CashFlowRE
Sign in Sign up
3121 Hollywood Ave
B+ Composite 75.77
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$33,000

3121 Hollywood Ave · Shreveport, LA 71108
2 bd · 1.0 ba · 979 sqft · SingleFamily public records · 122 Days on market
Built 1970 7,200 sqft lot $34/sqft · 25% below area Est $44k · 25% under ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Your next great investment opportunity is here! This property is priced to sell and offers strong potential for rental income. Don’t miss your chance to add this one to your portfolio. Come take a look and submit your offer today before it’s gone!

Key facts

  • 7,200 sq ft lot
  • Built 1970
  • Listed 122 days

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 2-bed/1.0-bath single-family listed at $33k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($807 rent vs $33k).
  • Recommended offer: $29k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.3% 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 rising (+2.4%/yr); 138 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); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($32k/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 $228 of loan paydown is wiped out by about $990 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.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $9k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $29,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 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
2.44%
Cap rate
21.30%
Cash-on-cash
53.58%
DSCR
3.38
GRM
3.4

CMA / ARV

ARV (median comp)
$44,000
List price
$33,000
Delta
-25.00%
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
3030 Morningside Dr 0.32mi 3/1.0 (+1) 1,005 (+3%) 2mo $53,000 $53 74
3250 Wagner St 0.17mi 2/1.0 1,044 (+7%) 8mo $29,500 $28 74
2910 Meadow Ave 0.30mi 3/1.0 (+1) 931 (-5%) 3mo $45,000 $48 71
2816 Bibb St 0.53mi 2/1.0 936 (-4%) 14mo $24,999 $27 56
2742 Lakehurst Ave 0.39mi 3/1.0 (+1) 1,034 (+6%) 16mo $79,900 $77 54
2645 Valley Ridge Rd 0.57mi 2/1.0 929 (-5%) 16mo $30,000 $32 52
2724 Grassmere St 0.62mi 2/1.0 866 (-12%) 1mo $60,000 $69 51
2730 Sunnybrook St 0.67mi 2/1.0 939 (-4%) 18mo $52,500 $56 47
6507 Canal Blvd 0.65mi 2/1.0 1,027 (+5%) 18mo $25,250 $25 46
2905 Grassmere St 0.50mi 3/1.0 (+1) 912 (-7%) 17mo $48,900 $54 46
3101 Syphon St 0.64mi 2/1.0 840 (-14%) 10mo $10,000 $12 39
6610 W Canal Blvd 0.72mi 3/1.0 (+1) 1,121 (+14%) 18mo $22,000 $20 22

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 · 2.37% rent growth · sell at horizon

5-year hold
IRR
51.0%
Equity multiple
3.21×
Total profit
$20,432
Equity at exit
$4,920
10-year hold
IRR
56.1%
Equity multiple
6.37×
Total profit
$49,609
Equity at exit
$2,853

Cash invested: $9,240 (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 71108

Rents YoY
2.4%
Active inventory
138
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$807 high interval (Pro) →
Mortgage (P&I)
$173
Tax from tax record
$38 /mo · $455/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$169
Net cashflow
$413

Break-even live

Break-even rent $284
Max offer price $33,000
Occupancy floor 44%

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
$8,250
Closing costs
$990
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
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 0.48mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 0.50mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 0.61mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 43d 1 0.67mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 43d 1 0.71mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 21d 1 0.79mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 0.94mi
2503 Malcolm St Shreveport, LA 1.0 1.0 650 $600 $0.92 43d 1 1.04mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 43d 1 1.10mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 43d 1 1.17mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 1.17mi
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 1.34mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 13d 1 1.39mi
2544 DuPont St Shreveport, LA 2.0 1.0 683 $600 $0.88 21d 1 1.46mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 43d 1 1.47mi

Listing history 22 events

  1. 2026-06-18
    days on market $33,000 Active 122 DOM
  2. 2026-06-17
    days on market $33,000 Active 121 DOM
  3. 2026-06-16
    days on market $33,000 Active 120 DOM
  4. 2026-06-15
    days on market $33,000 Active 119 DOM
  5. 2026-06-14
    days on market $33,000 Active 117 DOM
  6. 2026-06-13
    days on market $33,000 Active 116 DOM
  7. 2026-06-10
    days on market $33,000 Active 114 DOM
  8. 2026-06-09
    days on market $33,000 Active 113 DOM
  9. 2026-06-08
    days on market $33,000 Active 112 DOM
  10. 2026-06-07
    days on market $33,000 Active 111 DOM
  11. 2026-06-05
    days on market $33,000 Active 108 DOM
  12. 2026-06-03
    days on market $33,000 Active 107 DOM
  13. 2026-06-02
    days on market $33,000 Active 106 DOM
  14. 2026-06-01
    days on market $33,000 Active 105 DOM
  15. 2026-05-31
    days on market $33,000 Active 104 DOM
  16. 2026-05-30
    days on market $33,000 Active 103 DOM
  17. 2026-02-11
    listed $33,000 Active 259-char remark
    Show marketing remark (259 chars)

    Your next great investment opportunity is here! This property is priced to sell and offers strong potential for rental income. Don’t miss your chance to add this one to your portfolio. Come take a look and submit your offer today before it’s gone!

  18. 2024-09-06
    historical
  19. 2023-10-31
    price $38,000
  20. 2023-10-06
    listed $43,000 Active
  21. 2008-05-22
    soldstatus
  22. 1993-04-23
    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
$455 · $38/mo
Projected year-2 tax
$455 · $38/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 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$9,680
− Mortgage interest
−$1,849
− Property taxes
−$455
− Insurance
−$165
− Repairs & maintenance
−$774
− Management
−$774
− Depreciation
−$960
Taxable income
$4,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,129
After-tax cash flow
$3,822/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)
18,072
Household income
$32,055
Rent vs Own
63.3% rent · 36.7% own
Severe rent burden
1526.0

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 Black (83%)
Race & ethnicity
Black 83% White 11% Hispanic / Latino 4% Two or more races 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -58.98%
Current HPI
58.1377
Rent YoY
▲ 2.37%
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

-23.3% since first listed
6 events — show timeline
  • 2026-02-11 Listed $33,000 NTREIS
  • 2024-09-06 Listing Removed NTREIS
  • 2023-10-31 Price Changed $38,000 NTREIS
  • 2023-10-06 Listed $43,000 NTREIS
  • 2008-05-22 Sold (Public Records) Public Records
  • 1993-04-23 Sold (Public Records) Public Records

Property tax history

-1.5%/yr

Latest (2025): $455 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…