CashFlowRE
Sign in Sign up
605 Canoe Trl
D Composite 41.39
Why this score? — see what drove the D 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).

  • ARV discount +13.2/15.0
  • Cash flow +9.4/30.0
  • Rent growth +4.1/5.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$279,000

605 Canoe Trl · Bossier City, LA 71111
3 bd · 2.0 ba · 1,542 sqft · Other public records · 45 Days on market
Built 2013 6,752 sqft lot $181/sqft · 10% below area Est $319k · 13% under $22/mo HOA · 1% of rent

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

Listing remarks

Welcome home to desirable Cypress Bend! This well-maintained one-owner home offers 3 bedrooms, 2 baths, and a spacious open floor plan perfect for everyday living and entertaining. The remote master suite features an oversized jetted tub, while the large master closet includes convenient built-ins for extra storage and organization. Fresh interior paint and newly replaced bedroom carpet make this home truly move-in ready! Step outside to enjoy the large covered patio overlooking the backyard — the perfect spot for relaxing or hosting guests. Don’t miss this beautifully updated home in a great location!

Key facts

  • Oversized jetted tub
  • Remote master suite
  • Backyard

Tags

REMOTE MASTER SUITEOVERSIZED JETTED TUBLARGE MASTER CLOSETBUILT-INS FOR EXTRA STORAGELARGE COVERED PATIOBACKYARD

Property features AI

Finance

  • Other: Deed restrictions apply; Playground and sidewalks in community
  • Financial info: Association fee charged annually
  • HOA & community: Mandatory HOA (Cypress Bend); HOA fees cover grounds and structure maintenance and management; Annual association fee

Exterior

  • Parking: Attached 2-car garage; Covered parking for 2 vehicles; Additional parking and driveway; Garage door opener; garage faces front
  • Security: Gated community
  • Utilities: City water; City sewer; Electricity connected; Cable available; Asphalt access
  • Home design: Single-family residence; One story; Residential property; Smart home features present
  • Construction: Built in 2013; Brick construction; Shingle roof
  • Exterior features: Covered porch; Covered patio/porch features; Wood fencing

Interior

  • Kitchen: Built-in gas range; Gas cooktop; Dishwasher; Disposal; Microwave; Refrigerator
  • Bedrooms: Primary bedroom on main level with ensuite bath, dual sinks and jetted tub
  • Flooring: Carpet; Ceramic tile; Wood
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Open floor plan with vaulted ceilings; Granite countertops; Kitchen island; Pantry; Built-in features; Cable TV available; Eat-in kitchen
  • Laundry & utility: Individual gas meter; Individual water meter

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 other listed at $279k.

Deal economics

  • At list price, monthly cash flow is $-197 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $244k (12.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (28.2% below list).
  • Recommended offer: $200k (28.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#47 in LA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F, amenities F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Kingston Elementary School (math 73% / reading 69%, grade A-, #23 of 646 statewide, top 4%, 820 students, 33% FRL); Benton Middle School (math 49% / reading 58%, grade C+, #21 of 218 statewide, top 9%, 850 students, 34% FRL); Benton High School (math 55% / reading 63%, grade C+, #22 of 265 statewide, top 8%, 1,538 students, 28% FRL).
  • Zoned-school proficiency averages 61% at this address vs 44% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Bossier Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+6.6%/yr); 426 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($65k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $229k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,215 (28.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.72%
Cap rate
5.45%
Cash-on-cash
-3.03%
DSCR
0.87
GRM
11.6

CMA / ARV

ARV (median comp)
$319,321
List price
$279,000
Delta
-12.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.56% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.35×
Total profit
$-50,392
Equity at exit
$41,600
10-year hold
IRR
-4.7%
Equity multiple
0.65×
Total profit
$-27,490
Equity at exit
$24,123

Cash invested: $78,120 (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 71111

Home prices YoY
-34.8%
Rents YoY
6.6%
Active inventory
426
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,002 high interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$177 /mo · $2,128/yr
Insurance
$116
HOA
$22
Vacancy / Maint / Mgmt
$420
Net cashflow
$-197

Break-even live

Break-even rent $2,252
Max offer price $244,197
Occupancy floor

Sensitivity live

Price -10% $-39 -5% $-118 +0% $-197 +5% $-276 +10% $-355
Rent -10% $-355 -5% $-276 +0% $-197 +5% $-118 +10% $-39
Rate -1.0pp $-57 -0.5pp $-126 base $-197 +0.5pp $-269 +1.0pp $-343

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
$69,750
Closing costs
$8,370
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
606 Acacia Dr Bossier City, LA 3.0 2.0 1765 $2,200 $1.25 23d 1 0.50mi
5226 John Wilson Dr Bossier City, LA 2.0 2.0 1200 $1,150 $0.96 15d 1 0.50mi
217 Norwell Ln Bossier City, LA 4.0 2.5 1851 $2,400 $1.30 23d 1 0.65mi
90 Kingston Xing Bossier City, LA 1.0–3.0 1.0–2.0 1150 $2,015 $1.75 15d 14 0.71mi
303 Plum Orchard Ln Benton, LA 4.0 3.0 2073 $2,600 $1.25 23d 1 1.01mi
3348 Grand Lake Dr Bossier City, LA 3.0 2.0 1800 $2,100 $1.17 23d 1 1.15mi
3055 Vanceville Rd Bossier City, LA 2.0–3.0 2.0 1112 $1,995 $1.79 15d 6 1.16mi
3283 Grand Lake Dr Bossier City, LA 3.0 2.0 1302 $1,950 $1.50 23d 1 1.23mi
3461 Grand Cane Ln Bossier City, LA 3.0 2.0 1297 $2,100 $1.62 15d 1 1.50mi

HOA detail

Monthly dues
$22 · $264/yr

Listing history 19 events

  1. 2026-06-21
    days on market $279,000 Active 45 DOM
  2. 2026-06-18
    days on market $279,000 Active 42 DOM
  3. 2026-06-17
    days on market $279,000 Active 41 DOM
  4. 2026-06-16
    days on market $279,000 Active 40 DOM
  5. 2026-06-15
    days on market $279,000 Active 39 DOM
  6. 2026-06-14
    days on market $279,000 Active 37 DOM
  7. 2026-06-13
    days on market $279,000 Active 36 DOM
  8. 2026-06-10
    days on market $279,000 Active 34 DOM
  9. 2026-06-09
    days on market $279,000 Active 33 DOM
  10. 2026-06-08
    days on market $279,000 Active 32 DOM
  11. 2026-06-07
    days on market $279,000 Active 31 DOM
  12. 2026-06-02
    days on market $279,000 Active 26 DOM
  13. 2026-06-01
    days on market $279,000 Active 25 DOM
  14. 2026-05-31
    days on market $279,000 Active 24 DOM
  15. 2026-05-30
    days on market $279,000 Active 23 DOM
  16. 2026-05-18
    price $279,000 621-char remark
  17. 2026-05-07
    listed $284,900 Active 621-char remark
  18. 2014-02-21
    soldstatus $228,640
  19. 2013-07-01
    soldstatus $217,400

ⓘ 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
$2,128 · $177/mo
Projected year-2 tax
$2,128 · $177/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 8/10 Severe 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$24,026
− Mortgage interest
−$15,628
− Property taxes
−$2,128
− Insurance
−$1,395
− Repairs & maintenance
−$1,922
− Management
−$1,922
− HOA
−$264
− Depreciation
−$8,116
Taxable loss
−$7,350
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,764
After-tax cash flow
$-600/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Bossier City

Score
71/100
State rank
#47
US rank
#7044

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bossier Parish · 98,704 people
City population
91,925
Metro
Shreveport-Bossier City, LA
Population (ZIP)
43,925
Household income
$65,292
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1942.0

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 56% Black 29% Hispanic / Latino 9% Two or more races 8% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 7% Vietnamese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.78%
Current HPI
149.4336
Rent YoY
▲ 6.56%
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

+28.3% since first listed
4 events — show timeline
  • 2026-05-18 Price Changed $279,000 NTREIS
  • 2026-05-07 Listed $284,900 NTREIS
  • 2014-02-21 Sold (Public Records) $228,640 Public Records
  • 2013-07-01 Sold (Public Records) $217,400 Public Records

Property tax history

+2.4%/yr

Latest (2025): $2,128 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…