CashFlowRE
Sign in Sign up
No image
B+ Composite 75.61
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 +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$65,000

9339 Poppy Cir · Shreveport, LA 71118
3 bd · 1.0 ba · 1,101 sqft · SingleFamily public records · 1 Days on market
Built 1964 0.25 ac lot Est $127k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

2 bedroom, 2 bath home in Southland Park offering renovation potential & opportunity to add value. Spacious layout with over 1,500 sq ft, covered parking & a shed with electricity. Property needs repairs & updates and offers potential for investors or buyers looking to renovate. Convenient South Shreveport location near Southern Hills, hospitals, shopping, dining, schools, Mansfield Rd, Bert Kouns, I-49 & 3132. Being sold as is.

Key facts

  • Covered parking
  • Convenient location
  • Renovation potential

Tags

RENOVATION POTENTIALCOVERED PARKINGSHED WITH ELECTRICITYCONVENIENT LOCATION

Property features AI

Finance

  • Other: Will subdivide: yes
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Covered carport with 2 covered spaces (2 carport spaces)
  • Utilities: City water; City sewer; Cable available; Individual gas meter; Individual water meter
  • Home design: Single-family residence; Residential property; One story; Accessible doors and hallways
  • Construction: Built in 1964; Brick and siding exterior; Asphalt roof; Slab foundation
  • Exterior features: Chain link fence in back yard; Above-ground pool

Interior

  • Kitchen: Built-in refrigerator
  • Bedrooms: 2 bedrooms (primary bedroom on level 1)
  • Flooring: Parquet flooring; Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Eat-in kitchen; High-speed internet available; 5 rooms total; 1 living area; 1 dining area; One-level layout
  • Laundry & utility: Utility room with full-size washer/dryer area

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/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $598 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Cap rate 17.3% 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 (+1.7%/yr); 115 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($50k/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 $449 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 + 1.7% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 69% 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 $65,000

Questions for the listing agent

  1. Built in 1964 — 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
2.09%
Cap rate
17.33%
Cash-on-cash
39.43%
DSCR
2.75
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$126,615
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9280 Savanna Dr 0.18mi 3/1.5 1,107 (+0%) 11mo $115,000 $104 80
1119 Southland Park Dr 0.15mi 3/1.0 1,179 (+7%) 2mo $115,000 $98 79
9295 Savanna Dr 0.19mi 3/1.0 1,200 (+9%) 2mo $85,000 $71 75
2900 Birch Dr 0.36mi 3/1.0 1,058 (-4%) 2mo $109,900 $104 74
9419 Woodcrest Dr 0.39mi 3/1.0 1,100 (-0%) 15mo $135,800 $123 69
9416 Woodcrest Dr 0.40mi 3/1.5 1,175 (+7%) 3mo $114,500 $97 66
2904 Birch Dr 0.37mi 3/1.0 998 (-9%) 4mo $114,900 $115 64
1119 Kimberly Dr 0.24mi 3/1.0 953 (-13%) 5mo $114,900 $121 62
9406 Normandie Dr 0.42mi 3/1.0 988 (-10%) 7mo $114,600 $116 57
9079 Hawthorne Dr 0.74mi 3/1.0 1,041 (-5%) 8mo $119,900 $115 50
2849 Smithfield Rd 0.57mi 3/1.0 1,265 (+15%) 7mo $140,000 $111 43
9248 N Southland Park Dr 0.62mi 2/1.0 (-1) 948 (-14%) 2mo $115,000 $121 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 · 1.74% rent growth · sell at horizon

5-year hold
IRR
34.3%
Equity multiple
2.42×
Total profit
$25,893
Equity at exit
$9,692
10-year hold
IRR
40.4%
Equity multiple
4.57×
Total profit
$64,934
Equity at exit
$5,620

Cash invested: $18,200 (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 71118

Rents YoY
1.7%
Active inventory
115
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,360 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$109 /mo · $1,304/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$598

Break-even live

Break-even rent $603
Max offer price $65,000
Occupancy floor 51%

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
$16,250
Closing costs
$1,950
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9295 Savanna Dr Shreveport, LA 3.0 1.0 1297 $1,250 $0.96 20d 1 0.21mi
9730 Baird Rd Shreveport, LA 1.0–2.0 1.0–2.0 872 $1,212 $1.39 13d 19 0.40mi
9137 Mansfield Rd Shreveport, LA 1.0–2.0 1.0–2.0 1018 $1,700 $1.67 13d 3 0.49mi
2838 Smithfield Rd Shreveport, LA 3.0 1.0 960 $1,250 $1.30 43d 1 0.54mi
2832 Holiday Ln Shreveport, LA 3.0 1.0 1104 $1,250 $1.13 13d 1 0.59mi
2045 Bert Kouns Industrial Loop Shreveport, LA 1.0–3.0 1.0–2.0 1006 $1,320 $1.31 43d 11 0.69mi
2843 Kaylin Dr Shreveport, LA 3.0 1.0 1025 $1,400 $1.37 20d 1 0.74mi
9063 Marva Dr Shreveport, LA 3.0 1.5 1052 $1,375 $1.31 43d 1 0.76mi
9471 Blom Blvd Shreveport, LA 3.0 1.5 1303 $1,200 $0.92 13d 1 0.89mi
3024 Karla Cir Unit 3024 Shreveport, LA 3.0 1.0 971 $1,175 $1.21 43d 1 0.93mi
9100 Walker Rd Shreveport, LA 1.0–2.0 1.0–2.0 841 $1,164 $1.38 13d 9 0.93mi
1029 Bert Kouns Industrial Loop Shreveport, LA 3.0 1.5 1134 $1,500 $1.32 43d 1 0.93mi
3126 W Bert Kouns Industrial Loop Shreveport, LA 2.0 2.0 957 $820 $0.86 13d 1 0.98mi
9005 Walker Rd Shreveport, LA 2.0 2.0 975 $1,332 $1.37 13d 5 1.04mi
3011 Mackey Ln Shreveport, LA 3.0 1.5 1222 $1,300 $1.06 13d 1 1.09mi
9434 Palmetto Ln Shreveport, LA 3.0 1.5 1122 $1,425 $1.27 43d 1 1.19mi
8860 Bernay Dr Shreveport, LA 3.0 1.5 1200 $1,300 $1.08 43d 1 1.28mi
9045 Kingston Rd Shreveport, LA 1.0–2.0 1.0–1.5 758 $900 $1.19 13d 5 1.47mi

Listing history 7 events

  1. 2026-05-19
    status Pending
  2. 2026-05-18
    listed $65,000 Active
  3. 2008-01-15
    soldstatus
  4. 2007-06-08
    soldstatus
  5. 2006-07-07
    soldstatus
  6. 2005-06-17
    soldstatus
  7. 1989-02-28
    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
$1,304 · $109/mo
Projected year-2 tax
$1,304 · $109/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 69% 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
$16,324
− Mortgage interest
−$3,641
− Property taxes
−$1,304
− Insurance
−$325
− Repairs & maintenance
−$1,306
− Management
−$1,306
− Depreciation
−$1,891
Taxable income
$6,552
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,572
After-tax cash flow
$5,605/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)
23,219
Household income
$50,287
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1046.0

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 58% White 33% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -78.81%
Current HPI
129.1782
Rent YoY
▲ 1.74%
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

7 events — show timeline
  • 2026-05-19 Pending NTREIS
  • 2026-05-18 Listed $65,000 NTREIS
  • 2008-01-15 Sold (Public Records) Public Records
  • 2007-06-08 Sold (Public Records) Public Records
  • 2006-07-07 Sold (Public Records) Public Records
  • 2005-06-17 Sold (Public Records) Public Records
  • 1989-02-28 Sold (Public Records) Public Records

Property tax history

+14.2%/yr

Latest (2025): $1,304 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…