CashFlowRE
Sign in Sign up
6109 Lovers Lane Ln
D- Composite 38.93
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).

  • Cash flow +12.3/30.0
  • ARV discount +9.2/15.0
  • DSCR +3.6/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$245,000

6109 Lovers Lane Ln · Shreveport, LA 71105
4 bd · 2.0 ba · 1,600 sqft · SingleFamily public records · 101 Days on market
Built 1964 0.25 ac lot $153/sqft · 23% above area Est $254k · at est. ↓ 11% since listing

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

Listing remarks MLS

2047 Sq ft 2 story home has 4 bedrooms and 2 baths and has a very open floor plan. Kitchen and downstairs baths have been remodeled. Roof recently inspected and has lots of years left. HVAC system is newer. Very large kitchen dining area. Living dining area is large also and has newer wood floors. Lots of windows across the back. Kit has stainless appliances including a refrigerator that remains but not warranted. Beautiful large back yard and patio to enjoy. One of the best locations central to everything in the heart of town!

Key facts

  • Remodeled kitchen
  • Newer wood floors
  • Remodeled baths

Tags

REMODELED KITCHENREMODELED BATHSNEWER HVAC SYSTEMLARGE KITCHEN DINING AREALARGE LIVING DINING AREANEWER WOOD FLOORS

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 4-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-47 ($-565/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (3.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $189k (22.7% below list).
  • Recommended offer: $189k (22.7% below list) — sets the bar for 1% rule.

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: Riverside Elementary School (math 29% / reading 38%, grade F, #296 of 646 statewide, top 46%, 458 students, 64% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Captain Shreve High School (math 25% / reading 41%, grade F, #116 of 265 statewide, top 44%, 1,851 students, 49% FRL) — zoned schools average 45% FRL vs 64% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 51% at this address vs 26% district-wide (+24 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: Rents rising (+3.9%/yr); 148 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 46d 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 33% of the median local income ($68k/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 $7k 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

  • It's been on market 101 days — a 9% lower offer ($223k) 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 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,355 (22.7% 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 101 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  9. 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.
  10. 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.
  11. 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
0.77%
Cap rate
6.06%
Cash-on-cash
-0.82%
DSCR
0.96
GRM
10.8

CMA / ARV

ARV (median comp)
$254,387
List price
$245,000
Delta
-3.69%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
522 Levin Ln 0.25mi 3/2.0 (-1) 1,609 (+1%) 1mo $193,000 $120 82
333 Levin Ln 0.28mi 3/2.0 (-1) 1,658 (+4%) 1mo $200,000 $121 75
522 Oriole Ln 0.31mi 3/2.0 (-1) 1,538 (-4%) 5mo $214,999 $140 70
502 Mockingbird Ln 0.51mi 3/2.0 (-1) 1,610 (+1%) 5mo $199,900 $124 66
329 Tallow Ln 0.21mi 3/2.0 (-1) 1,797 (+12%) 3mo $194,000 $108 62
5101 Dixie Garden Dr 0.39mi 3/2.0 (-1) 1,489 (-7%) 4mo $179,900 $121 62
5822 River Rd 0.43mi 3/2.0 (-1) 1,717 (+7%) 1mo $239,000 $139 62
505 Meadowbrook Ln 0.42mi 3/2.0 (-1) 1,781 (+11%) 2mo $99,000 $56 55
5908 Leopold Ln 0.69mi 3/2.0 (-1) 1,649 (+3%) 5mo $250,000 $152 54
306 Baycliff Ln 0.28mi 3/2.0 (-1) 1,836 (+15%) 5mo $210,000 $114 53
309 E Southfield Rd 0.56mi 3/2.0 (-1) 1,416 (-12%) 1mo $165,000 $117 49
531 Haynes Ave 0.61mi 3/1.0 (-1) 1,399 (-13%) 4mo $172,000 $123 38

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 · 3.93% rent growth · sell at horizon

5-year hold
IRR
-16.7%
Equity multiple
0.40×
Total profit
$-40,972
Equity at exit
$36,530
10-year hold
IRR
-7.2%
Equity multiple
0.53×
Total profit
$-32,317
Equity at exit
$21,183

Cash invested: $68,600 (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 71105

Rents YoY
3.9%
Active inventory
148
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,894 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$156 /mo · $1,873/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$-47

Break-even live

Break-even rent $1,953
Max offer price $236,690
Occupancy floor 97%

Sensitivity live

Price -10% $92 -5% $22 +0% $-47 +5% $-116 +10% $-186
Rent -10% $-197 -5% $-122 +0% $-47 +5% $28 +10% $103
Rate -1.0pp $76 -0.5pp $15 base $-47 +0.5pp $-111 +1.0pp $-175

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
$61,250
Closing costs
$7,350
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6122 Burgundy Dr Shreveport, LA 4.0 2.0 2222 $2,500 $1.13 45d 1 0.26mi
2033 Horton Ave Shreveport, LA 3.0 2.0 1681 $1,750 $1.04 23d 1 0.73mi
154 Southfield Rd Shreveport, LA 3.0 1.0 1258 $1,395 $1.11 45d 1 0.77mi
119 Charles Ave Shreveport, LA 3.0 2.0 1518 $1,800 $1.19 45d 1 0.81mi
2011 Audubon Pl Shreveport, LA 3.0 2.0 1932 $1,800 $0.93 45d 1 0.84mi
243 Justin Ave Shreveport, LA 3.0 1.0 1236 $1,400 $1.13 45d 1 0.97mi
186 Charles Ave Shreveport, LA 3.0 1.0 1320 $1,675 $1.27 23d 1 0.99mi
216 Pennsylvania Ave Shreveport, LA 3.0 1.0 1199 $1,250 $1.04 23d 1 1.24mi
7800 Youree Dr Shreveport, LA 1.0–3.0 1.0–2.0 1031 $1,724 $1.67 15d 41 1.29mi
204 Leo Ave Shreveport, LA 4.0 2.0 1846 $2,000 $1.08 15d 1 1.39mi
1105 Island Park Blvd Shreveport, LA 2.0–3.0 2.0 1280 $1,781 $1.39 15d 9 1.45mi
293 Eagle Bend Way Shreveport, LA 3.0 2.0 1800 $2,025 $1.12 45d 1 1.45mi

Listing history 20 events

  1. 2026-06-21
    days on market $245,000 Active 101 DOM
  2. 2026-06-18
    days on market $245,000 Active 98 DOM
  3. 2026-06-17
    days on market $245,000 Active 97 DOM
  4. 2026-06-16
    days on market $245,000 Active 96 DOM
  5. 2026-06-15
    days on market $245,000 Active 95 DOM
  6. 2026-06-14
    days on market $245,000 Active 93 DOM
  7. 2026-06-13
    days on market $245,000 Active 92 DOM
  8. 2026-06-10
    days on market $245,000 Active 90 DOM
  9. 2026-06-09
    days on market $245,000 Active 89 DOM
  10. 2026-06-08
    days on market $245,000 Active 88 DOM
  11. 2026-06-07
    days on market $245,000 Active 87 DOM
  12. 2026-06-05
    days on market $245,000 Active 84 DOM
  13. 2026-06-03
    days on market $245,000 Active 83 DOM
  14. 2026-06-02
    days on market $245,000 Active 82 DOM
  15. 2026-06-01
    days on market $245,000 Active 81 DOM
  16. 2026-05-31
    days on market $245,000 Active 80 DOM
  17. 2026-05-30
    days on market $245,000 Active 79 DOM
  18. 2026-05-19
    price $245,000 533-char remark
    Show marketing remark (533 chars)

    2047 Sq ft 2 story home has 4 bedrooms and 2 baths and has a very open floor plan. Kitchen and downstairs baths have been remodeled. Roof recently inspected and has lots of years left. HVAC system is newer. Very large kitchen dining area. Living dining area is large also and has newer wood floors. Lots of windows across the back. Kit has stainless appliances including a refrigerator that remains but not warranted. Beautiful large back yard and patio to enjoy. One of the best locations central to everything in the heart of town!

  19. 2026-04-12
    price $264,950 533-char remark
    Show marketing remark (533 chars)

    2047 Sq ft 2 story home has 4 bedrooms and 2 baths and has a very open floor plan. Kitchen and downstairs baths have been remodeled. Roof recently inspected and has lots of years left. HVAC system is newer. Very large kitchen dining area. Living dining area is large also and has newer wood floors. Lots of windows across the back. Kit has stainless appliances including a refrigerator that remains but not warranted. Beautiful large back yard and patio to enjoy. One of the best locations central to everything in the heart of town!

  20. 2026-03-12
    listed $275,000 Active 533-char remark
    Show marketing remark (533 chars)

    2047 Sq ft 2 story home has 4 bedrooms and 2 baths and has a very open floor plan. Kitchen and downstairs baths have been remodeled. Roof recently inspected and has lots of years left. HVAC system is newer. Very large kitchen dining area. Living dining area is large also and has newer wood floors. Lots of windows across the back. Kit has stainless appliances including a refrigerator that remains but not warranted. Beautiful large back yard and patio to enjoy. One of the best locations central to everything in the heart of town!

ⓘ 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
$1,873 · $156/mo
Projected year-2 tax
$1,873 · $156/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$22,723
− Mortgage interest
−$13,724
− Property taxes
−$1,873
− Insurance
−$1,225
− Repairs & maintenance
−$1,818
− Management
−$1,818
− Depreciation
−$7,127
Taxable loss
−$4,862
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,167
After-tax cash flow
$602/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)
20,179
Household income
$67,968
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1007.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Black 20% Two or more races 7% Hispanic / Latino 5% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 3% Serbian 3% Slovak 2%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -96.75%
Current HPI
129.572
Rent YoY
▲ 3.93%
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

-10.9% since first listed
3 events — show timeline
  • 2026-05-19 Price Changed $245,000 NTREIS
  • 2026-04-12 Price Changed $264,950 NTREIS
  • 2026-03-12 Listed $275,000 NTREIS

Property tax history

+8.1%/yr

Latest (2025): $1,873 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…