CashFlowRE
Sign in Sign up
No image
B Composite 70.58
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 +10.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$64,000

426 Chickasaw Trl · Shreveport, LA 71107
3 bd · 2.0 ba · 866 sqft · SingleFamily public records · 28 Days on market
Built 2000 7,579 sqft lot Est $68k · 6% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this cozy 3-bedroom, 2-bathroom home located in North Shreveport! Built in 2000, this brick home offers approximately 866 square feet of living space with a functional layout perfect for first-time homebuyers, investors, or anyone looking to downsize. Situated near schools, shopping, and major roadways, this property provides both convenience and affordability. Enjoy a spacious yard with room to relax, entertain, or personalize to your liking. Whether you’re looking for a place to call home or a great investment opportunity, this property has plenty of potential!

Key facts

  • Spacious yard
  • Near schools
  • Near shopping

Tags

BRICK HOMESPACIOUS YARDNEAR SCHOOLSNEAR SHOPPINGNEAR MAJOR ROADWAYS

Property features AI

Finance

  • Other: Property is listed For Sale and marked Active; Listing broker: Keller Williams Northwest
  • Financial info: No second mortgage reported; Loan type listed as 'Treat As Clear'
  • HOA & community: No homeowners association

Exterior

  • Parking: Covered carport with 2 covered spaces and 2 carport spaces
  • Security: No specific security features listed
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single family residence; Residential property; One story
  • Construction: Built in 2000; No construction material, roof, or foundation details provided
  • Exterior features: Lot is approximately 0.174 acres (about 7,579 sq ft); Subdivision: Cherokee Park Sub

Interior

  • Kitchen: No appliances included
  • Bedrooms: Three bedrooms (all on the main level), each about 10 x 10; Primary bedroom on the main level, approximately 10 x 10
  • Flooring: No flooring details provided
  • Bathrooms: Two full bathrooms
  • Heating & cooling: No heating or cooling details provided
  • Interior features: One-level layout; Four total living/dining areas (living room plus additional living spaces); Other interior features
  • Laundry & utility: No specific laundry/utility equipment listed

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 single-family listed at $64k.

Deal economics

  • At list price, monthly cash flow is $640 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $64k).
  • Recommended offer: $63k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.3% vs local median 5.6% 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: 261 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% 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 $442 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% 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 $63,040 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
2.08%
Cap rate
18.30%
Cash-on-cash
42.89%
DSCR
2.91
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$68,414
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
110 Mayfair Dr 0.46mi 3/1.0 950 (+10%) 19mo $74,900 $79 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
39.7%
Equity multiple
2.70×
Total profit
$30,422
Equity at exit
$9,543
10-year hold
IRR
46.0%
Equity multiple
5.41×
Total profit
$79,021
Equity at exit
$5,534

Cash invested: $17,920 (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
261
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,332 medium interval (Pro) →
Mortgage (P&I)
$336
Tax from tax record
$49 /mo · $593/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$640

Break-even live

Break-even rent $521
Max offer price $64,000
Occupancy floor 47%

Sensitivity live

Price -10% $677 -5% $659 +0% $640 +5% $622 +10% $604
Rent -10% $535 -5% $588 +0% $640 +5% $693 +10% $746
Rate -1.0pp $673 -0.5pp $657 base $640 +0.5pp $624 +1.0pp $607

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
$16,000
Closing costs
$1,920
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
409 Chickasaw Trl Shreveport, LA 2.0 1.5 1124 $1,200 $1.07 45d 1 0.07mi

Listing history 20 events

  1. 2026-06-21
    days on market $64,000 Active 28 DOM
  2. 2026-06-18
    days on market $64,000 Active 25 DOM
  3. 2026-06-17
    days on market $64,000 Active 24 DOM
  4. 2026-06-16
    days on market $64,000 Active 23 DOM
  5. 2026-06-15
    days on market $64,000 Active 22 DOM
  6. 2026-06-14
    days on market $64,000 Active 20 DOM
  7. 2026-06-13
    days on market $64,000 Active 19 DOM
  8. 2026-06-10
    days on market $64,000 Active 17 DOM
  9. 2026-06-09
    days on market $64,000 Active 16 DOM
  10. 2026-06-08
    days on market $64,000 Active 15 DOM
  11. 2026-06-07
    days on market $64,000 Active 14 DOM
  12. 2026-06-05
    days on market $64,000 Active 11 DOM
  13. 2026-06-03
    days on market $64,000 Active 10 DOM
  14. 2026-06-02
    days on market $64,000 Active 9 DOM
  15. 2026-06-01
    days on market $64,000 Active 8 DOM
  16. 2026-05-31
    days on market $64,000 Active 7 DOM
  17. 2026-05-30
    days on market $64,000 Active 6 DOM
  18. 2026-05-22
    status Pending
  19. 2026-05-19
    listed $64,000 Active
  20. 1995-02-02
    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
$593 · $49/mo
Projected year-2 tax
$593 · $49/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% 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
$15,982
− Mortgage interest
−$3,585
− Property taxes
−$593
− Insurance
−$320
− Repairs & maintenance
−$1,279
− Management
−$1,279
− Depreciation
−$1,862
Taxable income
$7,065
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,696
After-tax cash flow
$5,990/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)
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

3 events — show timeline
  • 2026-05-22 Pending NTREIS
  • 2026-05-19 Listed $64,000 NTREIS
  • 1995-02-02 Sold (Public Records) Public Records

Property tax history

-0.5%/yr

Latest (2025): $593 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…