CashFlowRE
Sign in Sign up
140 E College 🏷️ Likely Rental
D Composite 43.56
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$10,000

140 E College · Shreveport, LA 71104
2 bd · 1.0 ba · 1,476 sqft · SingleFamily public records · 2 Days on market
Built 1940 0.25 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

CALL 911 because this home needs help! Drive by and look around and see if you have what it takes to turn this ugly duckling into a swan. Priced to sell.

Key facts

  • 0.25 acre lot
  • Built 1940
  • Listed 2 days

Property features AI

Finance

  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Driveway
  • Utilities: Cable available; City sewer; City water; Not in a municipal utility district
  • Home design: Single-family residence; One story; Property attached: Yes
  • Construction: Built in 1940; Wood construction
  • Exterior features: Lot under 0.5 acre (approximately 0.25 acre); Subdivision: University Place

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: 3 bedrooms; Primary bedroom on main level (approx. 12 x 12)
  • Bathrooms: 1 full bathroom
  • Interior features: Cable TV available; One living area; One dining area; Total rooms: 2

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $10,000 price doesn't fit this home's estimated sale value (~$137,268) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $10k.

Deal economics

  • At list price, monthly cash flow is $751 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $10k).
  • Cap rate 96.4% 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 (+3.6%/yr); 146 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $69 of loan paydown is wiped out by about $300 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 + 3.6% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $1k; list at $10k implies a 681% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 72% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $10,000

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
10.38%
Cap rate
96.40%
Cash-on-cash
321.80%
DSCR
15.32
GRM
0.8

CMA / ARV

ARV (on-the-fly)
$137,268
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
131 Merrick St 0.14mi 2/1.0 1,433 (-3%) 2mo $40,000 $28 87
131 Lister St 0.45mi 2/1.0 1,428 (-3%) 2mo $140,000 $98 72
129 E Wichita St 0.23mi 2/1.0 1,342 (-9%) 3mo $125,000 $93 72
2507 Highland Ave 0.62mi 2/1.0 1,468 (-0%) 6mo $30,000 $20 65
117 Lister St 0.44mi 3/1.0 (+1) 1,371 (-7%) 2mo $160,000 $117 61
446 Merrick St 0.56mi 2/2.0 1,372 (-7%) 1mo $55,000 $40 57
154 E Wyandotte St 0.32mi 3/1.5 (+1) 1,264 (-14%) 6mo $69,500 $55 49
2542 Mecom Dr 0.74mi 3/2.0 (+1) 1,550 (+5%) 1mo $195,000 $126 47
404 Washington St 0.62mi 3/2.0 (+1) 1,367 (-7%) 5mo $130,000 $95 46
2310 Highland Ave 0.61mi 3/1.5 (+1) 1,611 (+9%) 5mo $115,000 $71 45
325 Rutherford St 0.71mi 2/2.0 1,685 (+14%) 5mo $154,900 $92 35
652 Riverscape Dr 0.74mi 3/2.0 (+1) 1,689 (+14%) 1mo $255,000 $151 31

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 · 3.56% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
17.72×
Total profit
$46,807
Equity at exit
$1,491
10-year hold
IRR
Equity multiple
38.44×
Total profit
$104,843
Equity at exit
$865

Cash invested: $2,800 (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 71104

Home prices YoY
-32.2%
Rents YoY
3.6%
Active inventory
146
Price-to-rent
0.8×

Monthly cashflow live

Estimated rent
$1,038 high interval (Pro) →
Mortgage (P&I)
$52
Tax est. 1.5%
$12 /mo · $150/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$751

Break-even live

Break-even rent $87
Max offer price $10,000
Occupancy floor 23%

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
$2,500
Closing costs
$300
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
103 E Merrick St Shreveport, LA 2.0 1.0 1200 $900 $0.75 44d 1 0.05mi
126 E Olive St Shreveport, LA 2.0 1.0 1200 $1,500 $1.25 14d 1 0.13mi
144 Merrick St Shreveport, LA 2.0 1.0 1532 $800 $0.52 44d 1 0.16mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.22mi
2515 Centenary Blvd Shreveport, LA 2.0 1.0 1200 $2,500 $2.08 14d 1 0.31mi
140 E Wilkinson St Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.34mi
143 E Herndon St Unit 143 Shreveport, LA 2.0 1.0 1200 $830 $0.69 21d 1 0.35mi
140 Wilkinson St Unit 142 Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.36mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.36mi
127 Herndon St Shreveport, LA 2.0 1.0 1325 $800 $0.60 14d 1 0.37mi
315 Dalzell St Shreveport, LA 2.0 2.5 1372 $1,100 $0.80 44d 1 0.42mi
406 College St Shreveport, LA 2.0 1.0 1215 $900 $0.74 44d 1 0.45mi
328 Prospect St Shreveport, LA 2.0 1.0 1641 $1,000 $0.61 44d 1 0.46mi
419 Boulevard St Shreveport, LA 3.0 2.0 1852 $1,100 $0.59 44d 1 0.49mi
315 Robinson Pl Shreveport, LA 2.0 1.0 1161 $800 $0.69 14d 1 0.49mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 0.50mi
442 Merrick St Shreveport, LA 3.0 1.5 1595 $1,000 $0.63 44d 1 0.53mi
2109 Highland Ave Shreveport, LA 3.0 1.0 1739 $1,050 $0.60 44d 1 0.54mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 0.67mi
557 Merrick St Shreveport, LA 1.0 1.0 950 $725 $0.76 44d 1 0.68mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 44d 1 0.71mi
1225 Pecan St Unit B Shreveport, LA 3.0 2.0 1070 $900 $0.84 21d 1 0.72mi
314 Kings Hwy Shreveport, LA 1.0 1.0 1200 $700 $0.58 44d 1 0.73mi
2506 Mecom Dr Shreveport, LA 3.0 1.5 1433 $1,350 $0.94 14d 1 0.75mi
451 Egan St Shreveport, LA 3.0 1.5 1300 $750 $0.58 14d 1 0.77mi
1147 Cornwell Ave Unit 1 Shreveport, LA 3.0 2.0 1200 $895 $0.75 14d 1 0.78mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 0.80mi
642 Robinson Pl Shreveport, LA 3.0 1.0 1500 $1,275 $0.85 21d 1 0.82mi
708 College St Shreveport, LA 2.0 1.0 1156 $925 $0.80 14d 1 0.83mi
2615 Judith Pl Shreveport, LA 3.0 2.0 1450 $1,600 $1.10 14d 1 0.84mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 44d 1 0.85mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 21d 1 0.89mi
1535 River Parkway Blvd Shreveport, LA 1.0–3.0 1.0–2.0 928 $1,740 $1.88 14d 10 0.95mi
320 Stephenson St Shreveport, LA 3.0 2.0 1845 $1,675 $0.91 14d 1 0.99mi
320 Stephenson St Shreveport, LA 3.0 2.0 1845 $1,675 $0.91 21d 1 0.99mi
3516 Alexander Ave Shreveport, LA 2.0 1.0 1355 $1,250 $0.92 14d 1 0.99mi
819 Boulevard St Shreveport, LA 2.0 1.0 900 $800 $0.89 21d 1 0.99mi
229 Stephenson St Shreveport, LA 2.0 2.5 1500 $1,300 $0.87 14d 1 0.99mi
715 Camilla Dr Shreveport, LA 3.0 1.0 1654 $1,350 $0.82 44d 1 1.01mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 21d 1 1.03mi

Listing history 4 events

  1. 2026-05-22
    status Active
  2. 2026-05-16
    listed $10,000 Active
  3. 2019-07-19
    soldstatus $1,280
  4. 1988-07-01
    soldstatus

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$12,455
− Mortgage interest
−$560
− Property taxes
−$150
− Insurance
−$50
− Repairs & maintenance
−$996
− Management
−$996
− Depreciation
−$291
Taxable income
$9,411
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,259
After-tax cash flow
$6,752/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)
12,975
Household income
$56,833
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
759.0

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 0.63)
Race & ethnicity
White 53% Black 28% Two or more races 10% Hispanic / Latino 10% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 6% Lithuanian 4% Scottish 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -49.61%
Current HPI
104.3781
Rent YoY
▲ 3.56%
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

+681.2% since first listed
4 events — show timeline
  • 2026-05-22 Relisted NTREIS
  • 2026-05-16 Listed $10,000 NTREIS
  • 2019-07-19 Sold (Public Records) $1,280 Public Records
  • 1988-07-01 Sold (Public Records) Public Records

Property tax history

-3.4%/yr

Latest (2025): $608 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…