CashFlowRE
Sign in Sign up
13403 Highway 157
D Composite 43.04
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 +15.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • Schools +3.8/10.0
  • 1% rule +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

13403 Highway 157 · Red Chute, LA 71037
4 bd · 2.0 ba · 2,403 sqft · SingleFamily public records · 16 Days on market
Built 1981 1.55 ac lot $102/sqft · 61% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

Key facts

  • Extra parking
  • Privacy fence
  • Inground pool

Tags

INGROUND POOLFENCED FRONT YARDPRIVACY FENCEEXTRA PARKINGROOF REPLACED

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 $107 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (16.2% below list).
  • Recommended offer: $205k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 5.5% in Red Chute — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 58/100 on livability (#290 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, schools 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; solid renter incomes; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago; this cycle's ask has dropped $40k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $205,255 (16.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is D 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?
  4. 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?
  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
0.84%
Cap rate
6.82%
Cash-on-cash
1.87%
DSCR
1.08
GRM
9.9

CMA / ARV

ARV (median comp)
$630,749
List price
$245,000
Delta
-59.57%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.4%
Equity multiple
0.52×
Total profit
$-32,985
Equity at exit
$36,530
10-year hold
IRR
-4.5%
Equity multiple
0.70×
Total profit
$-20,295
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 71037

Home prices YoY
-27.8%
Active inventory
333
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,053 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$128 /mo · $1,536/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$107

Break-even live

Break-even rent $1,918
Max offer price $245,000
Occupancy floor 90%

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.

Listing history 29 events

  1. 2026-06-18
    days on market $245,000 Active 16 DOM
  2. 2026-06-17
    days on market $245,000 Active 15 DOM
  3. 2026-06-16
    days on market $245,000 Active 14 DOM
  4. 2026-06-15
    days on market $245,000 Active 13 DOM
  5. 2026-06-14
    days on market $245,000 Active 11 DOM
  6. 2026-06-13
    days on market $245,000 Active 10 DOM
  7. 2026-06-10
    days on market $245,000 Active 8 DOM
  8. 2026-06-09
    days on market $245,000 Active 7 DOM
  9. 2026-06-08
    days on market $245,000 Active 6 DOM
  10. 2026-06-07
    days on market $245,000 Active 5 DOM
  11. 2026-06-03
    pricedays on marketlisting id $245,000 Active 1 DOM
  12. 2026-05-31
    days on market $255,000 Active 365 DOM
  13. 2026-05-30
    days on market $255,000 Active 364 DOM
  14. 2026-02-17
    price $255,000 332-char remark
    Show marketing remark (332 chars)

    Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

  15. 2025-10-30
    price $265,000 332-char remark
    Show marketing remark (332 chars)

    Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

  16. 2025-10-17
    status Active 332-char remark
    Show marketing remark (332 chars)

    Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

  17. 2025-09-29
    historical Active Contingent 332-char remark
    Show marketing remark (332 chars)

    Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

  18. 2025-07-18
    price $275,000 332-char remark
    Show marketing remark (332 chars)

    Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

  19. 2025-05-31
    listed $285,000 Active 332-char remark
    Show marketing remark (332 chars)

    Summer is here and the pool is ready!! Four bedrooms and two baths on little over an acre in the country. Who could ask for more? Recent updates include fresh paint and carpet in two bedrooms, flooring and fixtures in hall bath and a new roof in 2024. Lots of extra parking. Fenced front yard with privacy fence around the pool.

  20. 2023-09-01
    historical
  21. 2023-06-07
    status Active
  22. 2023-06-02
    status Pending
  23. 2023-03-31
    price $255,000
  24. 2023-03-01
    listed $270,000 Active
  25. 2023-02-13
    historical
  26. 2022-08-16
    status Active
  27. 2022-08-11
    price $269,900
  28. 2022-07-28
    historical Active Contingent
  29. 2022-07-13
    listed $249,900 Active

ⓘ 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
$1,536 · $128/mo
Projected year-2 tax
$1,536 · $128/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,631
− Mortgage interest
−$13,724
− Property taxes
−$1,536
− Insurance
−$1,225
− Repairs & maintenance
−$1,970
− Management
−$1,970
− Depreciation
−$7,127
Taxable loss
−$2,922
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$1,981/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 — Red Chute

Score
58/100
State rank
#290
US rank
#20659

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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

+2.0% since first listed
16 events — show timeline
  • 2026-02-17 Price Changed $255,000 NTREIS
  • 2025-10-30 Price Changed $265,000 NTREIS
  • 2025-10-17 Relisted NTREIS
  • 2025-09-29 Contingent NTREIS
  • 2025-07-18 Price Changed $275,000 NTREIS
  • 2025-05-31 Listed $285,000 NTREIS
  • 2023-09-01 Listing Removed NTREIS
  • 2023-06-07 Relisted NTREIS
  • 2023-06-02 Pending NTREIS
  • 2023-03-31 Price Changed $255,000 NTREIS
  • 2023-03-01 Listed $270,000 NTREIS
  • 2023-02-13 Listing Removed NTREIS
  • 2022-08-16 Relisted NTREIS
  • 2022-08-11 Price Changed $269,900 NTREIS
  • 2022-07-28 Contingent NTREIS
  • 2022-07-13 Listed $249,900 NTREIS

Property tax history

+2.1%/yr

Latest (2025): $1,536 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…