-even rent $977
Max offer price $41,162
Occupancy floor

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
$12,500
Closing costs
$1,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3073 Gorton Rd Shreveport, LA 2.0 1.0 1244 $900 $0.72 13d 1 1.45mi

Listing history 17 events

  1. 2026-06-18
    days on market $49,999 Active 385 DOM
  2. 2026-06-17
    days on market $49,999 Active 384 DOM
  3. 2026-06-16
    days on market $49,999 Active 383 DOM
  4. 2026-06-15
    days on market $49,999 Active 382 DOM
  5. 2026-06-14
    days on market $49,999 Active 380 DOM
  6. 2026-06-13
    days on market $49,999 Active 379 DOM
  7. 2026-06-10
    days on market $49,999 Active 377 DOM
  8. 2026-06-09
    days on market $49,999 Active 376 DOM
  9. 2026-06-08
    days on market $49,999 Active 375 DOM
  10. 2026-06-07
    days on market $49,999 Active 374 DOM
  11. 2026-06-05
    days on market $49,999 Active 371 DOM
  12. 2026-06-03
    days on market $49,999 Active 370 DOM
  13. 2026-06-02
    days on market $49,999 Active 369 DOM
  14. 2026-06-01
    days on market $49,999 Active 368 DOM
  15. 2026-05-31
    days on market $49,999 Active 367 DOM
  16. 2026-05-30
    days on market $49,999 Active 366 DOM
  17. 2025-05-30
    listed $49,999 Active 721-char remark
    Show marketing remark (721 chars)

    Take a look inside this thoughtfully designed 16' x 56' home offering 896 sq ft of cozy yet spacious living. With 2 bedrooms and 2 full bathrooms, this home features a split floor plan that provides privacy and functionality. The open kitchen includes a sleek bar countertop-perfect for two barstools-ideal for casual dining or entertaining. The large living room offers plenty of space for relaxing or hosting guests. The private wing features the primary bedroom and en-suite bath, creating a quiet retreat from the rest of the home. Whether you're starting out, downsizing, or looking for a smart investment, this home delivers comfort, style, and value. Schedule your showing today and see all this home has to offer!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$10,800
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$5,368
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$1,455
Taxable loss
−$1,302
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$312
After-tax cash flow
$-420/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
City population
164,123
Population (ZIP)
10,364

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 (60%)
Race & ethnicity
Black 60% White 34% Asian 3% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 1%

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
▼ -44.76%
Current HPI
129.6866
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2025-05-30 Listed $49,999 Zillow

Property tax history

-1.1%/yr

Latest (2023): $29 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…