CashFlowRE
Sign in Sign up
No image
B- Composite 68.56
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
  • Rent growth +3.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$35,000

526 Coon St · Shreveport, LA 71104
3 bd · 1.0 ba · 983 sqft · SingleFamily public records · 1 Days on market
Built 1985 4,830 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 4,830 sq ft lot
  • Built 1985

Property features AI

Finance

  • Other: Property listed as residential, single family; Parcel number available
  • Financial info: No second mortgage; Loan type listed as 'Treat As Clear'
  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway parking
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; One story; Residential property (detached)
  • Construction: Built in 1985; Preowned
  • Exterior features: Lot dimensions approximately 40 x 121; Lot classified as less than 0.5 acre (about 0.1109 acres); Subdivision: Marks Meyer

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom
  • Interior features: Cable TV available; One living area and one dining area; Total of 3 rooms
  • Laundry & utility: No specific laundry or utility appliances listed

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/1.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Cap rate 26.6% 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: 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: Rents rising (+3.6%/yr); 146 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $242 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 + 3.6% rent growth), your $10k cash investment doubles in ~2 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

  • Climate carrying-cost: major wind risk, 67% 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 $35,000

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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.93%
Cap rate
26.60%
Cash-on-cash
72.52%
DSCR
4.23
GRM
2.8

CMA / ARV

ARV (on-the-fly)
$88,470
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
715 E Washington St 0.30mi 3/1.0 1,042 (+6%) 5mo $144,900 $139 72
2618 Roosevelt Ave 0.12mi 3/1.0 845 (-14%) 1mo $45,000 $53 70
2530 Captain Sawyer Dr 0.33mi 3/1.0 1,056 (+7%) 10mo $134,999 $128 64
2612 W Cavett Dr 0.24mi 3/1.0 1,121 (+14%) 4mo $130,000 $116 62
140 E College 0.53mi 3/1.0 1,100 (+12%) 0mo $10,000 $9 56
3035 Dallas St 0.46mi 3/1.0 1,111 (+13%) 1mo $100,000 $90 55
204 Boulevard St 0.72mi 2/1.0 (-1) 1,028 (+5%) 6mo $38,000 $37 49
147 E Herndon St 0.74mi 2/1.0 (-1) 1,018 (+4%) 13mo $45,000 $44 44
261 E Lister St 0.71mi 2/1.0 (-1) 1,027 (+4%) 14mo $46,000 $45 43
830 Kimbrough St 0.46mi 2/1.0 (-1) 1,100 (+12%) 14mo $132,900 $121 42
1821 Jenkins Ave 0.52mi 2/1.0 (-1) 858 (-13%) 11mo $17,000 $20 40
140 E Rutherford St 0.53mi 2/1.0 (-1) 1,130 (+15%) 9mo $138,999 $123 38

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 · 3.56% rent growth · sell at horizon

5-year hold
IRR
72.8%
Equity multiple
4.33×
Total profit
$32,633
Equity at exit
$5,219
10-year hold
IRR
76.8%
Equity multiple
9.10×
Total profit
$79,405
Equity at exit
$3,026

Cash invested: $9,800 (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 71104

Home prices YoY
-32.2%
Rents YoY
3.6%
Active inventory
146
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,026 high interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$20 /mo · $237/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$592

Break-even live

Break-even rent $276
Max offer price $35,000
Occupancy floor 37%

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
$8,750
Closing costs
$1,050
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 Freewater St Shreveport, LA 2.0 1.0 695 $750 $1.08 14d 1 0.11mi
2618 Roosevelt Ave Shreveport, LA 3.0 1.0 845 $1,000 $1.18 21d 1 0.14mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 21d 1 0.33mi
336 E Olive St Shreveport, LA 2.0 1.0 600 $595 $0.99 44d 1 0.42mi
1301 Coates Bluff Dr Shreveport, LA 1.0–2.0 1.0–2.0 1004 $2,300 $2.29 14d 11 0.60mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.67mi
1535 River Parkway Blvd Shreveport, LA 1.0–3.0 1.0–2.0 928 $2,042 $2.20 14d 10 0.70mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.74mi
2903 Weyman St Shreveport, LA 1.0–2.0 1.0 800 $950 $1.19 14d 6 0.75mi
253 E Jordan St Unit 251 Shreveport, LA 2.0 1.0 784 $900 $1.15 44d 1 0.77mi
1225 Pecan St Unit B Shreveport, LA 3.0 2.0 1070 $900 $0.84 21d 1 0.99mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 1.04mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 1.06mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 1.18mi
219 E Slattery Blvd Shreveport, LA 2.0 1.0 1047 $1,000 $0.96 44d 1 1.20mi
3131 Knight St Shreveport, LA 1.0–2.0 1.0–2.0 866 $985 $1.14 14d 11 1.22mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 44d 1 1.24mi
402 Egan St Unit Gilbert, 1320 Shreveport, LA 2.0 1.0 600 $565 $0.94 21d 1 1.25mi
3201 Knight St Shreveport, LA 1.0–2.0 1.0 781 $900 $1.15 14d 3 1.30mi
2201 Naples St Bossier City, LA 2.0 1.0 759 $775 $1.02 44d 1 1.38mi
3215 Knight St Shreveport, LA 1.0–2.0 1.0–2.0 862 $1,065 $1.24 14d 7 1.38mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 44d 1 1.39mi

Listing history 4 events

  1. 2026-05-30
    status $35,000 Pending 1 DOM
  2. 2026-05-28
    historical Active Contingent
  3. 2026-05-25
    listed $35,000 Active
  4. 1987-12-17
    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
$237 · $20/mo
Projected year-2 tax
$237 · $20/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 ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% 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
$12,306
− Mortgage interest
−$1,961
− Property taxes
−$237
− Insurance
−$175
− Repairs & maintenance
−$985
− Management
−$985
− Depreciation
−$1,018
Taxable income
$6,946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,667
After-tax cash flow
$5,440/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)
12,975
Household income
$56,833
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
759.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 28% Two or more races 10% Hispanic / Latino 10% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 6% Lithuanian 4% Scottish 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -49.61%
Current HPI
104.3781
Rent YoY
▲ 3.56%
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

3 events — show timeline
  • 2026-05-28 Contingent NTREIS
  • 2026-05-25 Listed $35,000 NTREIS
  • 1987-12-17 Sold (Public Records) Public Records

Property tax history

-3.0%/yr

Latest (2025): $237 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…