CashFlowRE
Sign in Sign up
246 Brookbriar Dr
C- Composite 51.19
Why this score? — see what drove the C- 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 +21.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +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
  • Appreciation +0.0/10.0

$125,000

246 Brookbriar Dr · Shreveport, LA 71107
3 bd · 1.5 ba · 1,260 sqft · SingleFamily public records · 6 Days on market
Built 2001 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for an affordable place to call home? This 3 bedroom 2.5 bath beauty offers comfort, space, and value at an attractive price point. Spacious living area , great yard and convenient location. whether your first time homebuyer an investment opportunity this home deserves a look. call for showing now. Sold as is

Key facts

  • Great yard
  • Convenient location
  • 8,712 sq ft lot

Tags

GREAT YARDCONVENIENT LOCATION

Property features AI

Finance

  • Other: Possession available in 30–60 days; Listing status: Active
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Covered carport with 2 spaces; Additional parking available
  • Security: Not specified
  • Utilities: City sewer; City water; Electricity available; Not in a municipal utility district
  • Home design: Single family residence; Attached property; Built in 2001
  • Construction: Year built 2001
  • Exterior features: Lot less than 0.5 acre (approx. 0.20 acre); Subdivision: Highland Park Sub; Directions: see GPS

Interior

  • Kitchen: Gas oven; Gas range; Microwave; Refrigerator; Granite counters
  • Bedrooms: 3 bedrooms (primary bedroom on level 1, approx. 16 x 16)
  • Flooring: Not specified
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Not specified
  • Interior features: Granite counters; Open floorplan; One-level layout
  • Laundry & utility: Gas water heater

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/1.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $193 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (1.7% below list).
  • Recommended offer: $123k (1.7% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% 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: 262 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% 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 $864 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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, 63% 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 $122,842 (1.7% 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
0.98%
Cap rate
8.15%
Cash-on-cash
6.62%
DSCR
1.29
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$69,300
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
318 Brookbriar Dr 0.09mi 3/1.5 1,237 (-2%) 4mo $58,600 $47 89
1113 Fenwick Dr 0.03mi 3/1.5 1,208 (-4%) 3mo $75,000 $62 89
113 Brookbriar Dr 0.19mi 3/1.0 1,252 (-1%) 5mo $24,900 $20 84
130 Mayfair Dr 0.21mi 3/1.5 1,297 (+3%) 3mo $75,000 $58 83
418 Mayfair Dr 0.31mi 3/1.5 1,330 (+6%) 9mo $40,000 $30 69
1121 Heatherwood Dr 0.15mi 3/2.0 1,437 (+14%) 1mo $126,500 $88 66
401 Seneca Trl 0.32mi 3/2.0 1,327 (+5%) 12mo $70,000 $53 65
413 Seneca Trl 0.34mi 3/2.5 1,176 (-7%) 8mo $64,900 $55 63
1114 Dunbriar Dr 0.08mi 3/1.5 1,076 (-15%) 15mo $122,000 $113 60

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
-6.2%
Equity multiple
0.77×
Total profit
$-7,991
Equity at exit
$18,638
10-year hold
IRR
3.5%
Equity multiple
1.25×
Total profit
$8,738
Equity at exit
$10,808

Cash invested: $35,000 (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
262
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,228 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$70 /mo · $837/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$193

Break-even live

Break-even rent $984
Max offer price $125,000
Occupancy floor 79%

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
$31,250
Closing costs
$3,750
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
409 Chickasaw Trl Shreveport, LA 2.0 1.5 1124 $1,200 $1.07 43d 1 0.42mi
745 Tecumseh Trl Unit 745 Shreveport, LA 3.0 1.0 1200 $875 $0.73 43d 1 0.90mi
413 Montgomery St Bossier City, LA 3.0 1.0 1152 $1,000 $0.87 13d 1 1.45mi
301 Edwards St Bossier City, LA 2.0 1.0 900 $1,175 $1.31 21d 1 1.48mi

Listing history 6 events

  1. 2026-06-15
    statusdays on market $125,000 Pending 6 DOM
  2. 2026-06-14
    days on market $125,000 Active 5 DOM
  3. 2026-06-13
    days on market $125,000 Active 4 DOM
  4. 2026-06-10
    days on market $125,000 Active 2 DOM
  5. 2026-06-09
    remarks 322-char remark
  6. 2026-06-09
    listed $125,000 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
$837 · $70/mo
Projected year-2 tax
$837 · $70/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 3/10 Moderate FEMA zone X · 20% 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 63% 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
$14,741
− Mortgage interest
−$7,002
− Property taxes
−$837
− Insurance
−$625
− Repairs & maintenance
−$1,179
− Management
−$1,179
− Depreciation
−$3,636
Taxable income
$282
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$68
After-tax cash flow
$2,250/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

+8.7% since first listed
9 events — show timeline
  • 2026-06-08 Listed $125,000 NTREIS
  • 2021-10-28 Sold (Public Records) $115,000 Public Records
  • 2021-10-27 Sold (MLS) NTREIS
  • 2021-09-28 Pending NTREIS
  • 2021-09-25 Relisted NTREIS
  • 2021-09-11 Pending NTREIS
  • 2021-08-22 Listed $115,000 NTREIS
  • 2005-08-09 Sold (Public Records) Public Records
  • 1990-11-16 Sold (Public Records) Public Records

Property tax history

+7.4%/yr

Latest (2025): $837 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…