CashFlowRE
Sign in Sign up
3529 Palm Rd
B Composite 73.61
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 +9.0/15.0
  • Appreciation +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$32,000

3529 Palm Rd · Shreveport, LA 71109
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 171 Days on market
Built 1979 8,146 sqft lot $48/sqft · 41% above area Est $33k · at est.

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

Listing remarks MLS

Great Investment Property! Feast your eyes on this adorable 2 bedrooms 1 Bath home located in West Morningside~ Freshly painted on the inside~ Updated Cabinets ~Metal Roof, Less than 2 years . Schedule Your Showing Today!!! Home Is Sold As Is. No Repairs To Be Made By Sellers.

Key facts

  • Metal roof
  • Updated cabinets
  • Freshly painted

Tags

FRESHLY PAINTEDUPDATED CABINETSMETAL ROOF

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 $32k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($730 rent vs $32k).
  • Recommended offer: $28k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.3% 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: 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: 125 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 (-1.2%/yr); year-one equity from $221 of loan paydown is wiped out by about $378 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 (-1.2% appreciation + 3.0% rent growth), your $9k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 171 days — a 12% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $3k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $4k; list at $32k implies a 700% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $28,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 171 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 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.28%
Cap rate
20.30%
Cash-on-cash
50.02%
DSCR
3.23
GRM
3.7

CMA / ARV

ARV (median comp)
$33,125
List price
$32,000
Delta
-3.40%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3534 Clarke Blvd 0.07mi 3/1.0 (+1) 680 (+1%) 16mo $28,000 $41 76
3841 Doris St 0.43mi 2/1.0 634 (-6%) 14mo $30,000 $47 59
3007 Boone St 0.73mi 2/1.0 750 (+12%) 8mo $18,500 $25 40

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

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
50.0%
Equity multiple
3.36×
Total profit
$21,119
Equity at exit
$7,447
10-year hold
IRR
53.7%
Equity multiple
6.73×
Total profit
$51,362
Equity at exit
$7,586

Cash invested: $8,960 (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 71109

Home prices YoY
-2.1%
Active inventory
125
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$730 high interval (Pro) →
Mortgage (P&I)
$168
Tax from tax record
$22 /mo · $261/yr
Insurance
$13
HOA
$0
Vacancy / Maint / Mgmt
$153
Net cashflow
$374

Break-even live

Break-even rent $257
Max offer price $32,000
Occupancy floor 44%

Sensitivity live

Price -10% $392 -5% $383 +0% $374 +5% $364 +10% $355
Rent -10% $316 -5% $345 +0% $374 +5% $402 +10% $431
Rate -1.0pp $390 -0.5pp $382 base $374 +0.5pp $365 +1.0pp $357

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
$8,000
Closing costs
$960
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 22d 1 0.07mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 22d 1 0.87mi
4025 Golf Links Blvd Shreveport, LA 1.0 1.0 660 $678 $1.03 45d 1 1.19mi
2503 Malcolm St Shreveport, LA 1.0 1.0 650 $600 $0.92 45d 1 1.23mi
2544 DuPont St Shreveport, LA 2.0 1.0 683 $600 $0.88 22d 1 1.44mi

Listing history 15 events

  1. 2026-05-19
    status Pending 277-char remark
    Show marketing remark (277 chars)

    Great Investment Property! Feast your eyes on this adorable 2 bedrooms 1 Bath home located in West Morningside~ Freshly painted on the inside~ Updated Cabinets ~Metal Roof, Less than 2 years . Schedule Your Showing Today!!! Home Is Sold As Is. No Repairs To Be Made By Sellers.

  2. 2026-04-26
    price $32,000 277-char remark
    Show marketing remark (277 chars)

    Great Investment Property! Feast your eyes on this adorable 2 bedrooms 1 Bath home located in West Morningside~ Freshly painted on the inside~ Updated Cabinets ~Metal Roof, Less than 2 years . Schedule Your Showing Today!!! Home Is Sold As Is. No Repairs To Be Made By Sellers.

  3. 2026-01-15
    status Active 277-char remark
    Show marketing remark (277 chars)

    Great Investment Property! Feast your eyes on this adorable 2 bedrooms 1 Bath home located in West Morningside~ Freshly painted on the inside~ Updated Cabinets ~Metal Roof, Less than 2 years . Schedule Your Showing Today!!! Home Is Sold As Is. No Repairs To Be Made By Sellers.

  4. 2026-01-09
    historical Active Contingent 277-char remark
    Show marketing remark (277 chars)

    Great Investment Property! Feast your eyes on this adorable 2 bedrooms 1 Bath home located in West Morningside~ Freshly painted on the inside~ Updated Cabinets ~Metal Roof, Less than 2 years . Schedule Your Showing Today!!! Home Is Sold As Is. No Repairs To Be Made By Sellers.

  5. 2025-11-29
    listed $35,000 Active 277-char remark
    Show marketing remark (277 chars)

    Great Investment Property! Feast your eyes on this adorable 2 bedrooms 1 Bath home located in West Morningside~ Freshly painted on the inside~ Updated Cabinets ~Metal Roof, Less than 2 years . Schedule Your Showing Today!!! Home Is Sold As Is. No Repairs To Be Made By Sellers.

  6. 2025-11-28
    status Active
  7. 2025-11-28
    historical
  8. 2025-10-05
    status Pending
  9. 2025-08-27
    price $35,000
  10. 2025-05-22
    listed $39,000 Active
  11. 2025-01-03
    historical
  12. 2024-11-18
    price $43,000
  13. 2024-10-21
    listed $53,000 Active
  14. 2012-08-20
    soldstatus $4,000
  15. 1996-07-12
    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
$261 · $22/mo
Projected year-2 tax
$261 · $22/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
$8,756
− Mortgage interest
−$1,792
− Property taxes
−$261
− Insurance
−$160
− Repairs & maintenance
−$700
− Management
−$700
− Depreciation
−$931
Taxable income
$4,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,010
After-tax cash flow
$3,472/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)
17,412
Household income
$32,939
Rent vs Own
58.3% rent · 41.7% own
Severe rent burden
1265.0

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 (95%)
Race & ethnicity
Black 95% White 4%
Common ancestry
Lithuanian 1%
Foreign-born
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
▼ -1.18%
Current HPI
54.4158
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

+700.0% since first listed
15 events — show timeline
  • 2026-05-19 Pending NTREIS
  • 2026-04-26 Price Changed $32,000 NTREIS
  • 2026-01-15 Relisted NTREIS
  • 2026-01-09 Contingent NTREIS
  • 2025-11-29 Listed $35,000 NTREIS
  • 2025-11-28 Relisted NTREIS
  • 2025-11-28 Listing Removed NTREIS
  • 2025-10-05 Pending NTREIS
  • 2025-08-27 Price Changed $35,000 NTREIS
  • 2025-05-22 Listed $39,000 NTREIS
  • 2025-01-03 Listing Removed NTREIS
  • 2024-11-18 Price Changed $43,000 NTREIS
  • 2024-10-21 Listed $53,000 NTREIS
  • 2012-08-20 Sold (Public Records) $4,000 Public Records
  • 1996-07-12 Sold (Public Records) Public Records

Property tax history

-2.4%/yr

Latest (2025): $261 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…