CashFlowRE
Sign in Sign up
641 Kingridge Pl
B- Composite 68.27
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 +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$64,900

641 Kingridge Pl · Shreveport, LA 71108
3 bd · 2.0 ba · 2,174 sqft · SingleFamily public records · 122 Days on market
Built 1975 8,930 sqft lot $30/sqft · 59% below area

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

Listing remarks MLS

Large home with a lot of space with 4 bedrooms and 3 baths. Large living room. Huge den. Nice size kitchen. Separate dining area. Fenced back yard. The new RRE Rules for FINCEN. Property transfers will be subject to reporting when buyers use entities or trusts to take title to residential real estate, when the transaction is all-cash, privately financed or HELOC. AGENTS: see agent remarks on submitting an offer.

Key facts

  • Fenced back yard
  • Kitchen
  • Living room

Tags

LIVING ROOMDENKITCHENDINING AREAFENCED BACK YARD

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 single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.5% 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 (+2.4%/yr); 138 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% 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 $449 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.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $25k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 69% 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 $57,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 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 1975 — 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
1.80%
Cap rate
15.50%
Cash-on-cash
32.88%
DSCR
2.46
GRM
4.6

CMA / ARV

ARV (median comp)
$159,819
List price
$64,900
Delta
-59.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
710 Kingridge Pl 0.09mi 4/2.0 (+1) 1,918 (-12%) 3mo $158,000 $82 68
8506 Westbrook Pl 0.20mi 3/1.5 1,963 (-10%) 7mo $65,000 $33 67
1619 Applewood Dr 0.49mi 4/2.0 (+1) 1,919 (-12%) 7mo $179,000 $93 47
8826 Melanie Ln 0.50mi 3/2.5 1,862 (-14%) 19mo $150,000 $81 35

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
27.3%
Equity multiple
2.13×
Total profit
$20,461
Equity at exit
$9,677
10-year hold
IRR
34.5%
Equity multiple
4.06×
Total profit
$55,680
Equity at exit
$5,611

Cash invested: $18,172 (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 71108

Rents YoY
2.4%
Active inventory
138
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,168 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$58 /mo · $694/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$498

Break-even live

Break-even rent $538
Max offer price $64,900
Occupancy floor 52%

Sensitivity live

Price -10% $535 -5% $516 +0% $498 +5% $480 +10% $461
Rent -10% $406 -5% $452 +0% $498 +5% $544 +10% $590
Rate -1.0pp $531 -0.5pp $514 base $498 +0.5pp $481 +1.0pp $464

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
$16,225
Closing costs
$1,947
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
629 Woodmont Pl Shreveport, LA 3.0 1.0 1431 $1,295 $0.90 45d 1 0.21mi
638 Bringhurst Dr Shreveport, LA 3.0 1.5 1704 $1,200 $0.70 21d 1 0.83mi

Listing history 31 events

  1. 2026-06-18
    days on market $64,900 Active 122 DOM
  2. 2026-06-17
    days on market $64,900 Active 121 DOM
  3. 2026-06-16
    days on market $64,900 Active 120 DOM
  4. 2026-06-15
    days on market $64,900 Active 119 DOM
  5. 2026-06-14
    days on market $64,900 Active 117 DOM
  6. 2026-06-13
    days on market $64,900 Active 116 DOM
  7. 2026-06-10
    days on market $64,900 Active 114 DOM
  8. 2026-06-09
    days on market $64,900 Active 113 DOM
  9. 2026-06-08
    days on market $64,900 Active 112 DOM
  10. 2026-06-07
    days on market $64,900 Active 111 DOM
  11. 2026-06-05
    days on market $64,900 Active 108 DOM
  12. 2026-06-03
    days on market $64,900 Active 107 DOM
  13. 2026-06-02
    days on market $64,900 Active 106 DOM
  14. 2026-06-01
    days on market $64,900 Active 105 DOM
  15. 2026-05-31
    days on market $64,900 Active 104 DOM
  16. 2026-05-30
    days on market $64,900 Active 103 DOM
  17. 2026-04-21
    price $69,900 415-char remark
    Show marketing remark (415 chars)

    Large home with a lot of space with 4 bedrooms and 3 baths. Large living room. Huge den. Nice size kitchen. Separate dining area. Fenced back yard. The new RRE Rules for FINCEN. Property transfers will be subject to reporting when buyers use entities or trusts to take title to residential real estate, when the transaction is all-cash, privately financed or HELOC. AGENTS: see agent remarks on submitting an offer.

  18. 2026-03-23
    price $79,900 415-char remark
    Show marketing remark (415 chars)

    Large home with a lot of space with 4 bedrooms and 3 baths. Large living room. Huge den. Nice size kitchen. Separate dining area. Fenced back yard. The new RRE Rules for FINCEN. Property transfers will be subject to reporting when buyers use entities or trusts to take title to residential real estate, when the transaction is all-cash, privately financed or HELOC. AGENTS: see agent remarks on submitting an offer.

  19. 2026-02-15
    listed $89,900 Active 415-char remark
    Show marketing remark (415 chars)

    Large home with a lot of space with 4 bedrooms and 3 baths. Large living room. Huge den. Nice size kitchen. Separate dining area. Fenced back yard. The new RRE Rules for FINCEN. Property transfers will be subject to reporting when buyers use entities or trusts to take title to residential real estate, when the transaction is all-cash, privately financed or HELOC. AGENTS: see agent remarks on submitting an offer.

  20. 2025-06-18
    historical
  21. 2025-05-17
    price $185,000
  22. 2025-05-15
    listed $185 Active
  23. 2022-11-29
    soldstatus Closed
  24. 2022-11-25
    status Pending
  25. 2022-11-05
    historical Active Contingent
  26. 2022-10-18
    price $49,000
  27. 2022-10-18
    status Active
  28. 2022-10-05
    historical Active Contingent
  29. 2022-10-05
    price $55,000
  30. 2022-10-02
    listed $65,000 Active
  31. 2008-06-27
    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
$694 · $58/mo
Projected year-2 tax
$694 · $58/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 69% 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
$14,021
− Mortgage interest
−$3,635
− Property taxes
−$694
− Insurance
−$324
− Repairs & maintenance
−$1,122
− Management
−$1,122
− Depreciation
−$1,888
Taxable income
$5,236
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,257
After-tax cash flow
$4,718/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

Price history

+7.5% since first listed
15 events — show timeline
  • 2026-04-21 Price Changed $69,900 NTREIS
  • 2026-03-23 Price Changed $79,900 NTREIS
  • 2026-02-15 Listed $89,900 NTREIS
  • 2025-06-18 Listing Removed NTREIS
  • 2025-05-17 Price Changed $185,000 NTREIS
  • 2025-05-15 Listed $185 NTREIS
  • 2022-11-29 Sold (MLS) NTREIS
  • 2022-11-25 Pending NTREIS
  • 2022-11-05 Contingent NTREIS
  • 2022-10-18 Price Changed $49,000 NTREIS
  • 2022-10-18 Relisted NTREIS
  • 2022-10-05 Contingent NTREIS
  • 2022-10-05 Price Changed $55,000 NTREIS
  • 2022-10-02 Listed $65,000 NTREIS
  • 2008-06-27 Sold (Public Records) Public Records

Property tax history

+0.1%/yr

Latest (2025): $694 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…