CashFlowRE
Sign in Sign up
6210 Kathy Ln
C+ Composite 62.12
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 +26.7/30.0
  • DSCR +9.2/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$129,900

6210 Kathy Ln · Shreveport, LA 71105
2 bd · 1.0 ba · 2,041 sqft · SingleFamily public records · 259 Days on market
Built 1966 9,757 sqft lot $64/sqft · 52% below area ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

Key facts

  • Fenced back yard
  • Brick fireplace
  • 9,757 sq ft lot

Tags

BRICK FIREPLACEFENCED BACK YARDSEPARATE KITCHEN DINING AREA

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 $130k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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 (+3.9%/yr); 149 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $898 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 259 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); 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 $114,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 259 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 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.26%
Cap rate
9.54%
Cash-on-cash
11.59%
DSCR
1.52
GRM
6.6

CMA / ARV

ARV (median comp)
$262,061
List price
$129,900
Delta
-50.43%
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
6121 Fern Ave #18 0.18mi 2/2.0 2,067 (+1%) 1mo $449,000 $217 85
6210 Kathy Ln 0.00mi 3/2.0 (+1) 1,959 (-4%) 1mo $129,900 $66 84
6313 Kathy Ln 0.14mi 3/2.0 (+1) 2,125 (+4%) 2mo $235,000 $111 76
256 Wedgewood Dr 0.38mi 3/2.0 (+1) 2,067 (+1%) 2mo $285,000 $138 69
4625 Fern Ave 0.72mi 3/2.0 (+1) 2,057 (+1%) 1mo $187,500 $91 55
371 Arthur Ave 0.70mi 3/2.0 (+1) 1,976 (-3%) 1mo $100,000 $51 52
237 Pierremont Rd 0.44mi 3/2.0 (+1) 2,279 (+12%) 1mo $272,900 $120 50
325 Berkshire Pl 0.49mi 3/2.0 (+1) 2,262 (+11%) 2mo $200,000 $88 48
168 Oscar Ln 0.73mi 3/2.0 (+1) 2,078 (+2%) 7mo $260,000 $125 48
4512 Orchid St 0.71mi 3/2.0 (+1) 2,078 (+2%) 10mo $265,000 $128 47
1528 Cambridge Dr 0.64mi 3/2.0 (+1) 2,230 (+9%) 9mo $284,550 $128 38
4606 Tibbs St 0.62mi 3/2.0 (+1) 2,338 (+15%) 7mo $199,500 $85 32

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 · 3.93% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.82×
Total profit
$-6,665
Equity at exit
$19,369
10-year hold
IRR
6.2%
Equity multiple
1.48×
Total profit
$17,604
Equity at exit
$11,231

Cash invested: $36,372 (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 71105

Rents YoY
3.9%
Active inventory
149
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,639 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$208 /mo · $2,498/yr
Insurance
$54
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$199

Break-even live

Break-even rent $1,387
Max offer price $129,900
Occupancy floor 83%

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
$32,475
Closing costs
$3,897
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 Charles Ave Shreveport, LA 3.0 2.0 1518 $1,800 $1.19 43d 1 1.17mi
720 Delaware St Shreveport, LA 3.0 2.0 1600 $1,800 $1.12 13d 1 1.37mi
2011 Audubon Pl Shreveport, LA 3.0 2.0 1932 $1,800 $0.93 43d 1 1.41mi
2033 Horton Ave Shreveport, LA 3.0 2.0 1681 $1,750 $1.04 21d 1 1.48mi

Listing history 9 events

  1. 2026-05-15
    status Pending 219-char remark
    Show marketing remark (219 chars)

    Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

  2. 2026-03-26
    price $129,900 219-char remark
    Show marketing remark (219 chars)

    Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

  3. 2025-12-13
    price $144,900 219-char remark
    Show marketing remark (219 chars)

    Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

  4. 2025-11-13
    price $154,900 219-char remark
    Show marketing remark (219 chars)

    Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

  5. 2025-10-08
    price $169,900 219-char remark
    Show marketing remark (219 chars)

    Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

  6. 2025-08-29
    listed $179,900 Active 219-char remark
    Show marketing remark (219 chars)

    Nice 3 bedroom and 2 bath home with nice size living room with brick fireplace. Nice size bedrooms. Separate kitchen dining area. 2 car attached garage. Fenced back yard. AGENTS: see agent remarks on submitted an offer.

  7. 2011-07-20
    soldstatus $163,850
  8. 2006-05-04
    soldstatus
  9. 1986-07-14
    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
$2,498 · $208/mo
Projected year-2 tax
$2,498 · $208/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 AH · 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 6/10 Major 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,668
− Mortgage interest
−$7,276
− Property taxes
−$2,498
− Insurance
−$2,474
− Repairs & maintenance
−$1,573
− Management
−$1,573
− Depreciation
−$3,779
Taxable income
$494
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$118
After-tax cash flow
$2,273/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)
20,179
Household income
$67,968
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1007.0

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 White (68%)
Race & ethnicity
White 68% Black 20% Two or more races 7% Hispanic / Latino 5% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 3% Serbian 3% Slovak 2%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -96.75%
Current HPI
129.572
Rent YoY
▲ 3.93%
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

-20.7% since first listed
9 events — show timeline
  • 2026-05-15 Pending NTREIS
  • 2026-03-26 Price Changed $129,900 NTREIS
  • 2025-12-13 Price Changed $144,900 NTREIS
  • 2025-11-13 Price Changed $154,900 NTREIS
  • 2025-10-08 Price Changed $169,900 NTREIS
  • 2025-08-29 Listed $179,900 NTREIS
  • 2011-07-20 Sold (Public Records) $163,850 Public Records
  • 2006-05-04 Sold (Public Records) Public Records
  • 1986-07-14 Sold (Public Records) Public Records

Property tax history

+5.5%/yr

Latest (2025): $2,498 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…