CashFlowRE
Sign in Sign up
3201 Desoto St
B Composite 70.26
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
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$62,000

3201 Desoto St · Shreveport, LA 71109
2 bd · 1.0 ba · 1,227 sqft · SingleFamily public records · 20 Days on market
Built 1960 5,401 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Large 2 bedroom home. Central HVAC. Corner lot. updated one year ago. Tenant occupied at $850. Do not disturb tenants. Can be purchased with other units. All under management and occupied, that can remain after a sale, to make an easy investment opportunity. all information is to be verified by buyer. Owner Agent

Key facts

  • Central hvac
  • Updated one year ago
  • Corner lot

Tags

CENTRAL HVACCORNER LOTUPDATED ONE YEAR AGOEASY INVESTMENT OPPORTUNITY

Property features AI

Finance

  • Other: Subdivision: Ingleside Sub; County: Caddo; Country: United States; Directions: corner of Desoto and Hudson
  • Financial info: Loan type treated as clear; No second mortgage reported
  • HOA & community: No homeowners association

Exterior

  • Parking: Off-street parking
  • Security: No accessibility features reported
  • Utilities: City water; City sewer; Municipal utility district: No
  • Home design: Single-family residence; Residential property; Built in 1960; One story
  • Construction: Year built: 1960
  • Exterior features: Corner lot (corner of Desoto and Hudson); Lot less than 0.5 acre (approximately 0.124 acre)

Interior

  • Kitchen: No specific kitchen appliance list provided
  • Bedrooms: 2 bedrooms (Primary bedroom on main level, 11 x 11)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating or cooling system specified
  • Interior features: One level home; Gas water heater; 3 total rooms; 1 living area; 1 dining area; Other interior features
  • Laundry & utility: No 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 2-bed/1.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($817 rent vs $62k).
  • Recommended offer: $61k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.9% 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: 123 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $429 of loan paydown is wiped out by about $732 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 (-1.2% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $52k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $61,070 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  5. 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.
  6. 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.
  7. 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
1.32%
Cap rate
10.89%
Cash-on-cash
16.43%
DSCR
1.73
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$33,129
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3406 Fulton St 0.20mi 2/1.0 1,132 (-8%) 5mo $9,500 $8 74
3108 Woodford St 0.30mi 3/1.0 (+1) 1,300 (+6%) 7mo $20,400 $16 65
3218 Sumner St 0.65mi 3/1.0 (+1) 1,253 (+2%) 6mo $22,000 $18 57
2618 Drexel 0.63mi 2/1.0 1,158 (-6%) 17mo $50,000 $43 47
2632 Desoto St 0.56mi 2/1.0 1,069 (-13%) 10mo $32,500 $30 44
2642 Woodford St 0.62mi 3/1.0 (+1) 1,303 (+6%) 16mo $44,900 $34 42
2647 Drexel St 0.60mi 3/2.0 (+1) 1,079 (-12%) 2mo $67,500 $63 41
4202 Orla Ave 0.38mi 3/1.5 (+1) 1,080 (-12%) 18mo $15,900 $15 40
3818 Oakcrest St 0.73mi 3/1.5 (+1) 1,287 (+5%) 22mo $77,200 $60 32
2630 Emery St 0.63mi 3/1.5 (+1) 1,392 (+13%) 15mo $32,000 $23 29
3117 Parkhurst St 0.56mi 3/1.5 (+1) 1,386 (+13%) 24mo $37,500 $27 25

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

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.9%
Equity multiple
1.57×
Total profit
$9,969
Equity at exit
$14,429
10-year hold
IRR
19.1%
Equity multiple
2.88×
Total profit
$32,710
Equity at exit
$14,698

Cash invested: $17,360 (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 71109

Home prices YoY
-2.1%
Active inventory
123
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$817 high interval (Pro) →
Mortgage (P&I)
$325
Tax from tax record
$57 /mo · $680/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$238

Break-even live

Break-even rent $516
Max offer price $62,000
Occupancy floor 66%

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
$15,500
Closing costs
$1,860
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 0.13mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 44d 1 0.13mi
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 0.37mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 14d 1 0.51mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 14d 1 0.69mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 44d 1 0.73mi
2551 Claiborne Ave Shreveport, LA 2.0 1.5 1202 $945 $0.79 14d 1 0.75mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 44d 1 0.76mi
2531 Drexel St Shreveport, LA 3.0 2.0 1250 $950 $0.76 21d 1 0.76mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 21d 1 0.78mi
3902 Sumner St Shreveport, LA 2.0 1.0 900 $700 $0.78 44d 1 0.95mi
4021 Theo St Shreveport, LA 3.0 1.0 1200 $800 $0.67 44d 1 0.97mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 0.98mi
2134 Queens Hwy Shreveport, LA 3.0 1.5 1374 $1,475 $1.07 21d 1 1.04mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 1.11mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 1.12mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 14d 1 1.14mi
3907 Milton St Shreveport, LA 3.0 1.5 1275 $1,100 $0.86 44d 1 1.15mi
3323 Darien St Shreveport, LA 3.0 1.0 1200 $785 $0.65 44d 1 1.17mi
3420 Darien St Shreveport, LA 2.0 1.0 1200 $665 $0.55 14d 1 1.21mi
4223 Lakeshore Dr Shreveport, LA 1.0–3.0 1.0–2.0 1002 $798 $0.80 44d 1 1.28mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 44d 1 1.32mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 1.33mi

Listing history 17 events

  1. 2026-06-18
    days on market $62,000 Active 20 DOM
  2. 2026-06-17
    days on market $62,000 Active 19 DOM
  3. 2026-06-16
    days on market $62,000 Active 18 DOM
  4. 2026-06-15
    days on market $62,000 Active 17 DOM
  5. 2026-06-14
    days on market $62,000 Active 15 DOM
  6. 2026-06-13
    days on market $62,000 Active 14 DOM
  7. 2026-06-10
    days on market $62,000 Active 12 DOM
  8. 2026-06-09
    days on market $62,000 Active 11 DOM
  9. 2026-06-08
    days on market $62,000 Active 10 DOM
  10. 2026-06-07
    days on market $62,000 Active 9 DOM
  11. 2026-06-05
    days on market $62,000 Active 6 DOM
  12. 2026-06-03
    days on market $62,000 Active 5 DOM
  13. 2026-06-02
    days on market $62,000 Active 4 DOM
  14. 2026-06-01
    days on market $62,000 Active 3 DOM
  15. 2026-05-31
    days on market $62,000 Active 2 DOM
  16. 2026-05-30
    remarks 315-char remark
  17. 2026-05-30
    listed $62,000 Active 1 DOM

ⓘ 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
$680 · $57/mo
Projected year-2 tax
$680 · $57/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
$9,804
− Mortgage interest
−$3,473
− Property taxes
−$680
− Insurance
−$310
− Repairs & maintenance
−$784
− Management
−$784
− Depreciation
−$1,804
Taxable income
$1,968
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$472
After-tax cash flow
$2,381/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)
17,412
Household income
$32,939
Rent vs Own
58.3% rent · 41.7% own
Severe rent burden
1265.0

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 (95%)
Race & ethnicity
Black 95% White 4%
Common ancestry
Lithuanian 1%
Foreign-born
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
▼ -1.18%
Current HPI
54.4158
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

-89.7% since first listed
5 events — show timeline
  • 2026-05-29 Listed $62,000 NTREIS
  • 2025-10-02 Sold (Public Records) $51,500 Public Records
  • 2025-08-15 Price Changed $59,950 NTREIS
  • 2025-08-15 Listed $599,950 NTREIS
  • 1999-07-12 Sold (Public Records) Public Records

Property tax history

-0.8%/yr

Latest (2025): $680 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…