CashFlowRE
Sign in Sign up
248 Pennsylvania Ave
D Composite 42.41
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 +14.3/30.0
  • ARV discount +9.3/15.0
  • DSCR +4.4/10.0
  • Rent growth +3.5/5.0
  • 1% rule +3.3/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$195,000

248 Pennsylvania Ave · Shreveport, LA 71105
3 bd · 1.0 ba · 1,654 sqft · SingleFamily public records · 38 Days on market
Built 1953 9,060 sqft lot $118/sqft · at area comps Est $203k · at est.

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

Listing remarks

Lovely three bedroom, two bathroom home conveniently located in the heart of Broadmoor. This home features two living spaces and updated flooring. Great deck overlooking the private backyard, that features a 700 sqft workshop! Come check this this home out today!

Key facts

  • Two living spaces
  • 700 sqft workshop
  • Private backyard

Tags

TWO LIVING SPACESUPDATED FLOORINGPRIVATE BACKYARD700 SQFT WORKSHOP

Property features AI

Finance

  • Financial info: Treat As Clear loan type; No second mortgage indicated
  • HOA & community: No homeowners association

Exterior

  • Parking: Attached carport; Covered parking for 1 vehicle; 1 carport space
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; Residential property; One story; Preowned (built in 1953); Interior lot; irregular lot
  • Construction: Brick and wood construction; Shingle roof; Pillar/post/pier foundation; Year built 1953
  • Exterior features: Private yard; Chain link and wood fencing; full privacy fencing

Interior

  • Kitchen: Dishwasher; Disposal; Eat-in kitchen
  • Bedrooms: 3 bedrooms (all on the main level); Primary bedroom approximately 15 x 15
  • Flooring: Luxury vinyl plank; Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cable TV available; Eat-in kitchen; One level; 8 total rooms; 2 living areas; 1 dining area
  • Laundry & utility: Utility room

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 $195k.

Deal economics

  • At list price, monthly cash flow is $36 ($431/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 $162k (16.9% below list).
  • Recommended offer: $162k (16.9% below list) — sets the bar for 1% rule.

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: crime F, 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.
  • Zoned schools: Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Captain Shreve High School (math 25% / reading 41%, grade F, #116 of 265 statewide, top 44%, 1,851 students, 49% FRL) — zoned schools average 36% FRL vs 64% district-wide (28 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 60% at this address vs 26% district-wide (+33 pts) — the actual schools serving this property are materially stronger than the Caddo Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.9%/yr); 148 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 46d 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 $1k of loan paydown is wiped out by about $6k 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 38 days — a 3% lower offer ($189k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 69% 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 $161,991 (16.9% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — 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
0.83%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (median comp)
$203,096
List price
$195,000
Delta
-3.99%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
258 Carrollton Ave 0.09mi 3/2.0 1,592 (-4%) 1mo $229,000 $144 85
180 Charles Ave 0.30mi 3/1.0 1,606 (-3%) 2mo $179,995 $112 80
271 Ockley Dr 0.45mi 3/2.0 1,669 (+1%) 0mo $229,900 $138 73
174 Lynn Ave 0.34mi 3/2.0 1,550 (-6%) 1mo $199,000 $128 69
251 Roma Dr 0.31mi 2/2.0 (-1) 1,724 (+4%) 2mo $175,000 $102 68
4350 Finley Dr 0.48mi 3/2.0 1,608 (-3%) 1mo $200,000 $124 68
4524 Clingman Dr 0.53mi 2/2.0 (-1) 1,664 (+1%) 1mo $207,500 $125 65
351 Fontaine St 0.68mi 3/2.0 1,704 (+3%) 1mo $225,000 $132 58
328 Albany Ave 0.62mi 3/2.0 1,787 (+8%) 1mo $209,900 $117 53
106 Bruce Ave 0.55mi 3/2.0 1,827 (+10%) 2mo $220,000 $120 51
343 Bellmead St 0.71mi 3/1.0 1,438 (-13%) 1mo $164,900 $115 45
135 Carroll St 0.63mi 3/2.0 1,875 (+13%) 1mo $232,500 $124 44

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
-14.1%
Equity multiple
0.49×
Total profit
$-27,820
Equity at exit
$29,075
10-year hold
IRR
-4.0%
Equity multiple
0.72×
Total profit
$-15,043
Equity at exit
$16,860

Cash invested: $54,600 (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
148
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$140 /mo · $1,680/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$36

Break-even live

Break-even rent $1,574
Max offer price $195,000
Occupancy floor 93%

Sensitivity live

Price -10% $146 -5% $91 +0% $36 +5% $-19 +10% $-74
Rent -10% $-92 -5% $-28 +0% $36 +5% $100 +10% $164
Rate -1.0pp $134 -0.5pp $86 base $36 +0.5pp $-15 +1.0pp $-66

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
$48,750
Closing costs
$5,850
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
216 Pennsylvania Ave Shreveport, LA 3.0 1.0 1199 $1,250 $1.04 22d 1 0.21mi
186 Charles Ave Shreveport, LA 3.0 1.0 1320 $1,675 $1.27 22d 1 0.27mi
243 Justin Ave Shreveport, LA 3.0 1.0 1236 $1,400 $1.13 45d 1 0.30mi
204 Leo Ave Shreveport, LA 4.0 2.0 1846 $2,000 $1.08 15d 1 0.32mi
154 Southfield Rd Shreveport, LA 3.0 1.0 1258 $1,395 $1.11 45d 1 0.50mi
119 Charles Ave Shreveport, LA 3.0 2.0 1518 $1,800 $1.19 45d 1 0.53mi
2011 Audubon Pl Shreveport, LA 3.0 2.0 1932 $1,800 $0.93 45d 1 0.72mi
2033 Horton Ave Shreveport, LA 3.0 2.0 1681 $1,750 $1.04 22d 1 0.86mi
4024 Reily Ln Shreveport, LA 3.0 1.0 1220 $1,275 $1.05 22d 1 1.07mi
6122 Burgundy Dr Shreveport, LA 4.0 2.0 2222 $2,500 $1.13 45d 1 1.12mi
3516 Alexander Ave Shreveport, LA 2.0 1.0 1355 $1,250 $0.92 15d 1 1.32mi
715 Camilla Dr Shreveport, LA 3.0 1.0 1654 $1,350 $0.82 45d 1 1.35mi
3642 Gilbert Dr Shreveport, LA 2.0 2.0 2011 $1,750 $0.87 15d 1 1.48mi
3624 Gilbert Dr Shreveport, LA 3.0 3.0 2088 $1,900 $0.91 45d 1 1.50mi

Listing history 19 events

  1. 2026-06-21
    days on market $195,000 Active 38 DOM
  2. 2026-06-18
    days on market $195,000 Active 35 DOM
  3. 2026-06-17
    days on market $195,000 Active 34 DOM
  4. 2026-06-16
    days on market $195,000 Active 33 DOM
  5. 2026-06-15
    days on market $195,000 Active 32 DOM
  6. 2026-06-14
    days on market $195,000 Active 30 DOM
  7. 2026-06-13
    pricedays on market $195,000 Active 29 DOM
  8. 2026-06-10
    days on market $199,000 Active 27 DOM
  9. 2026-06-09
    days on market $199,000 Active 26 DOM
  10. 2026-06-08
    days on market $199,000 Active 25 DOM
  11. 2026-06-07
    days on market $199,000 Active 24 DOM
  12. 2026-06-05
    days on market $199,000 Active 21 DOM
  13. 2026-06-03
    days on market $199,000 Active 20 DOM
  14. 2026-06-02
    days on market $199,000 Active 19 DOM
  15. 2026-06-01
    days on market $199,000 Active 18 DOM
  16. 2026-05-31
    days on market $199,000 Active 17 DOM
  17. 2026-05-30
    days on market $199,000 Active 16 DOM
  18. 2026-05-14
    listed $199,000 Active 263-char remark
  19. 2022-05-04
    soldstatus $183,250

ⓘ 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
$1,680 · $140/mo
Projected year-2 tax
$1,680 · $140/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 · 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 69% 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
$19,439
− Mortgage interest
−$10,923
− Property taxes
−$1,680
− Insurance
−$975
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$5,673
Taxable loss
−$2,922
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$1,132/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

+6.4% since first listed
3 events — show timeline
  • 2026-06-10 Price Changed $195,000 NTREIS
  • 2026-05-14 Listed $199,000 NTREIS
  • 2022-05-04 Sold (Public Records) $183,250 Public Records

Property tax history

+11.4%/yr

Latest (2025): $1,680 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…