CashFlowRE
Sign in Sign up
203 N Main St 🏷️ Likely Rental
B Composite 74.22
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$100,000

203 N Main St · Blanchard, LA 71107
3 bd · 1.0 ba · 1,755 sqft · SingleFamily public records · 91 Days on market
Built 1960 0.34 ac lot $57/sqft · 50% below area Est $200k · 50% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is 4 bedroom, 2 bath tenant occupied property that is currently being rented a rate of $1100 a month. Would make a great rental for an investor to add to their portfolio.

Key facts

  • 0.34 acre lot
  • Garage
  • Built 1960

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $100,000 price doesn't fit this home's estimated sale value (~$199,729) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 3.8% in Blanchard — 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 68/100 on livability (#103 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D+, amenities F, commute 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: 262 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($48k/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 $691 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 + 3.0% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 63% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $91,000 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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. 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. 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
1.36%
Cap rate
11.19%
Cash-on-cash
17.48%
DSCR
1.78
GRM
6.1

CMA / ARV

ARV (median comp)
$199,729
List price
$100,000
Delta
-49.93%
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
511 Sand Valley Ln 0.55mi 3/1.0 1,754 (-0%) 14mo $190,000 $108 62
686 Newburyport St 0.58mi 3/2.0 1,730 (-1%) 9mo $302,750 $175 60
688 Newburyport St 0.58mi 3/2.0 1,749 (-0%) 13mo $306,075 $175 58
607 Stockbridge Ln 0.66mi 3/2.0 1,749 (-0%) 15mo $299,000 $171 52
7603 Mary Ann Cir 0.63mi 3/2.0 1,575 (-10%) 2mo $214,900 $136 48
7622 Mary Ann Cir 0.63mi 3/2.0 1,863 (+6%) 11mo $273,000 $147 47
503 Sand Valley Rd 0.54mi 3/2.0 1,580 (-10%) 10mo $205,000 $130 46
7557 Ella Ct 0.57mi 3/2.0 1,508 (-14%) 1mo $224,900 $149 45
7812 Mary Ann Cir 0.54mi 3/2.0 1,515 (-14%) 11mo $234,999 $155 38
4525 Cherry Creek Ln 0.71mi 3/2.0 1,620 (-8%) 15mo $249,000 $154 38
168 Katie Cir 0.74mi 4/2.0 (+1) 1,517 (-14%) 2mo $235,000 $155 32
7881 Wasson Rd 0.65mi 3/2.0 1,501 (-14%) 14mo $234,000 $156 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.9%
Equity multiple
1.35×
Total profit
$9,774
Equity at exit
$14,910
10-year hold
IRR
18.1%
Equity multiple
2.50×
Total profit
$41,976
Equity at exit
$8,646

Cash invested: $28,000 (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 71107

Home prices YoY
-34.5%
Active inventory
262
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,359 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$100 /mo · $1,201/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$408

Break-even live

Break-even rent $843
Max offer price $100,000
Occupancy floor 65%

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
$25,000
Closing costs
$3,000
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7195 Blanchard Furrh Rd Shreveport, LA 3.0 2.0 1456 $1,325 $0.91 21d 1 0.98mi
8133 Trey Way Shreveport, LA 3.0 2.0 1700 $1,000 $0.59 43d 1 1.13mi

Listing history 25 events

  1. 2026-06-18
    days on market $100,000 Active 91 DOM
  2. 2026-06-17
    days on market $100,000 Active 90 DOM
  3. 2026-06-16
    days on market $100,000 Active 89 DOM
  4. 2026-06-15
    days on market $100,000 Active 88 DOM
  5. 2026-06-14
    days on market $100,000 Active 86 DOM
  6. 2026-06-13
    days on market $100,000 Active 85 DOM
  7. 2026-06-10
    days on market $100,000 Active 83 DOM
  8. 2026-06-09
    days on market $100,000 Active 82 DOM
  9. 2026-06-08
    days on market $100,000 Active 81 DOM
  10. 2026-06-07
    days on market $100,000 Active 80 DOM
  11. 2026-06-05
    days on market $100,000 Active 77 DOM
  12. 2026-06-03
    days on market $100,000 Active 76 DOM
  13. 2026-06-02
    days on market $100,000 Active 75 DOM
  14. 2026-06-01
    days on market $100,000 Active 74 DOM
  15. 2026-05-31
    days on market $100,000 Active 73 DOM
  16. 2026-05-30
    days on market $100,000 Active 72 DOM
  17. 2026-03-19
    listed $100,000 Active 175-char remark
    Show marketing remark (175 chars)

    This is 4 bedroom, 2 bath tenant occupied property that is currently being rented a rate of $1100 a month. Would make a great rental for an investor to add to their portfolio.

  18. 2025-12-31
    historical
  19. 2025-08-25
    price $115,000
  20. 2025-07-23
    status Active
  21. 2025-07-21
    status Pending
  22. 2025-04-28
    listed $125,000 Active
  23. 2022-07-12
    price $1,100
  24. 2008-11-05
    soldstatus
  25. 2006-11-15
    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
$1,201 · $100/mo
Projected year-2 tax
$1,201 · $100/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,313
− Mortgage interest
−$5,602
− Property taxes
−$1,201
− Insurance
−$500
− Repairs & maintenance
−$1,305
− Management
−$1,305
− Depreciation
−$2,909
Taxable income
$3,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$838
After-tax cash flow
$4,056/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 — Blanchard

Score
68/100
State rank
#103
US rank
#10091

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Blanchard, LA
County
Caddo Parish · 178,536 people
City population
95
Metro
Shreveport-Bossier City, LA
Population (ZIP)
31,734
Household income
$48,365
Rent vs Own
36.4% rent · 63.6% own
Severe rent burden
1346.0

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 0.55)
Race & ethnicity
Black 51% White 43% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -62.11%
Current HPI
117.801
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

+8990.9% since first listed
9 events — show timeline
  • 2026-03-19 Listed $100,000 NTREIS
  • 2025-12-31 Listing Removed NTREIS
  • 2025-08-25 Price Changed $115,000 NTREIS
  • 2025-07-23 Relisted NTREIS
  • 2025-07-21 Pending NTREIS
  • 2025-04-28 Listed $125,000 NTREIS
  • 2022-07-12 Price Changed $1,100 RENT.
  • 2008-11-05 Sold (Public Records) Public Records
  • 2006-11-15 Sold (Public Records) Public Records

Property tax history

+0.1%/yr

Latest (2025): $1,201 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…