CashFlowRE
Sign in Sign up
9647 Wesso Cir
D- Composite 36.98
Why this score? — see what drove the D- 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 +17.1/30.0
  • DSCR +5.3/10.0
  • 1% rule +3.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$159,900

9647 Wesso Cir · Shreveport, LA 71118
3 bd · 1.0 ba · 1,332 sqft · SingleFamily public records · 41 Days on market
Built 1975 9,409 sqft lot $120/sqft · 18% above area Est $135k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

4 bed, 2 bath home featuring an updated kitchen with granite countertops, refreshed cabinets, and stainless steel appliances. Enjoy a spacious walk-in laundry room and a functional layout designed for everyday living. The home offers new carpet and luxury vinyl plank (LVP) flooring throughout, along with fresh paint that gives it a clean, move-in ready feel. New roof as well. This home combines solid updates with comfortable living space, making it a great option and move in ready!

Key facts

  • New carpet
  • Updated kitchen
  • Granite countertops

Tags

UPDATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESWALK-IN LAUNDRY ROOMNEW CARPETLUXURY VINYL PLANK FLOORING

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Concrete parking; No garage or carport spaces
  • Utilities: City water; City sewer; Electricity connected; Individual gas meter; Not in a municipal utility district
  • Home design: Single-family residence; One-story home; Not attached to another property
  • Construction: Built in 1975; Siding exterior; Shingle roof; Slab foundation
  • Exterior features: Lot under 0.5 acre (approx. 0.216 acre); Subdivision: Lambert Southern Hills Sub

Interior

  • Kitchen: Dishwasher; Electric range; Microwave
  • Bedrooms: 4 bedrooms (all on main level) — primary bedroom approx. 12 x 12; three additional bedrooms approx. 10 x 10, 10 x 10, and 10 x 10
  • Flooring: Luxury vinyl plank flooring
  • Bathrooms: 2 full bathrooms
  • Interior features: Open floorplan; Eat-in kitchen; Granite counters; Cable TV available; One living area; One dining area; 7 total rooms
  • Laundry & utility: Full-size washer/dryer area; Washer hookup

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 $160k.

Deal economics

  • At list price, monthly cash flow is $112 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (10.9% below list).
  • Recommended offer: $142k (10.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 5.7% in Shreveport — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+1.7%/yr); 115 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($50k/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 $1k of loan paydown is wiped out by about $5k 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 41 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 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, 73% 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 $142,440 (10.9% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.89%
Cap rate
7.13%
Cash-on-cash
3.00%
DSCR
1.13
GRM
9.4

CMA / ARV

ARV (median comp)
$134,958
List price
$159,900
Delta
18.48%
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
844 Rose Ln 0.07mi 3/1.5 1,279 (-4%) 13mo $139,900 $109 77
9505 Vera Cir 0.36mi 3/2.0 1,274 (-4%) 6mo $164,500 $129 67
9621 Fairlawn Ct 0.14mi 3/2.5 1,182 (-11%) 4mo $159,900 $135 65
9474 Poinsetta Dr 0.65mi 3/1.5 1,308 (-2%) 11mo $139,900 $107 55
705 Crooked Creek Cir 0.63mi 3/2.0 1,376 (+3%) 8mo $195,000 $142 54
847 Flournoy Lucas Rd 0.38mi 3/1.5 1,182 (-11%) 14mo $117,500 $99 50
9468 Poinsetta Dr 0.67mi 3/2.0 1,380 (+4%) 16mo $155,000 $112 45
852 Flournoy Lucas Rd 0.42mi 3/2.0 1,497 (+12%) 16mo $192,900 $129 43
9308 New London St 0.73mi 3/2.0 1,262 (-5%) 14mo $165,000 $131 42
9633 Blom Blvd 0.66mi 3/2.0 1,483 (+11%) 7mo $189,900 $128 40
9348 Crooked Creek Dr 0.74mi 4/2.0 (+1) 1,429 (+7%) 8mo $139,900 $98 38
9414 Aspen Cir 0.52mi 4/2.5 (+1) 1,519 (+14%) 12mo $194,500 $128 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 · 1.74% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.54×
Total profit
$-20,595
Equity at exit
$23,842
10-year hold
IRR
-5.8%
Equity multiple
0.64×
Total profit
$-16,024
Equity at exit
$13,825

Cash invested: $44,772 (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 71118

Rents YoY
1.7%
Active inventory
115
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,424 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$108 /mo · $1,297/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$112

Break-even live

Break-even rent $1,283
Max offer price $159,900
Occupancy floor 87%

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
$39,975
Closing costs
$4,797
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9434 Palmetto Ln Shreveport, LA 3.0 1.5 1122 $1,425 $1.27 43d 1 0.54mi
9471 Blom Blvd Shreveport, LA 3.0 1.5 1303 $1,200 $0.92 13d 1 0.78mi
1029 Bert Kouns Industrial Loop Shreveport, LA 3.0 1.5 1134 $1,500 $1.32 43d 1 1.26mi
2045 Bert Kouns Industrial Loop Shreveport, LA 1.0–3.0 1.0–2.0 1006 $1,320 $1.31 43d 11 1.33mi
9295 Savanna Dr Shreveport, LA 3.0 1.0 1297 $1,250 $0.96 21d 1 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $159,900 Active 41 DOM
  2. 2026-06-17
    days on market $159,900 Active 40 DOM
  3. 2026-06-16
    days on market $159,900 Active 39 DOM
  4. 2026-06-15
    days on market $159,900 Active 38 DOM
  5. 2026-06-14
    days on market $159,900 Active 36 DOM
  6. 2026-06-13
    days on market $159,900 Active 35 DOM
  7. 2026-06-10
    days on market $159,900 Active 33 DOM
  8. 2026-06-09
    days on market $159,900 Active 32 DOM
  9. 2026-06-08
    days on market $159,900 Active 31 DOM
  10. 2026-06-07
    days on market $159,900 Active 30 DOM
  11. 2026-06-05
    days on market $159,900 Active 27 DOM
  12. 2026-06-03
    days on market $159,900 Active 26 DOM
  13. 2026-06-02
    days on market $159,900 Active 25 DOM
  14. 2026-06-01
    days on market $159,900 Active 24 DOM
  15. 2026-05-31
    days on market $159,900 Active 23 DOM
  16. 2026-05-30
    days on market $159,900 Active 22 DOM
  17. 2026-05-14
    status Pending 486-char remark
  18. 2026-04-27
    listed $159,900 Active 486-char remark
  19. 2006-10-30
    soldstatus
  20. 2004-07-12
    soldstatus
  21. 1995-11-28
    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
$1,297 · $108/mo
Projected year-2 tax
$1,297 · $108/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% 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
$17,093
− Mortgage interest
−$8,957
− Property taxes
−$1,297
− Insurance
−$800
− Repairs & maintenance
−$1,367
− Management
−$1,367
− Depreciation
−$4,652
Taxable loss
−$1,347
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$323
After-tax cash flow
$1,668/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)
23,219
Household income
$50,287
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1046.0

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 58% White 33% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -78.81%
Current HPI
129.1782
Rent YoY
▲ 1.74%
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

6 events — show timeline
  • 2026-05-25 Relisted NTREIS
  • 2026-05-14 Pending NTREIS
  • 2026-04-27 Listed $159,900 NTREIS
  • 2006-10-30 Sold (Public Records) Public Records
  • 2004-07-12 Sold (Public Records) Public Records
  • 1995-11-28 Sold (Public Records) Public Records

Property tax history

+15.3%/yr

Latest (2025): $1,297 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…