CashFlowRE
Sign in Sign up
8809 Castle Dale Loop
C Composite 57.72
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 +25.2/30.0
  • DSCR +8.3/10.0
  • ARV discount +8.1/15.0
  • 1% rule +5.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$139,900

8809 Castle Dale Loop · Blanchard, LA 71107
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 54 Days on market
Built 2021 0.52 ac lot $112/sqft · at area comps Est $142k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this beautifully maintained 3-bedroom, 2-bath manufactured home located in the desirable Blanchard community just north of Shreveport. Offering a spacious split floor plan, this home features a separate dining area, an inviting open-concept kitchen, and stylish finishes throughout. The kitchen is a standout with abundant cabinetry, large breakfast bar, farmhouse sink, decorative vent hood, and plenty of workspace for cooking and entertaining. The private primary suite includes a relaxing garden tub and ample storage, while the additional bedrooms provide flexibility for family, guests, or a home office. Warm neutral colors, modern fixtures, and attractive wood-look flooring

Key facts

  • Open-concept kitchen
  • Large breakfast bar
  • Split floor plan

Tags

SPLIT FLOOR PLANSEPARATE DINING AREAOPEN-CONCEPT KITCHENABUNDANT CABINETRYLARGE BREAKFAST BARFARMHOUSE SINK

Property features AI

Finance

  • HOA & community: No association

Exterior

  • Parking: 2 covered spaces; 2 carport spaces; Detached carport; Off-street parking on site; Gravel and aggregate surfaces
  • Utilities: City water with individual water meter; Aerobic septic; Electricity connected; All-weather road access; Asphalt access
  • Home design: Manufactured home (residential); One story; Preowned (built in 2021); Property is attached
  • Construction: Built in 2021
  • Exterior features: Storage; Outbuilding

Interior

  • Kitchen: Dishwasher; Electric range; Pantry
  • Bedrooms: 3 bedrooms total; Primary bedroom on main level with ensuite bath, garden tub, separate shower, and walk-in closet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Decorative lighting; Natural woodwork; Open floorplan; Pantry; Vaulted ceilings; Walk-in closets; One living area; One dining area; Room count includes 2 main rooms
  • Laundry & utility: Electric water heater

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 manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 3.8% in Blanchard — 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 68/100 on livability (#103 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D+, amenities F, commute 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: 262 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($48k/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 $967 of loan paydown is wiped out by about $4k 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 54 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% 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 $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.05%
Cap rate
9.00%
Cash-on-cash
9.65%
DSCR
1.43
GRM
7.9

CMA / ARV

ARV (median comp)
$141,683
List price
$139,900
Delta
-1.26%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7473 Henderson Gin Rd 0.28mi 3/2.0 1,320 (+6%) 19mo $129,900 $98 62

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.8%
Equity multiple
0.93×
Total profit
$-2,657
Equity at exit
$20,860
10-year hold
IRR
7.9%
Equity multiple
1.60×
Total profit
$23,308
Equity at exit
$12,096

Cash invested: $39,172 (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 71107

Home prices YoY
-34.5%
Active inventory
262
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,468 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$53 /mo · $635/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$315

Break-even live

Break-even rent $1,069
Max offer price $139,900
Occupancy floor 74%

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
$34,975
Closing costs
$4,197
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.

Listing history 17 events

  1. 2026-06-18
    days on market $139,900 Active 54 DOM
  2. 2026-06-17
    days on market $139,900 Active 53 DOM
  3. 2026-06-16
    days on market $139,900 Active 52 DOM
  4. 2026-06-15
    days on market $139,900 Active 51 DOM
  5. 2026-06-14
    days on market $139,900 Active 49 DOM
  6. 2026-06-13
    days on market $139,900 Active 48 DOM
  7. 2026-06-10
    days on market $139,900 Active 46 DOM
  8. 2026-06-09
    days on market $139,900 Active 45 DOM
  9. 2026-06-08
    days on market $139,900 Active 44 DOM
  10. 2026-06-07
    days on market $139,900 Active 43 DOM
  11. 2026-06-05
    days on market $139,900 Active 40 DOM
  12. 2026-06-03
    days on market $139,900 Active 39 DOM
  13. 2026-06-02
    days on market $139,900 Active 38 DOM
  14. 2026-06-01
    days on market $139,900 Active 37 DOM
  15. 2026-05-31
    days on market $139,900 Active 36 DOM
  16. 2026-05-30
    days on market $139,900 Active 35 DOM
  17. 2026-04-25
    listed $139,900 Active 1070-char remark

ⓘ 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
$635 · $53/mo
Projected year-2 tax
$769 · $64/mo
Expected delta
+$134/yr (+$11/mo · 21.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,619
− Mortgage interest
−$7,837
− Property taxes
−$635
− Insurance
−$700
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$4,070
Taxable income
$1,559
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$374
After-tax cash flow
$3,406/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 — Blanchard

Score
68/100
State rank
#103
US rank
#10091

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Caddo Parish · 178,536 people
City population
95
Metro
Shreveport-Bossier City, LA
Population (ZIP)
31,734
Household income
$48,365
Rent vs Own
36.4% rent · 63.6% own
Severe rent burden
1346.0

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 0.55)
Race & ethnicity
Black 51% White 43% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -62.11%
Current HPI
117.801
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

1 event — show timeline
  • 2026-04-25 Listed $139,900 NTREIS

Property tax history

+23.0%/yr

Latest (2025): $635 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…