CashFlowRE
Sign in Sign up
104 Taliaferro Dr
C Composite 59.74
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 +27.8/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.1/10.0
  • Appreciation +4.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0

$62,500

104 Taliaferro Dr · Shreveport, LA 71101
2 bd · 1.0 ba · 972 sqft · SingleFamily public records · 49 Days on market
Built 1960 5,140 sqft lot $64/sqft · 46% above area Est $43k · 46% over

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

Listing remarks

Please do not disturb tenant rental lease and ledger available upon request Income-producing single-family home currently tenant occupied and generating rental income. delivering consistent cash flow in Shreveport's 71101 zip code. This 1,280 sqft single-family home offers three bedrooms and one full bath. Currently tenant occupied at $725 month, immediate in-place income, no vacancy gap at closing. Currently rented at $725.00 per month 9 Unit Package DEAL MLS# 21228510, 21228493, 21228446, 21228424, 21228402, 21228377, 21228363, 21228333, 21228313

Key facts

  • 5,140 sq ft lot
  • Built 1960
  • Listed 49 days

Property features AI

Finance

  • Other: Easements: None; Dock not permitted
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Driveway parking
  • Utilities: City water; City sewer; No municipal utility district
  • Home design: Single family residence; Residential property; Not attached to another property; Built in 1960; Slab foundation; Lot less than 0.5 acre (approx. 0.118 acres); Subdivision: Taliaferro Place Sub; Facing direction not specified; Entry level not specified
  • Construction: Slab foundation; Year built 1960
  • Exterior features: Other exterior features; Grassed vegetation; No fencing

Interior

  • Kitchen: No appliances included
  • Bedrooms: 2 bedrooms (Primary bedroom on level 1)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Other heating; Other cooling
  • Interior features: One level; Other interior features

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 2-bed/1.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($755 rent vs $62k).
  • Recommended offer: $61k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% 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: 61 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • At $755/mo this rent would consume 47% of the median local household income ($19k/yr) (locally 702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $244 of equity ($432 loan paydown + $-188 appreciation (-0.3% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.3% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($61k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 $60,625 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 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 1960 — 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. 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?
  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
1.21%
Cap rate
9.96%
Cash-on-cash
13.09%
DSCR
1.58
GRM
6.9

CMA / ARV

ARV (median comp)
$42,798
List price
$62,500
Delta
46.04%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
147 E Herndon St 0.12mi 2/1.0 1,018 (+5%) 13mo $45,000 $44 76
123 Lister St 0.13mi 2/1.0 1,059 (+9%) 12mo $65,000 $61 68
204 Boulevard St 0.39mi 2/1.0 1,028 (+6%) 6mo $38,000 $37 67
257 E Egan St 0.36mi 2/1.0 931 (-4%) 13mo $45,000 $48 66
261 E Lister St 0.30mi 2/1.0 1,027 (+6%) 14mo $46,000 $45 65
1821 Jenkins Ave 0.27mi 2/1.0 858 (-12%) 11mo $17,000 $20 59
140 E College 0.31mi 3/1.0 (+1) 1,100 (+13%) 0mo $10,000 $9 58
1836 Cook 0.20mi 2/1.0 853 (-12%) 16mo $25,000 $29 57
133 E College St 0.34mi 2/1.0 1,052 (+8%) 17mo $75,000 $71 57
230 E Lister St 0.25mi 3/1.0 (+1) 1,068 (+10%) 14mo $74,950 $70 55

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.5%
Equity multiple
1.54×
Total profit
$9,446
Equity at exit
$17,213
10-year hold
IRR
16.6%
Equity multiple
2.78×
Total profit
$31,081
Equity at exit
$19,959

Cash invested: $17,500 (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 71101

Home prices YoY
-0.4%
Active inventory
61
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$755 high interval (Pro) →
Mortgage (P&I)
$328
Tax from tax record
$52 /mo · $620/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$159
Net cashflow
$191

Break-even live

Break-even rent $513
Max offer price $62,500
Occupancy floor 70%

Sensitivity live

Price -10% $226 -5% $209 +0% $191 +5% $173 +10% $156
Rent -10% $131 -5% $161 +0% $191 +5% $221 +10% $251
Rate -1.0pp $222 -0.5pp $207 base $191 +0.5pp $175 +1.0pp $158

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
$15,625
Closing costs
$1,875
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
139 Lister St Shreveport, LA 1.0 1.0 650 $600 $0.92 14d 1 0.15mi
114 Egan St Shreveport, LA 1.0 1.0 800 $550 $0.69 44d 1 0.30mi
253 E Jordan St Unit 251 Shreveport, LA 2.0 1.0 784 $900 $1.15 44d 1 0.30mi
202 E College St Apt 2 Shreveport, LA 1.0 1.0 800 $600 $0.75 44d 1 0.32mi
336 E Olive St Shreveport, LA 2.0 1.0 600 $595 $0.99 44d 1 0.36mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.38mi
320 College St Unit A Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.40mi
1225 Pecan St Unit B Shreveport, LA 3.0 2.0 1070 $900 $0.84 21d 1 0.47mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 44d 1 0.48mi
402 Egan St Unit Gilbert, 1320 Shreveport, LA 2.0 1.0 600 $565 $0.94 21d 1 0.49mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 0.54mi
523 Wichita St Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.55mi
455 Egan St Shreveport, LA 1.0 1.0 650 $650 $1.00 44d 1 0.56mi
342 Prospect St Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.61mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.62mi
533 Merrick St Unit C Shreveport, LA 1.0 1.0 825 $595 $0.72 21d 1 0.62mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 44d 1 0.64mi
557 Merrick St Shreveport, LA 1.0 1.0 950 $725 $0.76 44d 1 0.67mi
2317 Freewater St Shreveport, LA 2.0 1.0 695 $750 $1.08 14d 1 0.67mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 0.73mi
649 Merrick St Shreveport, LA 1.0 1.0 700 $650 $0.93 14d 1 0.77mi
2618 Roosevelt Ave Shreveport, LA 3.0 1.0 845 $1,000 $1.18 21d 1 0.77mi
1535 River Parkway Blvd Shreveport, LA 1.0–3.0 1.0–2.0 928 $1,740 $1.88 14d 10 0.93mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 21d 1 0.93mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 44d 1 0.93mi
820 College St Apt 2 (Upstairs Front) Shreveport, LA 1.0 1.0 750 $575 $0.77 14d 1 0.97mi
819 Boulevard St Shreveport, LA 2.0 1.0 900 $800 $0.89 21d 1 1.00mi
640 Kirby Pl Unit 640 Shreveport, LA 1.0 1.0 850 $600 $0.71 21d 1 1.00mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 1.02mi
654 Columbia St Shreveport, LA 1.0 1.0 600 $850 $1.42 21d 1 1.06mi
818 E Washington St Shreveport, LA 3.0 1.0 1100 $1,300 $1.18 21d 1 1.09mi
1301 Coates Bluff Dr Shreveport, LA 1.0–2.0 1.0–2.0 1004 $2,300 $2.29 14d 11 1.19mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 700 $850 $1.21 44d 1 1.23mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 525 $800 $1.52 21d 1 1.23mi
1019 Sheridan Ave Unit C Shreveport, LA 1.0 1.0 650 $650 $1.00 44d 1 1.24mi
810 Rutherford St Unit A Shreveport, LA 1.0 1.0 700 $800 $1.14 14d 1 1.24mi
1027 Boulevard St Unit B Shreveport, LA 1.0 1.0 750 $700 $0.93 44d 1 1.25mi
553 Gladstone Blvd Unit A Shreveport, LA 1.0 1.0 850 $700 $0.82 44d 1 1.26mi
1101 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 1.34mi
1101 College St Shreveport, LA 1.0 1.0 700 $625 $0.89 44d 1 1.34mi

Listing history 19 events

  1. 2026-06-18
    days on market $62,500 Active 49 DOM
  2. 2026-06-17
    days on market $62,500 Active 48 DOM
  3. 2026-06-16
    days on market $62,500 Active 47 DOM
  4. 2026-06-15
    days on market $62,500 Active 46 DOM
  5. 2026-06-14
    days on market $62,500 Active 44 DOM
  6. 2026-06-13
    days on market $62,500 Active 43 DOM
  7. 2026-06-10
    days on market $62,500 Active 41 DOM
  8. 2026-06-09
    days on market $62,500 Active 40 DOM
  9. 2026-06-08
    days on market $62,500 Active 39 DOM
  10. 2026-06-07
    days on market $62,500 Active 38 DOM
  11. 2026-06-05
    days on market $62,500 Active 35 DOM
  12. 2026-06-03
    days on market $62,500 Active 34 DOM
  13. 2026-06-02
    days on market $62,500 Active 33 DOM
  14. 2026-06-01
    days on market $62,500 Active 32 DOM
  15. 2026-05-31
    days on market $62,500 Active 31 DOM
  16. 2026-05-30
    days on market $62,500 Active 30 DOM
  17. 2026-04-06
    listed $62,500 Active 565-char remark
  18. 2005-10-10
    soldstatus
  19. 1993-08-30
    soldstatus

ⓘ 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
$620 · $52/mo
Projected year-2 tax
$620 · $52/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 6/10 Major 68% 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
$9,058
− Mortgage interest
−$3,501
− Property taxes
−$620
− Insurance
−$312
− Repairs & maintenance
−$725
− Management
−$725
− Depreciation
−$1,818
Taxable income
$1,358
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$1,965/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)
6,415
Household income
$19,351
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
702.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 29% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · China
Languages at home
98% English-only · Tagalog/Filipino 0%

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
▼ -0.30%
Current HPI
74.2131
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

3 events — show timeline
  • 2026-04-06 Listed $62,500 NTREIS
  • 2005-10-10 Sold (Public Records) Public Records
  • 1993-08-30 Sold (Public Records) Public Records

Property tax history

-1.5%/yr

Latest (2025): $620 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…