CashFlowRE
Sign in Sign up
265 Suzanne Dr
C- Composite 53.2
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 +18.8/30.0
  • ARV discount +13.2/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$195,000

265 Suzanne Dr · Shreveport, LA 71115
4 bd · 2.0 ba · 2,190 sqft · SingleFamily public records · 121 Days on market
Built 1970 8,581 sqft lot $89/sqft · 13% below area Est $223k · 13% under ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious 4-bed, 2-bath home boasting 1,970 sq. ft. of opportunity! This gem could truly shine. Imagine customizing each room to fit your style—open up the living spaces, refresh the kitchen, or create the perfect backyard retreat. Whether you’re an investor, first-time buyer, or someone ready for a project, this home offers great bones and endless potential. Bring your vision and make it your own! Photos coming soon!!

Key facts

  • 8,581 sq ft lot
  • Garage
  • Built 1970

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 4-bed/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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 flat; 105 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($66k/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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 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 1970 — 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
1.00%
Cap rate
7.51%
Cash-on-cash
4.35%
DSCR
1.19
GRM
8.3

CMA / ARV

ARV (median comp)
$223,198
List price
$195,000
Delta
-12.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9322 Wiscassett Dr 0.28mi 4/2.5 2,301 (+5%) 1mo $167,500 $73 76
617 Turtle Creek Dr 0.50mi 4/2.0 2,160 (-1%) 4mo $268,000 $124 71
519 Rock Hollow Dr 0.36mi 3/2.0 (-1) 2,323 (+6%) 1mo $257,000 $111 67
521 Rock Hollow Dr 0.37mi 3/2.0 (-1) 2,266 (+4%) 7mo $263,000 $116 66
511 Turtle Creek Dr 0.25mi 4/2.0 1,915 (-13%) 2mo $259,900 $136 66
507 Rock Hollow Dr 0.29mi 3/2.0 (-1) 2,328 (+6%) 7mo $285,000 $122 65
9312 Melissa Way 0.32mi 4/3.0 2,417 (+10%) 1mo $272,000 $113 63
110 Marrero 0.50mi 4/3.0 2,107 (-4%) 11mo $257,500 $122 58
189 India Dr 0.48mi 3/2.0 (-1) 2,012 (-8%) 2mo $214,000 $106 57
522 Demery Blvd 0.38mi 3/2.0 (-1) 2,019 (-8%) 10mo $315,000 $156 56
505 Forsythe Ct 0.48mi 4/2.5 2,439 (+11%) 2mo $399,000 $164 55
414 N Dresden Cir 0.71mi 3/2.0 (-1) 1,940 (-11%) 0mo $208,000 $107 42

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 · 0.07% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.55×
Total profit
$-24,576
Equity at exit
$29,075
10-year hold
IRR
-9.1%
Equity multiple
0.51×
Total profit
$-26,758
Equity at exit
$16,860

Cash invested: $54,600 (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 71115

Home prices YoY
-26.5%
Rents YoY
0.1%
Active inventory
105
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,958 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$245 /mo · $2,945/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$198

Break-even live

Break-even rent $1,708
Max offer price $195,000
Occupancy floor 85%

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
$48,750
Closing costs
$5,850
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9505 Balsa Dr Shreveport, LA 3.0 2.5 1744 $1,900 $1.09 13d 1 0.54mi
8820 Beau Chene Dr Shreveport, LA 4.0 2.0 1932 $2,500 $1.29 43d 1 0.69mi
409 Persimmon Dr Shreveport, LA 3.0 2.0 1800 $1,900 $1.06 20d 1 0.73mi
522 S Dresden Ct Shreveport, LA 4.0 3.0 1975 $1,930 $0.98 13d 1 0.82mi
10014 Stratmore Cir Unit 10014 Shreveport, LA 3.0 2.5 1824 $1,600 $0.88 13d 1 0.87mi
10018 Artesia Dr Shreveport, LA 3.0 2.5 1875 $1,500 $0.80 43d 1 0.91mi
119 Stratmore Dr Shreveport, LA 4.0 3.0 2019 $2,200 $1.09 20d 1 0.92mi
10142 Carlsbad Dr Shreveport, LA 3.0 2.5 1500 $1,400 $0.93 20d 1 1.10mi
10139 Carlsbad Dr Shreveport, LA 3.0 2.0 1464 $1,800 $1.23 43d 1 1.10mi
10305 Monet Dr Shreveport, LA 3.0 2.5 1533 $1,600 $1.04 20d 1 1.12mi
8117 Captain Mary Miller Dr Shreveport, LA 3.0 2.0 1780 $2,200 $1.24 43d 1 1.16mi
10327 Loma Vista Dr Unit 10327 Shreveport, LA 3.0 2.5 1474 $1,590 $1.08 20d 1 1.17mi
184 Riverbrooke Dr Shreveport, LA 3.0 2.0 1620 $2,000 $1.23 20d 1 1.22mi
293 Eagle Bend Way Shreveport, LA 3.0 2.0 1800 $2,025 $1.12 43d 1 1.41mi
7416 Camelback Dr Shreveport, LA 4.0 2.5 2377 $2,000 $0.84 20d 1 1.48mi

Listing history 28 events

  1. 2026-06-18
    days on market $195,000 Active 121 DOM
  2. 2026-06-17
    days on market $195,000 Active 120 DOM
  3. 2026-06-16
    days on market $195,000 Active 119 DOM
  4. 2026-06-15
    days on market $195,000 Active 118 DOM
  5. 2026-06-14
    days on market $195,000 Active 116 DOM
  6. 2026-06-13
    days on market $195,000 Active 115 DOM
  7. 2026-06-10
    days on market $195,000 Active 113 DOM
  8. 2026-06-09
    days on market $195,000 Active 112 DOM
  9. 2026-06-08
    days on market $195,000 Active 111 DOM
  10. 2026-06-07
    days on market $195,000 Active 110 DOM
  11. 2026-06-05
    days on market $195,000 Active 107 DOM
  12. 2026-06-03
    days on market $195,000 Active 106 DOM
  13. 2026-06-02
    days on market $195,000 Active 105 DOM
  14. 2026-06-01
    days on market $195,000 Active 104 DOM
  15. 2026-05-31
    days on market $195,000 Active 103 DOM
  16. 2026-05-30
    days on market $195,000 Active 102 DOM
  17. 2026-05-08
    price $195,000 455-char remark
    Show marketing remark (455 chars)

    Welcome to this spacious 4-bed, 2-bath home boasting 1,970 sq. ft. of opportunity! This gem could truly shine. Imagine customizing each room to fit your style—open up the living spaces, refresh the kitchen, or create the perfect backyard retreat. Whether you’re an investor, first-time buyer, or someone ready for a project, this home offers great bones and endless potential. Bring your vision and make it your own! Photos coming soon!!

  18. 2026-02-17
    listed $205,000 Active 455-char remark
    Show marketing remark (455 chars)

    Welcome to this spacious 4-bed, 2-bath home boasting 1,970 sq. ft. of opportunity! This gem could truly shine. Imagine customizing each room to fit your style—open up the living spaces, refresh the kitchen, or create the perfect backyard retreat. Whether you’re an investor, first-time buyer, or someone ready for a project, this home offers great bones and endless potential. Bring your vision and make it your own! Photos coming soon!!

  19. 2026-02-17
    historical
    Show marketing remark (455 chars)

    Welcome to this spacious 4-bed, 2-bath home boasting 1,970 sq. ft. of opportunity! This gem could truly shine. Imagine customizing each room to fit your style—open up the living spaces, refresh the kitchen, or create the perfect backyard retreat. Whether you’re an investor, first-time buyer, or someone ready for a project, this home offers great bones and endless potential. Bring your vision and make it your own! Photos coming soon!!

  20. 2026-01-09
    price $205,000
  21. 2025-11-07
    listed $210,000 Active
  22. 2022-09-08
    soldstatus Closed
  23. 2022-09-08
    soldstatus $198,500
  24. 2022-06-07
    historical Active Contingent
  25. 2022-05-19
    status Pending
  26. 2022-05-13
    price $198,500
  27. 2022-04-28
    listed $250,000 Active
  28. 1992-11-30
    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
$2,945 · $245/mo
Projected year-2 tax
$2,945 · $245/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 · 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 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$23,501
− Mortgage interest
−$10,923
− Property taxes
−$2,945
− Insurance
−$975
− Repairs & maintenance
−$1,880
− Management
−$1,880
− Depreciation
−$5,673
Taxable loss
−$775
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$186
After-tax cash flow
$2,560/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)
14,413
Household income
$65,509
Rent vs Own
38.3% rent · 61.7% own
Severe rent burden
582.0

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 White (66%)
Race & ethnicity
White 66% Black 21% Two or more races 5% Asian 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 5% Italian 2% Slovak 1%
Foreign-born
6% · China, Canada, Vietnam
Languages at home
91% English-only · Spanish 4% Chinese 2% Other Indo-European 2%

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
▼ -45.95%
Current HPI
127.4874
Rent YoY
▲ 0.07%
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

-22.0% since first listed
12 events — show timeline
  • 2026-05-08 Price Changed $195,000 NTREIS
  • 2026-02-17 Listing Removed NTREIS
  • 2026-02-17 Listed $205,000 NTREIS
  • 2026-01-09 Price Changed $205,000 NTREIS
  • 2025-11-07 Listed $210,000 NTREIS
  • 2022-09-08 Sold (Public Records) $198,500 Public Records
  • 2022-09-08 Sold (MLS) NTREIS
  • 2022-06-07 Contingent NTREIS
  • 2022-05-19 Pending NTREIS
  • 2022-05-13 Price Changed $198,500 NTREIS
  • 2022-04-28 Listed $250,000 NTREIS
  • 1992-11-30 Sold (Public Records) Public Records

Property tax history

+13.3%/yr

Latest (2025): $2,945 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…