2622 Mimosa Ave · Shreveport, LA 71108

$43,000

2 bd · 1.0 ba · 817 sqft · SingleFamily public records · 1 Days on market

Built 1950 7,797 sqft lot Est $39k · 10% over

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +3.2/15.0
• 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

Listing remarks

62-property single-family residential portfolio available. Ideal for investors seeking scale and long-term value. Sold as a package only. Additional details available upon request.

Key facts

• 7,797 sq ft lot
• Built 1950

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $43k.

Deal economics

• At list price, monthly cash flow is $368 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($836 rent vs $43k).
• Cap rate 16.6% 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: 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: Atkins Technology Elementary School (math 8% / reading 12%, grade F, #597 of 646 statewide, top 95%, 251 students, 94% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Woodlawn Leadership Academy (math 2% / reading 12%, grade F, #251 of 265 statewide, top 97%, 761 students, 81% FRL) — zoned schools at 66% FRL track the district average.
• Market conditions: Rents rising (+2.4%/yr); 139 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
• This rent runs 31% of the median local income ($32k/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 $297 of loan paydown is wiped out by about $1k 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 $12k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

• Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major wind risk, 70% 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 $43,000

Questions for the listing agent

1. Built in 1950 — 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: 1.94% ✓
• Cap rate: 16.56%
• Cash-on-cash: 36.66%
• DSCR: 2.63
• GRM: 4.3

CMA / ARV

• ARV (on-the-fly): $39,216
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2614 Lakehurst Ave	0.12mi	2/1.0	821 (+0%)	16mo	$33,800	$41	80
2724 Grassmere St	0.23mi	2/1.0	866 (+6%)	1mo	$60,000	$69	78
2626 Hillcrest	0.06mi	2/1.0	772 (-6%)	17mo	$45,000	$58	74
2714 Parkridge St	0.31mi	2/1.0	890 (+9%)	23mo	$65,000	$73	52
2910 Meadow Ave	0.41mi	3/1.0 (+1)	931 (+14%)	3mo	$45,000	$48	50
2730 Sunnybrook St	0.28mi	2/1.0	939 (+15%)	18mo	$52,500	$56	47
2905 Grassmere St	0.40mi	3/1.0 (+1)	912 (+12%)	17mo	$48,900	$54	43
2645 Valley Ridge Rd	0.54mi	2/1.0	929 (+14%)	16mo	$30,000	$32	39
3027 Valley Ridge Rd	0.64mi	3/1.0 (+1)	883 (+8%)	20mo	$18,000	$20	35
2638 Morningside Dr	0.63mi	2/1.0	930 (+14%)	19mo	$29,000	$31	32
5917 Attaway St	0.58mi	3/1.0 (+1)	920 (+13%)	22mo	$6,777	$7	28
5604 Sussex Ave	0.60mi	3/1.0 (+1)	921 (+13%)	22mo	$19,900	$22	28

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: 31.8%
• Equity multiple: 2.32×
• Total profit: $15,944
• Equity at exit: $6,411

10-year hold

• IRR: 38.5%
• Equity multiple: 4.48×
• Total profit: $41,958
• Equity at exit: $3,718

Cash invested: $12,040 (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.

Methodology + full state rankings →

ZIP-level market 71108

• Rents YoY: 2.4%
• Active inventory: 139
• Price-to-rent: 4.3×

Monthly cashflow live

• Estimated rent: $836 high
• Mortgage (P&I): −$225
• Tax from tax record: −$49 /mo · $587/yr
• Insurance: −$18
• HOA: −$0
• Vacancy / Maint / Mgmt: −$175
• Net cashflow: $368

Break-even live

Break-even rent $370

Max offer price $43,000

Occupancy floor 51%

Sensitivity live

Price	-10% $392	-5% $380	+0% $368	+5% $356	+10% $344
Rent	-10% $302	-5% $335	+0% $368	+5% $401	+10% $434
Rate	-1.0pp $390	-0.5pp $379	base $368	+0.5pp $357	+1.0pp $345

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: $10,750
• Closing costs: $1,290
• Reserves months: —
• Total cash needed: —

Rent comps 17 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2721 Sunnybrook St Shreveport, LA	3.0	1.0	913	$1,000	$1.10	45d	1	0.26mi
2762 Marquette St Shreveport, LA	3.0	1.0	1054	$1,000	$0.95	23d	1	0.44mi
2641 Valley Ridge Rd Shreveport, LA	3.0	1.0	1045	$725	$0.69	23d	1	0.56mi
3051 Amherst St Shreveport, LA	3.0	1.0	994	$595	$0.60	45d	1	0.76mi
5218 Fairfax Ave Shreveport, LA	2.0	1.0	971	$825	$0.85	23d	1	0.83mi
1954 State St Shreveport, LA	3.0	1.0	900	$900	$1.00	45d	1	0.87mi
5306 Prentiss Ave Shreveport, LA	3.0	1.0	957	$975	$1.02	45d	1	0.88mi
7137 Burlingame Blvd Shreveport, LA	3.0	1.5	1100	$700	$0.64	45d	1	0.88mi
513 Sassafras Ave Shreveport, LA	3.0	1.0	960	$870	$0.91	23d	1	0.91mi
7224 Union Ave Shreveport, LA	2.0	1.0	735	$625	$0.85	15d	1	0.94mi
2503 Malcolm St Shreveport, LA	1.0	1.0	650	$600	$0.92	45d	1	1.08mi
3530 Pleasant Dr Shreveport, LA	2.0	1.0	750	$725	$0.97	23d	1	1.11mi
622 W 75th St Shreveport, LA	2.0	1.0	833	$800	$0.96	23d	1	1.19mi
223 W 69th St Shreveport, LA	2.0	1.0	990	$750	$0.76	45d	1	1.28mi
1416 Natalie St Shreveport, LA	3.0	2.0	1100	$900	$0.82	15d	1	1.39mi
7913 Woodfield Dr Shreveport, LA	3.0	1.0	1067	$1,000	$0.94	45d	1	1.40mi
1421 Clover St Shreveport, LA	2.0	1.0	900	$675	$0.75	15d	1	1.46mi

Listing history 3 events

1. 2026-03-14
   status Pending
2. 2026-03-14
   listed $43,000 Active
3. 1995-12-13
   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: $587 · $49/mo
• Projected year-2 tax: $587 · $49/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 · 22 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 70% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $10,028
• − Mortgage interest: −$2,409
• − Property taxes: −$587
• − Insurance: −$215
• − Repairs & maintenance: −$802
• − Management: −$802
• − Depreciation: −$1,251
• Taxable income: $3,962
• Est. tax owed @ 24.0%: −$951
• After-tax cash flow: $3,463/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
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

3 events — show timeline

• 2026-03-14 Pending — NTREIS
• 2026-03-14 Listed $43,000 NTREIS
• 1995-12-13 Sold (Public Records) — Public Records

Property tax history

-0.4%/yr

Latest (2025): $587 · +0.4% YoY. Source: county tax records.