CashFlowRE
Sign in Sign up
232 E Jordan St
B- Composite 67.42
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 +28.1/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • Appreciation +4.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$83,000

232 E Jordan St · Shreveport, LA 71101
3 bd · 1.0 ba · 1,164 sqft · SingleFamily public records · 59 Days on market
Built 1952 6,970 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 2 bed, 1 bath home in Shreveport that’s perfect for a first-time homebuyer or investor. This well-maintained property offers a warm and inviting feel with a functional layout and plenty of natural light throughout. Enjoy the added convenience of a gated detached garage located behind the home, great for parking, storage, or a workshop space. The property offers great potential for rental income or a cozy place to call home. Whether you’re looking to start your homeownership journey or expand your investment portfolio, this cute and move-in ready home is a great opportunity you won’t want to miss!

Key facts

  • Natural light
  • Functional layout
  • 6,970 sq ft lot

Tags

GATED DETACHED GARAGENATURAL LIGHTFUNCTIONAL LAYOUT

Property features AI

Finance

  • Other: Located in Caddo Parish, United States; Directions: GPS; High geocode confidence
  • Financial info: Short sale condition noted; Treat as clear loan type; No second mortgage reported
  • HOA & community: No association

Exterior

  • Parking: Covered parking space; Driveway; 1-car garage
  • Security: No smart home features reported
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; Residential property; Built in 1952; Not attached to other properties; Entry level: main level
  • Construction: Year built: 1952
  • Exterior features: Lot under 0.5 acre; Approximately 0.16 acre lot; Subdivision: Turner Sub

Interior

  • Kitchen: Other appliances
  • Bedrooms: 2 bedrooms (primary bedroom on main level)
  • Flooring: Not specified
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: One-level layout; Decorative fireplace; One living area; One dining area; Other interior features
  • Laundry & utility: No specific laundry details provided

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/1.0-bath single-family listed at $83k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($977 rent vs $83k).
  • Recommended offer: $81k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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: 61 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • At $977/mo this rent would consume 61% of the median local household income ($19k/yr) (locally 702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $324 of equity ($574 loan paydown + $-250 appreciation (-0.3% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.3% appreciation + 3.0% rent growth), your $23k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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.
  • Current owner paid $58k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $80,510 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.18%
Cap rate
10.07%
Cash-on-cash
13.50%
DSCR
1.60
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$52,380
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1115 Crofton St 0.34mi 3/1.0 1,159 (-0%) 11mo $25,000 $22 74
230 E Lister St 0.06mi 3/1.0 1,068 (-8%) 14mo $74,950 $70 72
154 E Wyandotte St 0.21mi 3/1.5 1,264 (+9%) 6mo $69,500 $55 69
140 E College 0.53mi 3/1.0 1,100 (-6%) 0mo $10,000 $9 66
432 E Merrick St 0.50mi 3/1.0 1,210 (+4%) 9mo $50,000 $41 62
261 E Lister St 0.11mi 2/1.0 (-1) 1,027 (-12%) 14mo $46,000 $45 59
123 Lister St 0.26mi 2/1.0 (-1) 1,059 (-9%) 12mo $65,000 $61 58
147 E Herndon St 0.19mi 2/1.0 (-1) 1,018 (-12%) 13mo $45,000 $44 55
108 Jordan St 0.21mi 2/1.0 (-1) 1,297 (+11%) 14mo $80,000 $62 54
110 E Prospect St 0.74mi 3/1.0 1,211 (+4%) 7mo $87,000 $72 53
441 Wyandotte St 0.68mi 2/2.0 (-1) 1,152 (-1%) 14mo $18,900 $16 45
204 Boulevard St 0.68mi 2/1.0 (-1) 1,028 (-12%) 6mo $38,000 $37 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.9%
Equity multiple
1.56×
Total profit
$13,038
Equity at exit
$22,859
10-year hold
IRR
17.0%
Equity multiple
2.82×
Total profit
$42,292
Equity at exit
$26,505

Cash invested: $23,240 (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 71101

Home prices YoY
-0.4%
Active inventory
61
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$977 high interval (Pro) →
Mortgage (P&I)
$435
Tax from tax record
$40 /mo · $482/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$262

Break-even live

Break-even rent $646
Max offer price $83,000
Occupancy floor 68%

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
$20,750
Closing costs
$2,490
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
253 E Jordan St Unit 251 Shreveport, LA 2.0 1.0 784 $900 $1.15 44d 1 0.05mi
143 E Herndon St Unit 143 Shreveport, LA 2.0 1.0 1200 $830 $0.69 21d 1 0.16mi
1225 Pecan St Unit B Shreveport, LA 3.0 2.0 1070 $900 $0.84 21d 1 0.22mi
127 Herndon St Shreveport, LA 2.0 1.0 1325 $800 $0.60 13d 1 0.26mi
1147 Cornwell Ave Unit 1 Shreveport, LA 3.0 2.0 1200 $895 $0.75 13d 1 0.29mi
126 E Olive St Shreveport, LA 2.0 1.0 1200 $1,500 $1.25 13d 1 0.37mi
103 E Merrick St Shreveport, LA 2.0 1.0 1200 $900 $0.75 44d 1 0.49mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 44d 1 0.58mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.65mi
451 Egan St Shreveport, LA 3.0 1.5 1300 $750 $0.58 13d 1 0.66mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 44d 1 0.73mi
1535 River Parkway Blvd Shreveport, LA 1.0–3.0 1.0–2.0 928 $2,042 $2.20 13d 10 0.74mi
406 College St Shreveport, LA 2.0 1.0 1215 $900 $0.74 44d 1 0.75mi
2515 Centenary Blvd Shreveport, LA 2.0 1.0 1200 $2,500 $2.08 13d 1 0.80mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 0.81mi
2506 Mecom Dr Shreveport, LA 3.0 1.5 1433 $1,350 $0.94 13d 1 0.82mi
140 E Wilkinson St Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.83mi
315 Dalzell St Shreveport, LA 2.0 2.5 1372 $1,100 $0.80 44d 1 0.83mi
140 Wilkinson St Unit 142 Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.86mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.86mi
2618 Roosevelt Ave Shreveport, LA 3.0 1.0 845 $1,000 $1.18 21d 1 0.86mi
315 Robinson Pl Shreveport, LA 2.0 1.0 1161 $800 $0.69 13d 1 0.93mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 0.99mi
2615 Judith Pl Shreveport, LA 3.0 2.0 1450 $1,600 $1.10 13d 1 1.03mi
708 College St Shreveport, LA 2.0 1.0 1156 $925 $0.80 13d 1 1.06mi
1301 Coates Bluff Dr Shreveport, LA 1.0–2.0 1.0–2.0 1004 $2,300 $2.29 13d 11 1.10mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 21d 1 1.11mi
642 Robinson Pl Shreveport, LA 3.0 1.0 1500 $1,275 $0.85 21d 1 1.18mi
2201 Naples St Bossier City, LA 2.0 1.0 759 $775 $1.02 44d 1 1.18mi
1225 Delhi St Bossier City, LA 3.0 1.0 1092 $800 $0.73 21d 1 1.19mi
819 Boulevard St Shreveport, LA 2.0 1.0 900 $800 $0.89 21d 1 1.25mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 1.28mi
2903 Weyman St Shreveport, LA 1.0–2.0 1.0 800 $950 $1.19 13d 6 1.35mi
100 Crossroads Blvd Bossier City, LA 1.0–2.0 1.0–2.0 858 $1,299 $1.51 44d 1 1.40mi
719 Edwards St Shreveport, LA 1.0–2.0 1.0 810 $1,275 $1.57 21d 7 1.43mi
726 Cotton St Shreveport, LA 2.0 1.0–2.0 626 $1,472 $2.35 44d 2 1.48mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 21d 1 1.48mi
3516 Alexander Ave Shreveport, LA 2.0 1.0 1355 $1,250 $0.92 13d 1 1.48mi
3305 Creswell Ave Shreveport, LA 2.0 1.0 1307 $1,350 $1.03 21d 1 1.49mi
229 Stephenson St Shreveport, LA 2.0 2.5 1500 $1,300 $0.87 13d 1 1.49mi

Listing history 24 events

  1. 2026-06-18
    days on market $83,000 Active 59 DOM
  2. 2026-06-17
    days on market $83,000 Active 58 DOM
  3. 2026-06-16
    days on market $83,000 Active 57 DOM
  4. 2026-06-15
    days on market $83,000 Active 56 DOM
  5. 2026-06-14
    days on market $83,000 Active 54 DOM
  6. 2026-06-13
    statusdays on market $83,000 Active 53 DOM
  7. 2026-06-10
    days on market $83,000 Active Contingent 51 DOM
  8. 2026-06-09
    days on market $83,000 Active Contingent 50 DOM
  9. 2026-06-08
    days on market $83,000 Active Contingent 49 DOM
  10. 2026-06-07
    days on market $83,000 Active Contingent 48 DOM
  11. 2026-06-05
    days on market $83,000 Active Contingent 45 DOM
  12. 2026-06-03
    days on market $83,000 Active Contingent 44 DOM
  13. 2026-06-02
    days on market $83,000 Active Contingent 43 DOM
  14. 2026-06-01
    days on market $83,000 Active Contingent 42 DOM
  15. 2026-05-31
    days on market $83,000 Active Contingent 41 DOM
  16. 2026-05-30
    days on market $83,000 Active Contingent 40 DOM
  17. 2026-04-27
    historical Active Contingent
  18. 2026-04-20
    listed $83,000 Active
  19. 2026-03-13
    historical
  20. 2026-03-13
    historical
  21. 2026-03-13
    listed $74,900
  22. 2020-12-09
    historical
  23. 2020-06-08
    listed $74,000
  24. 2009-01-30
    soldstatus $58,250

ⓘ 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
$482 · $40/mo
Projected year-2 tax
$482 · $40/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 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,720
− Mortgage interest
−$4,649
− Property taxes
−$482
− Insurance
−$415
− Repairs & maintenance
−$938
− Management
−$938
− Depreciation
−$2,415
Taxable income
$1,884
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$452
After-tax cash flow
$2,686/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)
6,415
Household income
$19,351
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
702.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 29% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · China
Languages at home
98% English-only · Tagalog/Filipino 0%

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
▼ -0.30%
Current HPI
74.2131
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

+42.5% since first listed
8 events — show timeline
  • 2026-04-27 Contingent NTREIS
  • 2026-04-20 Listed $83,000 NTREIS
  • 2026-03-13 Listed $74,900 NTREIS
  • 2026-03-13 Listing Removed NTREIS
  • 2026-03-13 Listing Removed NTREIS
  • 2020-12-09 Listing Removed NTREIS
  • 2020-06-08 Listed $74,000 NTREIS
  • 2009-01-30 Sold (Public Records) $58,250 Public Records

Property tax history

+12.1%/yr

Latest (2025): $482 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…