CashFlowRE
Sign in Sign up
5454 Financial Plz Unit 3-C 🏷️ Likely Rental
B Composite 74.92
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
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Schools +2.2/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$60,000

5454 Financial Plz Unit 3-C · Shreveport, LA 71129
1 bd · 1.5 ba · 966 sqft · SingleFamily · 86 Days on market
Built 1984 Fair condition 523 sqft lot $62/sqft · 28% below area Est $84k · 28% under $166/mo HOA · 16% of rent

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

Listing remarks MLS

Investment Opportunity or great first time buyer condo. Last Rent was $850 per month. Unit needs some upgrades. Half bath downstairs and full bathroom and bedroom upstairs. Formal living and separate dining area with fireplace. Upstairs open flex space for computer desk area. Outdoor fenced in patio area for privacy. Property comes with 6 months free Management Services for investors.

Key facts

  • Formal living
  • Separate dining area
  • $166 HOA

Tags

OUTDOOR FENCED IN PATIOFORMAL LIVINGSEPARATE DINING AREAUPSTAIRS OPEN FLEX SPACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $60,000 price doesn't fit this home's estimated sale value (~$83,511) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.5-bath single-family listed at $60k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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: crime F, 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.
  • Zoned schools: Turner Elementary Middle School (math 8% / reading 16%, grade F, #568 of 646 statewide, top 89%, 1,371 students, 81% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Huntington High School (math 6% / reading 34%, grade F, #183 of 265 statewide, top 70%, 1,228 students, 72% FRL).
  • Zoned-school proficiency averages 39% at this address vs 26% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Caddo Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 77 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 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 $17k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 6604% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 70% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.72%
Cap rate
10.97%
Cash-on-cash
16.70%
DSCR
1.74
GRM
4.8

CMA / ARV

ARV (median comp)
$83,511
List price
$60,000
Delta
-28.15%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5454 Financial Plz Unit 4A 0.00mi 2/1.5 (+1) 1,015 (+5%) 4mo $100,000 $99 84

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
8.0%
Equity multiple
1.31×
Total profit
$5,285
Equity at exit
$8,946
10-year hold
IRR
17.4%
Equity multiple
2.44×
Total profit
$24,253
Equity at exit
$5,188

Cash invested: $16,800 (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 71129

Home prices YoY
-27.2%
Active inventory
77
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,031 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$166
Vacancy / Maint / Mgmt
$216
Net cashflow
$234

Break-even live

Break-even rent $735
Max offer price $60,000
Occupancy floor 72%

Sensitivity live

Price -10% $275 -5% $255 +0% $234 +5% $213 +10% $192
Rent -10% $152 -5% $193 +0% $234 +5% $275 +10% $315
Rate -1.0pp $264 -0.5pp $249 base $234 +0.5pp $218 +1.0pp $202

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
$15,000
Closing costs
$1,800
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5610 Buncombe Rd Shreveport, LA 1.0–3.0 1.0–2.0 1060 $1,082 $1.02 15d 5 0.22mi
6000 W 70th St Shreveport, LA 1.0–2.0 1.0–2.0 798 $780 $0.98 15d 13 0.99mi

HOA detail

Monthly dues
$166 · $1,992/yr

Listing history 11 events

  1. 2026-05-10
    historical $850
  2. 2026-05-08
    status Pending 387-char remark
    Show marketing remark (387 chars)

    Investment Opportunity or great first time buyer condo. Last Rent was $850 per month. Unit needs some upgrades. Half bath downstairs and full bathroom and bedroom upstairs. Formal living and separate dining area with fireplace. Upstairs open flex space for computer desk area. Outdoor fenced in patio area for privacy. Property comes with 6 months free Management Services for investors.

  3. 2026-05-01
    price $850
  4. 2026-04-07
    listed $895
  5. 2026-02-11
    listed $60,000 Active 387-char remark
    Show marketing remark (387 chars)

    Investment Opportunity or great first time buyer condo. Last Rent was $850 per month. Unit needs some upgrades. Half bath downstairs and full bathroom and bedroom upstairs. Formal living and separate dining area with fireplace. Upstairs open flex space for computer desk area. Outdoor fenced in patio area for privacy. Property comes with 6 months free Management Services for investors.

  6. 2026-02-09
    historical $850
  7. 2026-02-06
    listed $850
  8. 2026-02-04
    historical $850
  9. 2026-01-31
    listed $850
  10. 2026-01-31
    historical $850
  11. 2026-01-15
    listed $850

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 70% 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
$12,371
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$990
− Management
−$990
− HOA
−$1,992
− Depreciation
−$1,745
Taxable income
$2,093
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$502
After-tax cash flow
$2,303/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations to update the kitchen and bathrooms, and to improve the interior aesthetics. The home is in fair condition with good roof and exterior, and has a good curb appeal.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate kitchen appliances — outdated and in need of replacement
  • Moderate bathroom fixtures — dated and in need of replacement
  • Moderate bathroom wallpaper — dated and in need of replacement

Value-add opportunities

  • Both paint interior walls — enhances curb appeal and interior aesthetics
  • Both replace carpeted flooring — improves comfort and reduces maintenance
  • Both update kitchen cabinets and appliances — modernizes the space and increases appeal
  • Both update bathroom fixtures and wallpaper — modernizes the space and increases appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
kitchen appliances · outdated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · dated and in need of replacement Moderate $3,000–15,000
bathroom wallpaper · dated and in need of replacement Moderate $3,000–15,000
Total estimated repair cost · 4 items $12,000–60,000

Value-add ROI direction

  • Both paint interior walls — enhances curb appeal and interior aesthetics
  • Both replace carpeted flooring — improves comfort and reduces maintenance
  • Both update kitchen cabinets and appliances — modernizes the space and increases appeal
  • Both update bathroom fixtures and wallpaper — modernizes the space and increases appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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
City population
164,123
Population (ZIP)
12,395

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 (60%)
Race & ethnicity
Black 60% White 30% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
1% · Canada, Guatemala
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
▼ -52.87%
Current HPI
141.6996
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

11 events — show timeline
  • 2026-05-10 Rental Removed $850 APPFOLIO
  • 2026-05-08 Pending NTREIS
  • 2026-05-01 Price Changed $850 APPFOLIO
  • 2026-04-07 Listed for Rent $895 APPFOLIO
  • 2026-02-11 Listed $60,000 NTREIS
  • 2026-02-09 Rental Removed $850 APPFOLIO
  • 2026-02-06 Listed for Rent $850 APPFOLIO
  • 2026-02-04 Rental Removed $850 NTREIS
  • 2026-01-31 Listed for Rent $850 NTREIS
  • 2026-01-31 Rental Removed $850 APPFOLIO
  • 2026-01-15 Listed for Rent $850 APPFOLIO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…