CashFlowRE
Sign in Sign up
2747 Lakehurst Ave
B+ Composite 75.77
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$37,000

2747 Lakehurst Ave · Shreveport, LA 71108
3 bd · 1.0 ba · 973 sqft · SingleFamily public records · 631 Days on market
Built 1955 7,144 sqft lot $38/sqft · 17% below area Est $46k · 19% under ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great income potential, One property in a package of 3, Can be sold as a package

Key facts

  • 7,144 sq ft lot
  • Built 1955
  • Listed 631 days

Tags

GREAT INCOME POTENTIALONE PROPERTY IN A PACKAGECAN BE SOLD INDIVIDUALLY

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 $37k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($924 rent vs $37k).
  • Recommended offer: $33k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.5% 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 (+2.4%/yr); 138 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($32k/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 $256 of loan paydown is wiped out by about $1k 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 + 2.4% rent growth), your $10k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 631 days — a 12% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $23k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 68% 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 $32,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 631 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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
2.50%
Cap rate
21.53%
Cash-on-cash
54.41%
DSCR
3.42
GRM
3.3

CMA / ARV

ARV (median comp)
$45,837
List price
$37,000
Delta
-19.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2910 Meadow Ave 0.21mi 3/1.0 931 (-4%) 3mo $45,000 $48 81
2742 Lakehurst Ave 0.03mi 3/1.0 1,034 (+6%) 16mo $79,900 $77 74
3030 Morningside Dr 0.54mi 3/1.0 1,005 (+3%) 2mo $53,000 $53 68
2724 Grassmere St 0.27mi 2/1.0 (-1) 866 (-11%) 1mo $60,000 $69 63
2905 Grassmere St 0.30mi 3/1.0 912 (-6%) 17mo $48,900 $54 62
2730 Sunnybrook St 0.33mi 2/1.0 (-1) 939 (-4%) 18mo $52,500 $56 58
2729 Marquette St 0.54mi 2/1.0 (-1) 1,000 (+3%) 9mo $58,000 $58 58
3250 Wagner St 0.47mi 2/1.0 (-1) 1,044 (+7%) 8mo $29,500 $28 54
6507 Canal Blvd 0.39mi 2/1.0 (-1) 1,027 (+6%) 18mo $25,250 $25 53
2645 Valley Ridge Rd 0.48mi 2/1.0 (-1) 929 (-4%) 16mo $30,000 $32 52
3027 Manson St 0.69mi 3/1.0 987 (+1%) 19mo $19,900 $20 50
2816 Bibb St 0.64mi 2/1.0 (-1) 936 (-4%) 14mo $24,999 $27 47

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 · 2.37% rent growth · sell at horizon

5-year hold
IRR
51.9%
Equity multiple
3.25×
Total profit
$23,358
Equity at exit
$5,517
10-year hold
IRR
57.0%
Equity multiple
6.46×
Total profit
$56,574
Equity at exit
$3,199

Cash invested: $10,360 (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 71108

Rents YoY
2.4%
Active inventory
138
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$924 high interval (Pro) →
Mortgage (P&I)
$194
Tax from tax record
$51 /mo · $612/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$470

Break-even live

Break-even rent $330
Max offer price $37,000
Occupancy floor 44%

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
$9,250
Closing costs
$1,110
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2943 Hillcrest Ave Shreveport, LA 4.0 2.0 960 $1,000 $1.04 20d 1 0.31mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 43d 1 0.38mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 20d 1 0.47mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 43d 1 0.49mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 20d 1 0.52mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 43d 1 0.68mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 0.69mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 20d 1 0.80mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 20d 1 0.89mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 43d 1 0.89mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 43d 1 1.09mi
513 Sassafras Ave Shreveport, LA 3.0 1.0 960 $870 $0.91 20d 1 1.12mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 13d 1 1.15mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 20d 1 1.40mi
1749 Caroline St Shreveport, LA 4.0 1.0 1092 $975 $0.89 20d 1 1.43mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 20d 1 1.46mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 43d 1 1.46mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 13d 1 1.48mi

Listing history 26 events

  1. 2026-06-18
    days on market $37,000 Active 631 DOM
  2. 2026-06-17
    days on market $37,000 Active 630 DOM
  3. 2026-06-16
    days on market $37,000 Active 629 DOM
  4. 2026-06-15
    days on market $37,000 Active 628 DOM
  5. 2026-06-14
    days on market $37,000 Active 626 DOM
  6. 2026-06-13
    days on market $37,000 Active 625 DOM
  7. 2026-06-10
    days on market $37,000 Active 623 DOM
  8. 2026-06-09
    days on market $37,000 Active 622 DOM
  9. 2026-06-08
    days on market $37,000 Active 621 DOM
  10. 2026-06-07
    days on market $37,000 Active 620 DOM
  11. 2026-06-05
    days on market $37,000 Active 617 DOM
  12. 2026-06-03
    days on market $37,000 Active 616 DOM
  13. 2026-06-02
    days on market $37,000 Active 615 DOM
  14. 2026-06-01
    days on market $37,000 Active 614 DOM
  15. 2026-05-31
    days on market $37,000 Active 613 DOM
  16. 2026-05-30
    days on market $37,000 Active 612 DOM
  17. 2026-03-17
    price $37,000 80-char remark
    Show marketing remark (80 chars)

    Great income potential, One property in a package of 3, Can be sold as a package

  18. 2025-10-16
    price $39,000 80-char remark
    Show marketing remark (80 chars)

    Great income potential, One property in a package of 3, Can be sold as a package

  19. 2025-09-12
    price $45,000 80-char remark
    Show marketing remark (80 chars)

    Great income potential, One property in a package of 3, Can be sold as a package

  20. 2025-05-16
    price $48,500 80-char remark
    Show marketing remark (80 chars)

    Great income potential, One property in a package of 3, Can be sold as a package

  21. 2025-02-24
    price $52,000 80-char remark
    Show marketing remark (80 chars)

    Great income potential, One property in a package of 3, Can be sold as a package

  22. 2024-09-25
    listed $60,000 Active 80-char remark
    Show marketing remark (80 chars)

    Great income potential, One property in a package of 3, Can be sold as a package

  23. 2021-08-19
    soldstatus Sold 200-char remark
    Show marketing remark (200 chars)

    Attention Investors!! This property has great income potential, already rented, and is 1 property with in a package of 3. Call today and set up an appointment to see this great investment opportunity!

  24. 2021-06-07
    status Pending 200-char remark
    Show marketing remark (200 chars)

    Attention Investors!! This property has great income potential, already rented, and is 1 property with in a package of 3. Call today and set up an appointment to see this great investment opportunity!

  25. 2021-05-04
    listed $55,000 Active 200-char remark
    Show marketing remark (200 chars)

    Attention Investors!! This property has great income potential, already rented, and is 1 property with in a package of 3. Call today and set up an appointment to see this great investment opportunity!

  26. 2001-05-15
    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
$612 · $51/mo
Projected year-2 tax
$612 · $51/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 (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 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$11,092
− Mortgage interest
−$2,073
− Property taxes
−$612
− Insurance
−$185
− Repairs & maintenance
−$887
− Management
−$887
− Depreciation
−$1,076
Taxable income
$5,371
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,289
After-tax cash flow
$4,348/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)
18,072
Household income
$32,055
Rent vs Own
63.3% rent · 36.7% own
Severe rent burden
1526.0

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
Predominantly Black (83%)
Race & ethnicity
Black 83% White 11% Hispanic / Latino 4% Two or more races 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -58.98%
Current HPI
58.1377
Rent YoY
▲ 2.37%
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

-32.7% since first listed
10 events — show timeline
  • 2026-03-17 Price Changed $37,000 NTREIS
  • 2025-10-16 Price Changed $39,000 NTREIS
  • 2025-09-12 Price Changed $45,000 NTREIS
  • 2025-05-16 Price Changed $48,500 NTREIS
  • 2025-02-24 Price Changed $52,000 NTREIS
  • 2024-09-25 Listed $60,000 NTREIS
  • 2021-08-19 Sold (MLS) NTREIS
  • 2021-06-07 Pending NTREIS
  • 2021-05-04 Listed $55,000 NTREIS
  • 2001-05-15 Sold (Public Records) Public Records

Property tax history

-1.0%/yr

Latest (2025): $612 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…