CashFlowRE
Sign in Sign up
301 Fox Creek Dr
B- Composite 69.43
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 +9.9/10.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

301 Fox Creek Dr · Haughton, LA 71037
3 bd · 2.0 ba · 1,456 sqft · Manufactured public records · 3 Days on market
Built 2000 0.66 ac lot Est $140k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this well-maintained 3 bedroom, 2 bathroom home situated on a spacious . 66-acre corner lot in a growing and convenient area. This property offers comfort, value, and versatility—ideal for first-time buyers, families, or investors. Inside, you’ll find brand new flooring installed in 2025, giving the home a fresh and updated feel throughout. The kitchen features updated appliances, and the home includes a washer and dryer for added convenience. With central heat and a functional layout, this home is move-in ready! The roof is approximately 8 years old, offering added peace of mind. Utilities include city water, sewer, and garbage service, providing easy and reliable

Key facts

  • 0.66 acre lot
  • Built 2000
  • Listed 3 days

Property features AI

Finance

  • Other: Property classified as a manufactured home; County: Bossier; Country: United States; Directions: GPS or Google/Apple Maps
  • HOA & community: No homeowner association

Exterior

  • Parking: Driveway parking; On-street and on-site parking; Unpaved parking areas; No garage or covered/carport spaces
  • Utilities: City water; City sewer; Electricity available; Not in a municipal utility district
  • Home design: Manufactured home (residential); One story; Not attached to other properties
  • Construction: Built in 2000; Pillar/post/pier foundation
  • Exterior features: Lot in Fox Creek Estate subdivision; Lot approximately 0.66 acres; Will not subdivide

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven; Microwave; Refrigerator; Kitchen island; Eat-in kitchen; Tile counters
  • Bedrooms: 3 bedrooms (all on first level); Primary bedroom with ensuite bath and walk-in closet; Secondary bedroom with walk-in closet
  • Flooring: Combination of carpet, laminate, luxury vinyl plank and tile
  • Bathrooms: 2 full bathrooms; Primary bathroom with garden tub, separate shower, dual sinks and a drip/dry area; Additional bathroom includes drip/dry area
  • Heating & cooling: Central heating
  • Interior features: Eat-in kitchen with island and tile counters; High-speed internet available; Kitchen island; Pantry; Built-in cabinets in laundry; 9 total rooms; 1 living area; 1 dining area; One-level layout
  • Laundry & utility: Utility room with washer hookup; Washer and dryer included; On-site laundry

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 manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $825 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 13.4% vs local median 5.4% in Haughton — 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 67/100 on livability (#105 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute 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.
  • Market conditions: 333 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k 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 + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $75k; list at $140k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $139,900

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 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?
  3. 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.
  4. 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.
  5. 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
1.49%
Cap rate
13.37%
Cash-on-cash
25.27%
DSCR
2.12
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$139,776
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 Fox Creek Dr 0.00mi 3/2.0 1,456 (0%) 1mo $139,900 $96 99

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.8%
Equity multiple
1.76×
Total profit
$29,816
Equity at exit
$20,860
10-year hold
IRR
27.1%
Equity multiple
3.38×
Total profit
$93,382
Equity at exit
$12,096

Cash invested: $39,172 (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 71037

Home prices YoY
-27.8%
Active inventory
333
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,081 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$27 /mo · $323/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$825

Break-even live

Break-even rent $1,037
Max offer price $139,900
Occupancy floor 55%

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
$34,975
Closing costs
$4,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
190 Berkshire Pl Haughton, LA 3.0 2.0 1867 $2,200 $1.18 13d 1 0.62mi
204 Southern Creek Cir Haughton, LA 3.0 2.0 1560 $2,000 $1.28 13d 1 1.37mi

Listing history 4 events

  1. 2026-04-13
    status Pending
  2. 2026-04-10
    listed $139,900 Active
  3. 2019-02-06
    soldstatus $75,000
  4. 2000-11-27
    soldstatus $14,400

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$769 · $64/mo
Expected delta
+$447/yr (+$37/mo · 138.3%)

ⓘ 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) · 21% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$24,970
− Mortgage interest
−$7,837
− Property taxes
−$323
− Insurance
−$700
− Repairs & maintenance
−$1,998
− Management
−$1,998
− Depreciation
−$4,070
Taxable income
$8,046
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,931
After-tax cash flow
$7,969/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 — Haughton

Score
67/100
State rank
#105
US rank
#10251

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment C- Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Haughton, LA
County
Bossier Parish · 98,704 people
City population
21,192
Metro
Shreveport-Bossier City, LA
Population (ZIP)
21,192
Household income
$78,571
Rent vs Own
14.1% rent · 85.9% own
Severe rent burden
171.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -59.53%
Current HPI
154.5064
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

+871.5% since first listed
4 events — show timeline
  • 2026-04-13 Pending NTREIS
  • 2026-04-10 Listed $139,900 NTREIS
  • 2019-02-06 Sold (Public Records) $75,000 Public Records
  • 2000-11-27 Sold (Public Records) $14,400 Public Records

Property tax history

-3.8%/yr

Latest (2025): $323 · +796.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…