CashFlowRE
Sign in Sign up
3437 Woodhaven Ln
C+ Composite 61.74
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 +25.4/30.0
  • ARV discount +11.2/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.0/10.0
  • 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

$98,000

3437 Woodhaven Ln · Shreveport, LA 71108
3 bd · 1.5 ba · 1,212 sqft · SingleFamily public records · 48 Days on market
Built 1965 7,579 sqft lot $81/sqft · 8% below area Est $107k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR SPECIAL!! Welcome to 3437 Woodhaven Ln. where comfort meets convenience in the heart of Shreveport! This fixer upper offers a perfect blend of functionality and potential, ideal for downsizers or a first-time buyers who are handy and wants to add their creative touch and make this home theirs, or savvy investors. Step inside to discover a spacious living area filled with natural light, creating a warm and inviting atmosphere for everyday living and entertaining. The kitchen provides ample cabinet and counter space, ready for your personal touch, while the adjoining dining area makes mealtime easy and connected. The bedrooms are generously sized, offering comfort and flexibility

Key facts

  • 7,579 sq ft lot
  • 2 parking spots
  • Built 1965

Property features AI

Finance

  • Other: Property can be accessed from Mansfield Rd., West 70th Street, and Jewella Ave.; County: Caddo; Country: United States
  • Financial info: Second mortgage: none; Loan type: Treat As Clear
  • HOA & community: No homeowners association

Exterior

  • Parking: 2 carport spaces; 1 covered parking space; Additional parking available
  • Security: Security system; Smoke detector(s); Carbon monoxide detector(s)
  • Utilities: City water; City sewer; Electricity available; Phone available; Not in a municipal utility district
  • Home design: Single-family residence; Residential property; One story; Preowned (built in 1965); Not attached to another property; Subdivision: Garden Valley Sub
  • Construction: Slab foundation; Built in 1965
  • Exterior features: Covered porch(es); Lot less than 0.5 acre

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: 3 bedrooms (primary bedroom on level 1)
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: No heating or cooling details provided
  • Interior features: Cable TV available; High-speed internet available; One-level layout; Two main living areas and one dining area
  • Laundry & utility: Washer hookup; Washer and dryer present

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/1.5-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $95k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% 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 $678 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.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $7k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $98k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $95,060 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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. 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
1.10%
Cap rate
9.06%
Cash-on-cash
9.87%
DSCR
1.44
GRM
7.6

CMA / ARV

ARV (median comp)
$106,710
List price
$98,000
Delta
-8.16%
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
3206 Red Bud Ln 0.23mi 3/1.5 1,245 (+3%) 11mo $55,000 $44 76
3430 Woodhaven Ln 0.03mi 4/2.0 (+1) 1,136 (-6%) 17mo $169,900 $150 67
7119 Elsie St 0.24mi 2/2.0 (-1) 1,188 (-2%) 16mo $32,000 $27 65
3811 Liaison Dr 0.44mi 3/2.0 1,248 (+3%) 10mo $59,900 $48 64
2019 Amelia Ave 0.70mi 3/1.0 1,243 (+3%) 2mo $93,500 $75 59
7141 Janey St 0.23mi 3/1.0 1,050 (-13%) 11mo $70,000 $67 56
6820 Despot Rd 0.57mi 3/1.0 1,222 (+1%) 18mo $49,900 $41 55
2025 Amelia 0.69mi 3/2.0 1,286 (+6%) 2mo $129,000 $100 54
7212 W Canal Blvd 0.48mi 3/1.0 1,274 (+5%) 17mo $85,000 $67 53
7208 Brandtway St 0.42mi 3/1.0 1,341 (+11%) 13mo $39,999 $30 50
2926 Millard St 0.69mi 3/2.0 1,370 (+13%) 9mo $59,900 $44 37
8105 Lucille St 0.70mi 3/2.0 1,059 (-13%) 12mo $59,000 $56 34

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
-2.1%
Equity multiple
0.92×
Total profit
$-2,207
Equity at exit
$14,612
10-year hold
IRR
6.9%
Equity multiple
1.50×
Total profit
$13,764
Equity at exit
$8,473

Cash invested: $27,440 (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
7.6×

Monthly cashflow live

Estimated rent
$1,080 high interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$73 /mo · $871/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$226

Break-even live

Break-even rent $794
Max offer price $98,000
Occupancy floor 74%

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
$24,500
Closing costs
$2,940
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
3437 Red Bud Ln Shreveport, LA 3.0 1.5 1393 $1,200 $0.86 20d 1 0.10mi
3306 Valley View Dr Shreveport, LA 3.0 1.0 1300 $1,150 $0.88 20d 1 0.18mi
7504 W Canal Blvd Shreveport, LA 3.0 1.0 1388 $1,150 $0.83 43d 1 0.48mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 43d 1 0.74mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 20d 1 0.89mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 43d 1 1.06mi
2943 Hillcrest Ave Shreveport, LA 4.0 2.0 960 $1,000 $1.04 20d 1 1.09mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 43d 1 1.29mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 13d 1 1.31mi
7913 Woodfield Dr Shreveport, LA 3.0 1.0 1067 $1,000 $0.94 43d 1 1.35mi
629 Woodmont Pl Shreveport, LA 3.0 1.0 1431 $1,295 $0.90 44d 1 1.37mi
749 W 68th St Shreveport, LA 3.0 1.0 1232 $800 $0.65 43d 1 1.43mi
702 Bringhurst Dr Shreveport, LA 3.0 1.5 1206 $1,100 $0.91 43d 1 1.43mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 20d 1 1.50mi

Listing history 22 events

  1. 2026-06-17
    days on market $98,000 Active 48 DOM
  2. 2026-06-16
    days on market $98,000 Active 47 DOM
  3. 2026-06-15
    days on market $98,000 Active 46 DOM
  4. 2026-06-14
    days on market $98,000 Active 44 DOM
  5. 2026-06-13
    days on market $98,000 Active 43 DOM
  6. 2026-06-10
    days on market $98,000 Active 41 DOM
  7. 2026-06-09
    days on market $98,000 Active 40 DOM
  8. 2026-06-08
    days on market $98,000 Active 39 DOM
  9. 2026-06-07
    days on market $98,000 Active 38 DOM
  10. 2026-06-05
    days on market $98,000 Active 35 DOM
  11. 2026-06-03
    days on market $98,000 Active 34 DOM
  12. 2026-06-02
    pricedays on market $98,000 Active 33 DOM
  13. 2026-06-01
    days on market $105,000 Active 32 DOM
  14. 2026-05-31
    days on market $105,000 Active 31 DOM
  15. 2026-05-30
    days on market $105,000 Active 30 DOM
  16. 2026-04-29
    listed $105,000 Active 1086-char remark
  17. 2024-08-10
    historical
  18. 2024-08-09
    price $155,000
  19. 2024-07-11
    listed $135,000 Active
  20. 2018-05-16
    soldstatus $65,000
  21. 2014-04-22
    soldstatus $73,250
  22. 1999-03-09
    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
$871 · $73/mo
Projected year-2 tax
$871 · $73/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 · 22 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
$12,956
− Mortgage interest
−$5,490
− Property taxes
−$871
− Insurance
−$490
− Repairs & maintenance
−$1,036
− Management
−$1,036
− Depreciation
−$2,851
Taxable income
$1,181
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$284
After-tax cash flow
$2,423/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

+33.8% since first listed
8 events — show timeline
  • 2026-06-01 Price Changed $98,000 NTREIS
  • 2026-04-29 Listed $105,000 NTREIS
  • 2024-08-10 Listing Removed NTREIS
  • 2024-08-09 Price Changed $155,000 NTREIS
  • 2024-07-11 Listed $135,000 NTREIS
  • 2018-05-16 Sold (Public Records) $65,000 Public Records
  • 2014-04-22 Sold (Public Records) $73,250 Public Records
  • 1999-03-09 Sold (Public Records) Public Records

Property tax history

-0.7%/yr

Latest (2025): $871 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…