2410 Stockwell Rd · Bossier City, LA 71111

$217,500

3 bd · 2.0 ba · 1,632 sqft · SingleFamily public records · 1 Days on market

Built 2000 Est $248k · 12% under

---

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 +18.6/30.0
• ARV discount +13.0/15.0
• DSCR +5.9/10.0
• 1% rule +4.1/10.0
• Rent growth +4.1/5.0
• Schools +3.8/10.0
• Livability +3.6/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Great Open Floor Plan - Beautiful Entry! Formal Dining Room! Gleaming Ceramic Floors! Crown Molding! Open Kitchen W/ Lots Of Cabinet/Counter Space! No Neighbors Behind Home! Must See! Motivated Seller!! Great School District!!! Close To Everything!! * * Allowance for new stove and windows * *

Key facts

• Garage
• Built 2000

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $218k.

Deal economics

• At list price, monthly cash flow is $213 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (8.7% below list).
• Recommended offer: $199k (8.7% below list) — sets the bar for 1% rule.
• Cap rate 7.5% vs local median 4.7% in Bossier City — 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 71/100 on livability (#47 in LA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F, amenities 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: Rents rising fast (+6.6%/yr); 425 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
• This rent runs 36% of the median local income ($65k/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 $2k of loan paydown is wiped out by about $7k 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.

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 $198,564 (8.7% below list)

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. 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: 0.91% ✗
• Cap rate: 7.47%
• Cash-on-cash: 4.19%
• DSCR: 1.19
• GRM: 9.1

CMA / ARV

• ARV (on-the-fly): $248,064
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2409 Stockwell Rd	0.04mi	3/2.0	1,667 (+2%)	1mo	$165,000	$99	94
6009 Tracy Ln	0.13mi	3/2.0	1,604 (-2%)	7mo	$237,000	$148	85
2308 Stockwell Rd	0.12mi	3/2.0	1,501 (-8%)	3mo	$230,000	$153	78
2508 Cole Cir	0.34mi	3/2.0	1,741 (+7%)	5mo	$266,900	$153	69
113 Red Fox Cir	0.63mi	3/2.0	1,645 (+1%)	1mo	$244,500	$149	68
6012 Pepperwood Cir	0.27mi	4/2.0 (+1)	1,772 (+9%)	3mo	$269,900	$152	66
2186 Stockwell Rd	0.62mi	3/2.0	1,541 (-6%)	1mo	$297,500	$193	61
2198 Stockwell Rd	0.55mi	3/2.0	1,546 (-5%)	8mo	$247,000	$160	59
2320 Windsor Ct	0.36mi	4/2.0 (+1)	1,801 (+10%)	8mo	$269,900	$150	54
3207 Pine Haven Ln	0.66mi	3/2.0	1,442 (-12%)	1mo	$219,000	$152	49
8204 Heatherbrook Cir	0.60mi	3/2.0	1,422 (-13%)	2mo	$204,999	$144	49
3112 Heatherbrook Dr	0.60mi	3/2.0	1,413 (-13%)	5mo	$215,000	$152	46

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 · 6.56% rent growth · sell at horizon

5-year hold

• IRR: -6.2%
• Equity multiple: 0.76×
• Total profit: $-14,399
• Equity at exit: $32,430

10-year hold

• IRR: 7.1%
• Equity multiple: 1.61×
• Total profit: $37,178
• Equity at exit: $18,805

Cash invested: $60,900 (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 71111

• Home prices YoY: -34.8%
• Rents YoY: 6.6%
• Active inventory: 425
• Price-to-rent: 9.1×

Monthly cashflow live

• Estimated rent: $1,986 high
• Mortgage (P&I): −$1,141
• Tax from tax record: −$125 /mo · $1,498/yr
• Insurance: −$91
• HOA: −$0
• Vacancy / Maint / Mgmt: −$417
• Net cashflow: $213

Break-even live

Break-even rent $1,717

Max offer price $217,500

Occupancy floor 84%

Sensitivity live

Price	-10% $336	-5% $274	+0% $213	+5% $151	+10% $89
Rent	-10% $56	-5% $134	+0% $213	+5% $291	+10% $369
Rate	-1.0pp $322	-0.5pp $268	base $213	+0.5pp $156	+1.0pp $99

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: $54,375
• Closing costs: $6,525
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2523 Brookhaven Dr Bossier City, LA	3.0	2.0	1800	$1,950	$1.08	22d	1	0.27mi
6011 Jason St Bossier City, LA	3.0	2.0	1887	$2,000	$1.06	15d	1	0.28mi
8052 Fernwood Cir Haughton, LA	3.0	2.0	2005	$1,850	$0.92	15d	1	0.38mi
6021 Whitney Dr Bossier City, LA	4.0	2.0	1780	$2,100	$1.18	45d	1	0.38mi
2201 Hickory Ridge Dr Bossier City, LA	4.0	2.0	1900	$1,950	$1.03	22d	1	0.69mi
8509 Woodhill Ln Haughton, LA	3.0	2.0	1451	$1,650	$1.14	45d	1	0.87mi
701 Fir Wood Ln Haughton, LA	4.0	3.0	2065	$2,400	$1.16	45d	1	1.21mi
369 Wood Spgs Haughton, LA	4.0	2.0	1890	$2,300	$1.22	15d	1	1.22mi

Listing history 9 events

1. 2022-03-02
   status Pending
2. 2021-05-05
   soldstatus $217,500
3. 2021-03-29
   historical
4. 2021-03-12
   listed $217,500
5. 2013-12-05
   soldstatus $174,000
6. 2009-10-08
   soldstatus $159,900
7. 2000-06-16
   soldstatus $124,500
8. 2000-01-18
   soldstatus $107,000
9. 2000-01-07
   soldstatus $187,500

ⓘ 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: $1,498 · $125/mo
• Projected year-2 tax: $1,498 · $125/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 (shaded) · 0% 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 67% 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: $23,828
• − Mortgage interest: −$12,183
• − Property taxes: −$1,498
• − Insurance: −$1,088
• − Repairs & maintenance: −$1,906
• − Management: −$1,906
• − Depreciation: −$6,327
• Taxable loss: −$1,081
• Est. tax savings @ 24.0%: +$259
• After-tax cash flow: $2,810/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 — Bossier City

• Score: 71/100
• State rank: #47
• US rank: #7044

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Bossier City, LA
• County: Bossier Parish · 98,704 people
• City population: 91,925
• Metro: Shreveport-Bossier City, LA
• Population (ZIP): 43,925
• Household income: $65,292
• Rent vs Own: 42.5% rent · 57.5% own
• Severe rent burden: 1942.0

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: Diverse neighborhood (Simpson 0.60)
• Race & ethnicity: White 56% Black 29% Hispanic / Latino 9% Two or more races 8% Asian 3%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Lithuanian 2% Iranian 1% Slovak 1%
• Foreign-born: 5% · Canada, Vietnam
• Languages at home: 90% English-only · Spanish 7% Vietnamese 1% French/Haitian/Cajun 1%

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: ▼ -79.78%
• Current HPI: 149.4336
• Rent YoY: ▲ 6.56%
• 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
▸Telecommunications	2	$23B
▸Utilities	1	$12B
▸Wholesale / Distribution	1	$5B
▸Advertising	1	$2B

Price history

+16.0% since first listed

9 events — show timeline

• 2022-03-02 Pending — NTREIS
• 2021-05-05 Sold (Public Records) $217,500 Public Records
• 2021-03-29 Listing Removed — NTREIS
• 2021-03-12 Listed $217,500 NTREIS
• 2013-12-05 Sold (Public Records) $174,000 Public Records
• 2009-10-08 Sold (Public Records) $159,900 Public Records
• 2000-06-16 Sold (Public Records) $124,500 Public Records
• 2000-01-18 Sold (Public Records) $107,000 Public Records
• 2000-01-07 Sold (Public Records) $187,500 Public Records

Property tax history

+1.9%/yr

Latest (2025): $1,498 · -1.3% YoY. Source: county tax records.