CashFlowRE
Sign in Sign up
241 E Dudley Dr
C Composite 58.91
Why this score? — see what drove the C 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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Rent growth +3.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +1.7/15.0
  • Appreciation +0.0/10.0

$95,000

241 E Dudley Dr · Shreveport, LA 71104
3 bd · 1.0 ba · 1,012 sqft · SingleFamily public records · 79 Days on market
Built 1950 5,001 sqft lot $94/sqft · 13% above area Est $84k · 13% over

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

Listing remarks MLS

This home is a great investment. This 3-bedroom 2 bath home already have a tenant. Home property is to be sold only in a package with 2712 Ashton St, 1435 Natalie St, and 3014 Desoto. Please do not disturb the tenant.

Key facts

  • 5,001 sq ft lot
  • Built 1950
  • Listed 78 days

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/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $324 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 5.6% 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; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $657 of loan paydown is wiped out by about $3k 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 $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago 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 $51k; list at $95k implies a 86% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% 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 $89,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.21%
Cap rate
10.39%
Cash-on-cash
14.63%
DSCR
1.65
GRM
6.9

CMA / ARV

ARV (median comp)
$84,226
List price
$95,000
Delta
12.79%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
232 E Gregg St 0.03mi 3/1.5 1,003 (-1%) 2mo $75,000 $75 93
257 E Dudley Dr 0.04mi 3/1.5 1,035 (+2%) 5mo $137,500 $133 88
3845 Victory Dr 0.20mi 3/2.0 994 (-2%) 13mo $79,000 $79 73
271 E Linden St 0.38mi 2/1.0 (-1) 1,003 (-1%) 4mo $71,900 $72 72
230 Elmwood E 0.28mi 2/1.0 (-1) 972 (-4%) 5mo $90,000 $93 71
104 E Elmwood St 0.33mi 2/1.0 (-1) 948 (-6%) 1mo $89,900 $95 68
225 E Elmwood St 0.25mi 3/1.5 1,117 (+10%) 2mo $89,500 $80 67
479 Ockley 0.57mi 2/1.0 (-1) 1,024 (+1%) 2mo $135,000 $132 65
215 E Slattery Blvd 0.08mi 2/1.0 (-1) 1,122 (+11%) 15mo $90,000 $80 61
3850 Greenway Pl 0.28mi 3/1.0 1,132 (+12%) 8mo $180,000 $159 60
226 Albert Ave 0.52mi 2/1.0 (-1) 1,112 (+10%) 6mo $130,000 $117 50
3476 Coldwell St 0.47mi 2/1.0 (-1) 1,136 (+12%) 15mo $139,900 $123 40

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
5.7%
Equity multiple
1.22×
Total profit
$5,891
Equity at exit
$14,165
10-year hold
IRR
15.5%
Equity multiple
2.29×
Total profit
$34,336
Equity at exit
$8,214

Cash invested: $26,600 (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 71104

Home prices YoY
-32.2%
Rents YoY
3.6%
Active inventory
146
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,153 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$48 /mo · $580/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$324

Break-even live

Break-even rent $742
Max offer price $95,000
Occupancy floor 67%

Sensitivity live

Price -10% $378 -5% $351 +0% $324 +5% $297 +10% $271
Rent -10% $233 -5% $279 +0% $324 +5% $370 +10% $415
Rate -1.0pp $372 -0.5pp $349 base $324 +0.5pp $300 +1.0pp $275

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
$23,750
Closing costs
$2,850
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
219 E Slattery Blvd Shreveport, LA 2.0 1.0 1047 $1,000 $0.96 44d 1 0.04mi
3516 Alexander Ave Shreveport, LA 2.0 1.0 1355 $1,250 $0.92 14d 1 0.33mi
229 Stephenson St Shreveport, LA 2.0 2.5 1500 $1,300 $0.87 14d 1 0.49mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 0.76mi
3305 Creswell Ave Shreveport, LA 2.0 1.0 1307 $1,350 $1.03 22d 1 0.85mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 22d 1 0.86mi
3840 Creswell Ave Unit 1 Shreveport, LA 2.0 1.5 1200 $1,000 $0.83 44d 1 0.86mi
3846 Creswell Ave Unit 3848 Shreveport, LA 2.0 2.0 1374 $1,125 $0.82 14d 1 0.88mi
140 E Wilkinson St Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 22d 1 0.97mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 22d 1 0.98mi
140 Wilkinson St Unit 142 Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 22d 1 0.98mi
2515 Centenary Blvd Shreveport, LA 2.0 1.0 1200 $2,500 $2.08 14d 1 1.06mi
315 Robinson Pl Shreveport, LA 2.0 1.0 1161 $800 $0.69 14d 1 1.07mi
2618 Roosevelt Ave Shreveport, LA 3.0 1.0 845 $1,000 $1.18 22d 1 1.08mi
216 Pennsylvania Ave Shreveport, LA 3.0 1.0 1199 $1,250 $1.04 22d 1 1.11mi
315 Dalzell St Shreveport, LA 2.0 2.5 1372 $1,100 $0.80 44d 1 1.19mi
3820 Fairfield Ave Unit 37 Shreveport, LA 2.0 2.0 1084 $1,050 $0.97 44d 1 1.20mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 22d 1 1.21mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 1.25mi
3827 Maryland Ave Shreveport, LA 2.0 1.0 1032 $1,400 $1.36 44d 1 1.25mi
2615 Judith Pl Shreveport, LA 3.0 2.0 1450 $1,600 $1.10 14d 1 1.28mi
642 Robinson Pl Shreveport, LA 3.0 1.0 1500 $1,275 $0.85 22d 1 1.28mi
186 Charles Ave Shreveport, LA 3.0 1.0 1320 $1,675 $1.27 22d 1 1.29mi
243 Justin Ave Shreveport, LA 3.0 1.0 1236 $1,400 $1.13 44d 1 1.32mi
103 E Merrick St Shreveport, LA 2.0 1.0 1200 $900 $0.75 45d 1 1.33mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 22d 1 1.33mi
3802 Baltimore Ave Shreveport, LA 2.0 1.0 1250 $1,025 $0.82 22d 1 1.34mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 1.36mi
406 College St Shreveport, LA 2.0 1.0 1215 $900 $0.74 44d 1 1.38mi
4024 Reily Ln Shreveport, LA 3.0 1.0 1220 $1,275 $1.05 22d 1 1.38mi
3100 Fairfield Ave Shreveport, LA 1.0–2.0 1.5–2.0 1001 $1,400 $1.40 22d 1 1.42mi
2721 Fairfield Ave Shreveport, LA 2.0 2.0 1250 $1,200 $0.96 45d 1 1.44mi
126 E Olive St Shreveport, LA 2.0 1.0 1200 $1,500 $1.25 14d 1 1.44mi
2717 Fairfield Ave Shreveport, LA 2.0 1.0 1250 $950 $0.76 44d 1 1.44mi
2506 Mecom Dr Shreveport, LA 3.0 1.5 1433 $1,350 $0.94 14d 1 1.48mi

Listing history 50 events

  1. 2026-06-21
    days on market $95,000 Active 79 DOM
  2. 2026-06-18
    days on market $95,000 Active 76 DOM
  3. 2026-06-17
    days on market $95,000 Active 75 DOM
  4. 2026-06-16
    days on market $95,000 Active 74 DOM
  5. 2026-06-15
    days on market $95,000 Active 73 DOM
  6. 2026-06-14
    days on market $95,000 Active 71 DOM
  7. 2026-06-13
    days on market $95,000 Active 70 DOM
  8. 2026-06-10
    days on market $95,000 Active 68 DOM
  9. 2026-06-09
    days on market $95,000 Active 67 DOM
  10. 2026-06-08
    days on market $95,000 Active 66 DOM
  11. 2026-06-07
    days on market $95,000 Active 65 DOM
  12. 2026-06-05
    days on market $95,000 Active 62 DOM
  13. 2026-06-03
    days on market $95,000 Active 61 DOM
  14. 2026-06-02
    days on market $95,000 Active 60 DOM
  15. 2026-06-01
    days on market $95,000 Active 59 DOM
  16. 2026-05-31
    days on market $95,000 Active 58 DOM
  17. 2026-05-30
    days on market $95,000 Active 57 DOM
  18. 2026-04-03
    listed $95,000 Active 219-char remark
    Show marketing remark (219 chars)

    This home is a great investment. This 3-bedroom 2 bath home already have a tenant. Home property is to be sold only in a package with 2712 Ashton St, 1435 Natalie St, and 3014 Desoto. Please do not disturb the tenant.

  19. 2024-02-12
    historical
  20. 2024-01-31
    historical $950
  21. 2023-11-28
    listed $950
  22. 2023-11-27
    listed $85,000 Active
  23. 2022-06-08
    soldstatus $51,000
  24. 2022-06-06
    soldstatus Closed
  25. 2022-05-17
    status Pending
  26. 2022-05-03
    historical Active Contingent
  27. 2022-05-02
    price $67,200
  28. 2022-04-26
    price $67,300
  29. 2022-04-21
    price $67,400
  30. 2022-04-19
    price $67,500
  31. 2022-04-18
    price $67,600
  32. 2022-04-14
    price $67,700
  33. 2022-04-13
    price $67,800
  34. 2022-04-12
    price $67,900
  35. 2022-04-12
    price $68,000
  36. 2022-04-11
    price $68,100
  37. 2022-04-09
    price $68,200
  38. 2022-04-07
    price $68,300
  39. 2022-04-04
    price $68,400
  40. 2022-04-01
    price $68,500
  41. 2022-03-30
    price $68,600
  42. 2022-03-23
    price $68,700
  43. 2022-03-17
    price $68,800
  44. 2022-03-16
    price $68,900
  45. 2022-03-14
    price $69,000
  46. 2022-03-10
    price $69,100
  47. 2022-03-08
    price $69,200
  48. 2022-03-02
    price $69,300
  49. 2022-03-01
    price $69,400
  50. 2022-02-28
    price $69,500

ⓘ 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
$580 · $48/mo
Projected year-2 tax
$580 · $48/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$13,830
− Mortgage interest
−$5,321
− Property taxes
−$580
− Insurance
−$475
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$2,764
Taxable income
$2,477
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$594
After-tax cash flow
$3,298/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

+35.7% since first listed
42 events — show timeline
  • 2026-04-03 Listed $95,000 NTREIS
  • 2024-02-12 Listing Removed NTREIS
  • 2024-01-31 Rental Removed $950 NTREIS
  • 2023-11-28 Listed for Rent $950 NTREIS
  • 2023-11-27 Listed $85,000 NTREIS
  • 2022-06-08 Sold (Public Records) $51,000 Public Records
  • 2022-06-06 Sold (MLS) NTREIS
  • 2022-05-17 Pending NTREIS
  • 2022-05-03 Contingent NTREIS
  • 2022-05-02 Price Changed $67,200 NTREIS
  • 2022-04-26 Price Changed $67,300 NTREIS
  • 2022-04-21 Price Changed $67,400 NTREIS
  • 2022-04-19 Price Changed $67,500 NTREIS
  • 2022-04-18 Price Changed $67,600 NTREIS
  • 2022-04-14 Price Changed $67,700 NTREIS
  • 2022-04-13 Price Changed $67,800 NTREIS
  • 2022-04-12 Price Changed $67,900 NTREIS
  • 2022-04-12 Price Changed $68,000 NTREIS
  • 2022-04-11 Price Changed $68,100 NTREIS
  • 2022-04-09 Price Changed $68,200 NTREIS
  • 2022-04-07 Price Changed $68,300 NTREIS
  • 2022-04-04 Price Changed $68,400 NTREIS
  • 2022-04-01 Price Changed $68,500 NTREIS
  • 2022-03-30 Price Changed $68,600 NTREIS
  • 2022-03-23 Price Changed $68,700 NTREIS
  • 2022-03-17 Price Changed $68,800 NTREIS
  • 2022-03-16 Price Changed $68,900 NTREIS
  • 2022-03-14 Price Changed $69,000 NTREIS
  • 2022-03-10 Price Changed $69,100 NTREIS
  • 2022-03-08 Price Changed $69,200 NTREIS
  • 2022-03-02 Price Changed $69,300 NTREIS
  • 2022-03-01 Price Changed $69,400 NTREIS
  • 2022-02-28 Price Changed $69,500 NTREIS
  • 2022-02-25 Price Changed $69,600 NTREIS
  • 2022-02-24 Price Changed $69,700 NTREIS
  • 2022-02-23 Price Changed $69,800 NTREIS
  • 2022-02-22 Price Changed $69,900 NTREIS
  • 2022-02-21 Relisted NTREIS
  • 2022-02-06 Contingent NTREIS
  • 2022-02-02 Listed $70,000 NTREIS
  • 2007-06-08 Sold (Public Records) Public Records
  • 1996-09-17 Sold (Public Records) Public Records

Property tax history

-0.5%/yr

Latest (2025): $580 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…