CashFlowRE
Sign in Sign up
126 Platt Dr
B Composite 73.61
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 +29.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Schools +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

126 Platt Dr · Eastwood, LA 71037
3 bd · 2.0 ba · 1,728 sqft · SingleFamily public records · 41 Days on market
Built 1963 0.46 ac lot $95/sqft · 27% below area Est $225k · 27% under ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This corner-lot home, located in Haughton, offers 3 bedrooms, 2 bathrooms, and a spacious and comfortable living area. Ideal for first-time homebuyers, growing families or anyone looking for that quiet country living with convenient access to town. The spacious backyard is perfect for outdoor evenings spent relaxing or visiting with family and friends. Easy access to I-20, Barksdale Airforce Base, shopping and restaurants. Don't miss your chance to call this one your new home!

Key facts

  • Corner-lot home
  • Spacious backyard
  • Easy access to i-20

Tags

CORNER-LOT HOMESPACIOUS BACKYARDEASY ACCESS TO I-20CONVENIENT ACCESS TO TOWN

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 single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $602 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 2.4% in Eastwood — 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 61/100 on livability (#241 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A, crime A-, housing A-; Watch: schools D+, employment D, 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.
  • Market conditions: 333 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($79k/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 $1k of loan paydown is wiped out by about $5k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 65% 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 $160,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.21%
Cap rate
10.67%
Cash-on-cash
15.63%
DSCR
1.70
GRM
6.9

CMA / ARV

ARV (median comp)
$225,356
List price
$165,000
Delta
-26.78%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 Platt Dr 0.00mi 3/2.0 1,728 (0%) 1mo $165,000 $95 99
615 Lawrence Dr 0.32mi 3/2.0 1,845 (+7%) 5mo $209,900 $114 70
145 Platt Dr 0.16mi 4/2.0 (+1) 1,822 (+5%) 12mo $239,900 $132 68
133 Platt Dr 0.09mi 4/2.0 (+1) 1,524 (-12%) 4mo $219,000 $144 68
109 Flagg Dr 0.56mi 4/2.0 (+1) 1,836 (+6%) 2mo $175,000 $95 57
117 Martha Dr 0.54mi 4/2.0 (+1) 1,842 (+7%) 4mo $260,000 $141 55
1029 Mack Dr 0.64mi 3/2.0 1,824 (+6%) 11mo $82,900 $45 52
613 Pine Cone Dr 0.71mi 3/2.0 1,618 (-6%) 10mo $200,000 $124 48
105 Alta Dr 0.60mi 3/2.0 1,530 (-12%) 8mo $165,000 $108 46
108 Wisteria Cir 0.52mi 3/1.5 1,485 (-14%) 6mo $219,900 $148 45
631 Lawrence Cir 0.44mi 2/2.0 (-1) 1,987 (+15%) 11mo $189,900 $96 40
506 Whispering Pine Cir 0.59mi 4/2.0 (+1) 1,974 (+14%) 6mo $185,000 $94 39

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
6.4%
Equity multiple
1.25×
Total profit
$11,528
Equity at exit
$24,602
10-year hold
IRR
15.7%
Equity multiple
2.28×
Total profit
$59,109
Equity at exit
$14,266

Cash invested: $46,200 (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 71037

Home prices YoY
-27.8%
Active inventory
333
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,993 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$39 /mo · $464/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$602

Break-even live

Break-even rent $1,231
Max offer price $165,000
Occupancy floor 65%

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
$41,250
Closing costs
$4,950
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2067 Highpoint Pl Haughton, LA 4.0 2.0 1918 $2,400 $1.25 13d 1 0.67mi

Listing history 5 events

  1. 2026-05-03
    status Pending 481-char remark
    Show marketing remark (481 chars)

    This corner-lot home, located in Haughton, offers 3 bedrooms, 2 bathrooms, and a spacious and comfortable living area. Ideal for first-time homebuyers, growing families or anyone looking for that quiet country living with convenient access to town. The spacious backyard is perfect for outdoor evenings spent relaxing or visiting with family and friends. Easy access to I-20, Barksdale Airforce Base, shopping and restaurants. Don't miss your chance to call this one your new home!

  2. 2026-04-20
    status Active 481-char remark
    Show marketing remark (481 chars)

    This corner-lot home, located in Haughton, offers 3 bedrooms, 2 bathrooms, and a spacious and comfortable living area. Ideal for first-time homebuyers, growing families or anyone looking for that quiet country living with convenient access to town. The spacious backyard is perfect for outdoor evenings spent relaxing or visiting with family and friends. Easy access to I-20, Barksdale Airforce Base, shopping and restaurants. Don't miss your chance to call this one your new home!

  3. 2026-04-11
    status Pending 481-char remark
    Show marketing remark (481 chars)

    This corner-lot home, located in Haughton, offers 3 bedrooms, 2 bathrooms, and a spacious and comfortable living area. Ideal for first-time homebuyers, growing families or anyone looking for that quiet country living with convenient access to town. The spacious backyard is perfect for outdoor evenings spent relaxing or visiting with family and friends. Easy access to I-20, Barksdale Airforce Base, shopping and restaurants. Don't miss your chance to call this one your new home!

  4. 2026-03-31
    price $165,000 481-char remark
    Show marketing remark (481 chars)

    This corner-lot home, located in Haughton, offers 3 bedrooms, 2 bathrooms, and a spacious and comfortable living area. Ideal for first-time homebuyers, growing families or anyone looking for that quiet country living with convenient access to town. The spacious backyard is perfect for outdoor evenings spent relaxing or visiting with family and friends. Easy access to I-20, Barksdale Airforce Base, shopping and restaurants. Don't miss your chance to call this one your new home!

  5. 2026-03-12
    listed $175,000 Active 481-char remark
    Show marketing remark (481 chars)

    This corner-lot home, located in Haughton, offers 3 bedrooms, 2 bathrooms, and a spacious and comfortable living area. Ideal for first-time homebuyers, growing families or anyone looking for that quiet country living with convenient access to town. The spacious backyard is perfect for outdoor evenings spent relaxing or visiting with family and friends. Easy access to I-20, Barksdale Airforce Base, shopping and restaurants. Don't miss your chance to call this one your new home!

ⓘ 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
$464 · $39/mo
Projected year-2 tax
$908 · $76/mo
Expected delta
+$443/yr (+$37/mo · 95.5%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% 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
$23,919
− Mortgage interest
−$9,243
− Property taxes
−$464
− Insurance
−$825
− Repairs & maintenance
−$1,914
− Management
−$1,914
− Depreciation
−$4,800
Taxable income
$4,760
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,142
After-tax cash flow
$6,081/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 — Eastwood

Score
61/100
State rank
#241
US rank
#18386

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eastwood, LA
County
Bossier Parish · 98,704 people
Metro
Shreveport-Bossier City, LA
Population (ZIP)
21,192
Household income
$78,571
Rent vs Own
14.1% rent · 85.9% own
Severe rent burden
171.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -59.53%
Current HPI
154.5064
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

-5.7% since first listed
5 events — show timeline
  • 2026-05-03 Pending NTREIS
  • 2026-04-20 Relisted NTREIS
  • 2026-04-11 Pending NTREIS
  • 2026-03-31 Price Changed $165,000 NTREIS
  • 2026-03-12 Listed $175,000 NTREIS

Property tax history

-0.0%/yr

Latest (2025): $464 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…