CashFlowRE
Sign in Sign up
191 Bent Tree Loop
D Composite 41.38
Why this score? — see what drove the D 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 +13.1/30.0
  • ARV discount +9.6/15.0
  • DSCR +3.9/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

191 Bent Tree Loop · Haughton, LA 71037
3 bd · 2.0 ba · 1,527 sqft · Land · 47 Days on market
Built 2015 10,149 sqft lot $164/sqft · at area comps Est $262k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

Key facts

  • Granite countertops
  • 0.23 acre lot
  • 2 garage spots

Tags

OPEN CONCEPT FLOOR PLANGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESDEDICATED OUTDOOR KITCHENWATER FILTRATION SYSTEM

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 land listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-10 ($-124/yr) — negative.
  • To cash-flow at today's rent, offer at most $248k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (23.5% below list).
  • Recommended offer: $191k (23.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#105 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute 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: 333 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).

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

  • It's been on market 47 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $191,114 (23.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.76%
Cap rate
6.24%
Cash-on-cash
-0.18%
DSCR
0.99
GRM
10.9

CMA / ARV

ARV (median comp)
$262,361
List price
$249,900
Delta
-4.75%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-16.6%
Equity multiple
0.41×
Total profit
$-41,251
Equity at exit
$37,261
10-year hold
IRR
-8.5%
Equity multiple
0.47×
Total profit
$-37,166
Equity at exit
$21,607

Cash invested: $69,972 (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 71037

Home prices YoY
-27.8%
Active inventory
333
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,911 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$105 /mo · $1,266/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$-10

Break-even live

Break-even rent $1,924
Max offer price $248,076
Occupancy floor 96%

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
$62,475
Closing costs
$7,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
204 Southern Creek Cir Haughton, LA 3.0 2.0 1560 $2,000 $1.28 13d 1 0.18mi

Listing history 11 events

  1. 2026-05-16
    status Pending 1045-char remark
    Show marketing remark (1045 chars)

    NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

  2. 2026-05-06
    price $249,900 1045-char remark
    Show marketing remark (1045 chars)

    NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

  3. 2026-04-24
    price $251,900 1045-char remark
    Show marketing remark (1045 chars)

    NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

  4. 2026-04-21
    price $252,500 1045-char remark
    Show marketing remark (1045 chars)

    NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

  5. 2026-04-14
    price $254,900 1045-char remark
    Show marketing remark (1045 chars)

    NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

  6. 2026-03-30
    listed $256,000 Active 1045-char remark
    Show marketing remark (1045 chars)

    NO HOA, JUST OFF HWY 157, AND AN OPEN CONCEPT FLOOR PLAN!! Welcome to this beautifully designed home in Haughton, ideally located off of Highway 157, offering the perfect blend of comfort, convenience, and quiet living. Inside you'll find an open concept layout with a seamless flow between the living, dining, and kitchen areas, perfect for both entertaining and everyday living. The kitchen features granite countertops, stainless steel appliances, ample cabinetry, and a functional layout that overlooks the main living space. Crown molding adds a refined touch throughout the home. The remote primary suite provides a retreat, while additional bedrooms offer flexibility. Step outside to a backyard designed for relaxed living, complete with a dedicated outdoor kitchen area perfect for casual gatherings or just enjoying time at home. Additional features include a water filtration system, adding comfort and peace of mind. Conveniently located just minutes from town with quick access to Highway 157. SCHEDULE YOUR PRIVATE SHOWING TODAY!

  7. 2021-11-24
    soldstatus $217,500
  8. 2021-11-23
    soldstatus Sold 344-char remark
    Show marketing remark (344 chars)

    BEAUTIFUL 3 BEDROOM 2 BATH HOME IN THE HEART OF HAUGHTON! THIS HOME FEATURES GRANITE THROUH OUT, STAINLESS STEEL APPLIANCES, VAULTED CELINGS, OPEN CONCEPT, REMOTE MASTER BEDROOM, LARGE FENCED IN BACK YARD AND A WHOLE HOUSE WATER FILTRATION SYSTEM! SELLER WILL LEAVE FRIDGE WITH A ACCEPTABLE OFFER! QUICK COMMUTE TO BAFB, SHOPPING AND MUCH MORE!

  9. 2021-10-19
    status Pending 344-char remark
    Show marketing remark (344 chars)

    BEAUTIFUL 3 BEDROOM 2 BATH HOME IN THE HEART OF HAUGHTON! THIS HOME FEATURES GRANITE THROUH OUT, STAINLESS STEEL APPLIANCES, VAULTED CELINGS, OPEN CONCEPT, REMOTE MASTER BEDROOM, LARGE FENCED IN BACK YARD AND A WHOLE HOUSE WATER FILTRATION SYSTEM! SELLER WILL LEAVE FRIDGE WITH A ACCEPTABLE OFFER! QUICK COMMUTE TO BAFB, SHOPPING AND MUCH MORE!

  10. 2021-10-18
    listed $213,000 Active 344-char remark
    Show marketing remark (344 chars)

    BEAUTIFUL 3 BEDROOM 2 BATH HOME IN THE HEART OF HAUGHTON! THIS HOME FEATURES GRANITE THROUH OUT, STAINLESS STEEL APPLIANCES, VAULTED CELINGS, OPEN CONCEPT, REMOTE MASTER BEDROOM, LARGE FENCED IN BACK YARD AND A WHOLE HOUSE WATER FILTRATION SYSTEM! SELLER WILL LEAVE FRIDGE WITH A ACCEPTABLE OFFER! QUICK COMMUTE TO BAFB, SHOPPING AND MUCH MORE!

  11. 2015-12-01
    soldstatus $169,900

ⓘ 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
$1,266 · $105/mo
Projected year-2 tax
$1,374 · $115/mo
Expected delta
+$108/yr (+$9/mo · 8.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,934
− Mortgage interest
−$13,998
− Property taxes
−$1,266
− Insurance
−$1,250
− Repairs & maintenance
−$1,835
− Management
−$1,835
− Depreciation
−$7,270
Taxable loss
−$4,519
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,085
After-tax cash flow
$961/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 — Haughton

Score
67/100
State rank
#105
US rank
#10251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Haughton, LA
County
Bossier Parish · 98,704 people
City population
21,192
Metro
Shreveport-Bossier City, LA
Population (ZIP)
21,192
Household income
$78,571
Rent vs Own
14.1% rent · 85.9% own
Severe rent burden
171.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -59.53%
Current HPI
154.5064
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

+47.1% since first listed
11 events — show timeline
  • 2026-05-16 Pending NTREIS
  • 2026-05-06 Price Changed $249,900 NTREIS
  • 2026-04-24 Price Changed $251,900 NTREIS
  • 2026-04-21 Price Changed $252,500 NTREIS
  • 2026-04-14 Price Changed $254,900 NTREIS
  • 2026-03-30 Listed $256,000 NTREIS
  • 2021-11-24 Sold (Public Records) $217,500 Public Records
  • 2021-11-23 Sold (MLS) NTREIS
  • 2021-10-19 Pending NTREIS
  • 2021-10-18 Listed $213,000 NTREIS
  • 2015-12-01 Sold (Public Records) $169,900 Public Records

Property tax history

+0.5%/yr

Latest (2025): $1,266 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…