CashFlowRE
Sign in Sign up
No image
B- Composite 68.44
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
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$68,000

6209 Southern Ave · Shreveport, LA 71106
2 bd · 1.0 ba · 1,218 sqft · SingleFamily public records · 84 Days on market
Built 1985 6,142 sqft lot $56/sqft · 94% above area ↓ 53% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tenant occupied home that was completely remodeled before tenant placement. Property has little to no deferred maintenance. Updates include all electrical, plumbing, water heater, and roof. Call Agent for showing.

Key facts

  • Plumbing
  • Roof
  • Completely remodeled

Tags

COMPLETELY REMODELEDALL ELECTRICALPLUMBINGWATER HEATERROOF

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 2-bed/1.0-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($944 rent vs $68k).
  • Recommended offer: $64k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% 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: Rents rising fast (+7.5%/yr); 485 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($81k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $470 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 + 7.5% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($64k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 73% chance of damaging wind over 30y; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,920 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.39%
Cap rate
12.14%
Cash-on-cash
20.89%
DSCR
1.93
GRM
6.0

CMA / ARV

ARV (median comp)
$35,006
List price
$68,000
Delta
104.25%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6022 Fairfield Ave 0.30mi 3/2.0 (+1) 1,150 (-6%) 6mo $62,400 $54 62
5918 Henderson Ave 0.36mi 3/1.0 (+1) 1,144 (-6%) 13mo $45,000 $39 58
840 Drexel Dr 0.40mi 3/1.0 (+1) 1,190 (-2%) 20mo $70,000 $59 56
6002 Henderson Ave 0.29mi 3/1.0 (+1) 1,080 (-11%) 13mo $45,000 $42 52
6000 Henderson Ave 0.30mi 3/1.0 (+1) 1,080 (-11%) 13mo $45,000 $42 51
6014 Southern Ave 0.24mi 2/1.0 1,053 (-14%) 19mo $34,000 $32 50
6013 Lexington Ave 0.25mi 3/1.0 (+1) 1,345 (+10%) 20mo $13,900 $10 49
913 Robinhood St 0.39mi 2/2.0 1,107 (-9%) 18mo $94,000 $85 48
302 W 69th St 0.55mi 3/1.0 (+1) 1,147 (-6%) 18mo $42,500 $37 44
4746 Southern Ave 0.64mi 3/1.0 (+1) 1,147 (-6%) 21mo $35,000 $31 38
842 Evangeline Pl 0.44mi 3/2.0 (+1) 1,400 (+15%) 9mo $75,000 $54 38
225 W 68th St 0.50mi 3/1.0 (+1) 1,057 (-13%) 18mo $42,500 $40 34

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
18.0%
Equity multiple
1.76×
Total profit
$14,555
Equity at exit
$10,139
10-year hold
IRR
29.2%
Equity multiple
4.15×
Total profit
$59,962
Equity at exit
$5,879

Cash invested: $19,040 (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 71106

Rents YoY
7.5%
Active inventory
485
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$944 high interval (Pro) →
Mortgage (P&I)
$357
Tax from tax record
$30 /mo · $355/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$332

Break-even live

Break-even rent $525
Max offer price $68,000
Occupancy floor 60%

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
$17,000
Closing costs
$2,040
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
6002 Henderson Ave Shreveport, LA 3.0 1.0 1059 $1,050 $0.99 43d 1 0.27mi
223 W 69th St Shreveport, LA 2.0 1.0 990 $750 $0.76 43d 1 0.57mi
513 Sassafras Ave Shreveport, LA 3.0 1.0 960 $870 $0.91 20d 1 0.67mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 13d 1 0.88mi
749 W 68th St Shreveport, LA 3.0 1.0 1232 $800 $0.65 43d 1 1.08mi
1421 Clover St Shreveport, LA 2.0 1.0 900 $675 $0.75 13d 1 1.09mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 20d 1 1.19mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 43d 1 1.24mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 13d 1 1.24mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 43d 1 1.25mi
530 E 81st St Shreveport, LA 3.0 1.0 1298 $800 $0.62 20d 1 1.29mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 43d 1 1.31mi
702 Bringhurst Dr Shreveport, LA 3.0 1.5 1206 $1,100 $0.91 43d 1 1.33mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $950 $0.85 43d 1 1.37mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $850 $0.76 13d 1 1.37mi
1632 Malcolm St Shreveport, LA 3.0 1.0 1254 $1,150 $0.92 20d 1 1.37mi
3827 Maryland Ave Shreveport, LA 2.0 1.0 1032 $1,400 $1.36 43d 1 1.47mi
323 W 83rd St Shreveport, LA 3.0 1.0 973 $750 $0.77 43d 1 1.48mi

Listing history 20 events

  1. 2026-06-19
    price $68,000 Active 84 DOM
  2. 2026-06-18
    days on market $71,500 Active 84 DOM
  3. 2026-06-17
    days on market $71,500 Active 83 DOM
  4. 2026-06-16
    days on market $71,500 Active 82 DOM
  5. 2026-06-15
    days on market $71,500 Active 81 DOM
  6. 2026-06-14
    days on market $71,500 Active 79 DOM
  7. 2026-06-13
    days on market $71,500 Active 78 DOM
  8. 2026-06-10
    days on market $71,500 Active 76 DOM
  9. 2026-06-09
    days on market $71,500 Active 75 DOM
  10. 2026-06-08
    days on market $71,500 Active 74 DOM
  11. 2026-06-07
    days on market $71,500 Active 73 DOM
  12. 2026-06-05
    days on market $71,500 Active 70 DOM
  13. 2026-06-03
    days on market $71,500 Active 69 DOM
  14. 2026-06-02
    days on market $71,500 Active 68 DOM
  15. 2026-06-01
    days on market $71,500 Active 67 DOM
  16. 2026-05-31
    days on market $71,500 Active 66 DOM
  17. 2026-05-30
    days on market $71,500 Active 65 DOM
  18. 2026-03-26
    listed $71,500 Active 213-char remark
    Show marketing remark (213 chars)

    Tenant occupied home that was completely remodeled before tenant placement. Property has little to no deferred maintenance. Updates include all electrical, plumbing, water heater, and roof. Call Agent for showing.

  19. 2017-04-28
    soldstatus $153,000
  20. 1988-04-13
    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
$355 · $30/mo
Projected year-2 tax
$374 · $31/mo
Expected delta
+$19/yr (+$2/mo · 5.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% 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
$11,332
− Mortgage interest
−$3,809
− Property taxes
−$355
− Insurance
−$340
− Repairs & maintenance
−$907
− Management
−$907
− Depreciation
−$1,978
Taxable income
$3,037
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$729
After-tax cash flow
$3,249/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)
34,117
Household income
$81,452
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1333.0

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 0.59)
Race & ethnicity
White 51% Black 39% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 0%

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
▼ -86.48%
Current HPI
124.2416
Rent YoY
▲ 7.51%
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

-53.3% since first listed
3 events — show timeline
  • 2026-03-26 Listed $71,500 NTREIS
  • 2017-04-28 Sold (Public Records) $153,000 Public Records
  • 1988-04-13 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2025): $355 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…