CashFlowRE
Sign in Sign up
6700 Jefferson Paige Rd #46
B Composite 70.63
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Condition / age +3.8/5.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$49,999

6700 Jefferson Paige Rd #46 · Shreveport, LA 71119
2 bd · 2.0 ba · 896 sqft · SingleFamily · 326 Days on market
Built 2025 Good condition $56/sqft · 52% below area

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

Listing remarks MLS

Welcome to Pinecrest, a spacious and scenic all-age, pet-friendly community nestled in Shreveport, LA. With rolling hills and plenty of grassy open spaces, Pinecrest offers a beautiful and relaxing setting for residents of all ages. Enjoy a refreshing swim in the pool, shoot hoops on the basketball court, or gather with friends in the clubhouse. The community also features convenient laundry facilities and a playground for endless family fun. Pinecrest is the perfect place to enjoy an active lifestyle in a welcoming environment.

Key facts

  • Laundry facilities
  • Basketball court
  • Grassy open spaces

Tags

GRASSY OPEN SPACESREFRESHING SWIM IN THE POOLBASKETBALL COURTGATHER IN THE CLUBHOUSELAUNDRY FACILITIESPLAYGROUND

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $50k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $61 ($737/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.0% vs local median 5.2% 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: 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: Turner Elementary Middle School (math 8% / reading 16%, grade F, #568 of 646 statewide, top 89%, 1,371 students, 81% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Huntington High School (math 6% / reading 34%, grade F, #183 of 265 statewide, top 70%, 1,228 students, 72% FRL).
  • Zoned-school proficiency averages 39% at this address vs 26% district-wide (+13 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: 169 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 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.

Negotiation context

  • It's been on market 326 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $43,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 326 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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.
  8. 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.
  9. 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
2.11%
Cap rate
18.00%
Cash-on-cash
41.83%
DSCR
2.86
GRM
3.9

CMA / ARV

ARV (median comp)
$103,579
List price
$49,999
Delta
-51.73%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4111 Pines Rd #23 1.49mi 2/2.0 1,119 (+25%) 18mo $119,900 $107 25
6525 Dianne St 1.12mi 3/1.5 (+1) 1,099 (+23%) 10mo $120,000 $109 24
6505 Dianne St 1.11mi 3/1.5 (+1) 1,064 (+19%) 12mo $105,000 $99 23
4111 Pines Rd #36 1.49mi 2/2.0 1,119 (+25%) 32mo $131,100 $117 20
7205 S Lakeshore Dr 1.42mi 3/1.5 (+1) 1,080 (+20%) 33mo $179,900 $167 13
6424 Oak Valley Dr 0.81mi 3/1.0 (+1) 1,113 (+24%) 23mo $78,900 $71 12
4111 Pines Rd #9 1.50mi 1/1.0 (-1) 1,058 (+18%) 24mo $62,000 $59 11

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
-7.5%
Equity multiple
0.72×
Total profit
$-3,910
Equity at exit
$7,455
10-year hold
IRR
2.7%
Equity multiple
1.20×
Total profit
$2,764
Equity at exit
$4,323

Cash invested: $14,000 (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.

Active competition Active MLS

For sale now
12 active · 1 under contract
Median asking
$49,999 ($56/sqft)
Median days on market
414 d
This list price
lowest-priced of the active set
ARV vs active asking
+107.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 71119

Home prices YoY
-25.7%
Active inventory
169
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,055 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$61

Break-even live

Break-even rent $977
Max offer price $49,999
Occupancy floor 89%

Sensitivity live

Price -10% $96 -5% $79 +0% $61 +5% $44 +10% $27
Rent -10% $-22 -5% $20 +0% $61 +5% $103 +10% $145
Rate -1.0pp $87 -0.5pp $74 base $61 +0.5pp $48 +1.0pp $35

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
$12,500
Closing costs
$1,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 24 events

  1. 2026-06-29
    days on market $49,999 Active 326 DOM
  2. 2026-06-28
    days on market $49,999 Active 325 DOM
  3. 2026-06-28
    days on market $49,999 Active 324 DOM
  4. 2026-06-27
    days on market $49,999 Active 323 DOM
  5. 2026-06-25
    days on market $49,999 Active 321 DOM
  6. 2026-06-23
    days on market $49,999 Active 319 DOM
  7. 2026-06-21
    days on market $49,999 Active 318 DOM
  8. 2026-06-18
    days on market $49,999 Active 315 DOM
  9. 2026-06-17
    days on market $49,999 Active 314 DOM
  10. 2026-06-16
    days on market $49,999 Active 313 DOM
  11. 2026-06-15
    days on market $49,999 Active 312 DOM
  12. 2026-06-14
    days on market $49,999 Active 310 DOM
  13. 2026-06-13
    days on market $49,999 Active 309 DOM
  14. 2026-06-10
    days on market $49,999 Active 307 DOM
  15. 2026-06-09
    days on market $49,999 Active 306 DOM
  16. 2026-06-08
    days on market $49,999 Active 305 DOM
  17. 2026-06-07
    days on market $49,999 Active 304 DOM
  18. 2026-06-05
    days on market $49,999 Active 301 DOM
  19. 2026-06-03
    days on market $49,999 Active 300 DOM
  20. 2026-06-02
    days on market $49,999 Active 299 DOM
  21. 2026-06-01
    days on market $49,999 Active 298 DOM
  22. 2026-05-31
    days on market $49,999 Active 297 DOM
  23. 2026-05-30
    days on market $49,999 Active 296 DOM
  24. 2025-08-07
    listed $49,999 Active 534-char remark
    Show marketing remark (534 chars)

    Welcome to Pinecrest, a spacious and scenic all-age, pet-friendly community nestled in Shreveport, LA. With rolling hills and plenty of grassy open spaces, Pinecrest offers a beautiful and relaxing setting for residents of all ages. Enjoy a refreshing swim in the pool, shoot hoops on the basketball court, or gather with friends in the clubhouse. The community also features convenient laundry facilities and a playground for endless family fun. Pinecrest is the perfect place to enjoy an active lifestyle in a welcoming environment.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 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 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
$12,661
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$5,368
− Repairs & maintenance
−$1,013
− Management
−$1,013
− Depreciation
−$1,455
Taxable income
$262
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$63
After-tax cash flow
$675/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $4,480–$13,440 screening

This single-family home in Pinecrest, Shreveport, LA, is in good condition with a good condition score of 75. It has a good roof, exterior, and interior, and is move-in ready with minor cosmetic updates needed. The home's curb appeal can be enhanced with exterior painting and window trimming, and interior updates like flooring and smart home features can further increase its value.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Resale trim around windows — improves home's appearance
  • Both update flooring — modernizes living spaces and adds value
  • Both install smart home features — attracts tech-savvy buyers and renters

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 39/100

Zoned Schools

Elementary Turner Elementary Middle School F LA #568/646 Nat'l #38,100/41,679 Middle Caddo Parish Middle Magnet School A+ LA #1/218 Nat'l #104/14,009 High Huntington High School F LA #183/265 Nat'l #14,027/17,239

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
D Composite livability gradescore 59/100

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 · 243,190 people
City population
164,123
Metro
Shreveport-Bossier City, LA
Population (ZIP)
10,364
Household income
$58,378
Rent vs Own
24.3% rent · 75.7% own

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
Majority Black (60%)
Race & ethnicity
Black 60% White 34% Asian 3% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 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

Price history

1 event — show timeline
  • 2025-08-07 Listed $49,999 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…