CashFlowRE
Sign in Sign up
No image
B- Composite 66.55
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 +29.5/30.0
  • DSCR +10.0/10.0
  • ARV discount +8.5/15.0
  • 1% rule +7.8/10.0
  • 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

$70,000

3044 Amherst · Shreveport, LA 71108
3 bd · 1.0 ba · 1,375 sqft · SingleFamily public records · 40 Days on market
Built 1960 7,432 sqft lot $51/sqft · at area comps Est $72k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTORS SPECIAL This home features a large living room, spacious bedrooms and a covered carport. It also sits just off major roads giving you an easy route to anywhere in the city Sold AS IS no warranties and in current condition.

Key facts

  • Covered carport
  • Large living room
  • 7,432 sq ft lot

Tags

LARGE LIVING ROOMCOVERED CARPORT

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 $70k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($895 rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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 33% 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 $484 of loan paydown is wiped out by about $2k 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 + 2.4% rent growth), your $20k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago 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, 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 $67,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 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 1960 — 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
1.28%
Cap rate
10.60%
Cash-on-cash
15.39%
DSCR
1.68
GRM
6.5

CMA / ARV

ARV (median comp)
$71,528
List price
$70,000
Delta
-2.14%
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
3044 Amherst 0.00mi 3/1.0 1,375 (0%) 0mo $70,000 $51 100
6546 W Canal Blvd 0.26mi 2/1.0 (-1) 1,351 (-2%) 1mo $36,000 $27 79
3038 Meadow Ave 0.39mi 3/2.0 1,381 (+0%) 11mo $56,000 $41 68
6525 W Canal Blvd 0.32mi 3/1.0 1,281 (-7%) 10mo $54,900 $43 66
2738 Sunnybrook St 0.52mi 3/2.0 1,351 (-2%) 4mo $99,000 $73 66
6309 Quilen Blvd 0.23mi 2/1.0 (-1) 1,238 (-10%) 6mo $65,900 $53 63
3241 Wagner St 0.50mi 3/1.5 1,291 (-6%) 4mo $19,900 $15 61
2927 Despot Rd 0.20mi 4/1.0 (+1) 1,509 (+10%) 11mo $53,900 $36 60
3229 Wagner St 0.51mi 3/1.0 1,235 (-10%) 1mo $43,000 $35 58
7205 Gregory St 0.63mi 3/1.0 1,479 (+8%) 7mo $75,000 $51 52
3206 Lancaster St 0.62mi 3/2.0 1,262 (-8%) 4mo $40,000 $32 50
2754 Lakehurst Ave 0.65mi 3/1.5 1,214 (-12%) 10mo $55,000 $45 40

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
5.4%
Equity multiple
1.21×
Total profit
$4,099
Equity at exit
$10,437
10-year hold
IRR
14.3%
Equity multiple
2.12×
Total profit
$21,886
Equity at exit
$6,052

Cash invested: $19,600 (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 71108

Rents YoY
2.4%
Active inventory
138
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$895 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$59 /mo · $711/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$251

Break-even live

Break-even rent $577
Max offer price $70,000
Occupancy floor 67%

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
$17,500
Closing costs
$2,100
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
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 43d 1 0.03mi
2943 Hillcrest Ave Shreveport, LA 4.0 2.0 960 $1,000 $1.04 20d 1 0.37mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 20d 1 0.50mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 43d 1 0.58mi
3437 Red Bud Ln Shreveport, LA 3.0 1.5 1393 $1,200 $0.86 20d 1 0.67mi
3306 Valley View Dr Shreveport, LA 3.0 1.0 1300 $1,150 $0.88 20d 1 0.76mi
7504 W Canal Blvd Shreveport, LA 3.0 1.0 1388 $1,150 $0.83 43d 1 0.87mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 20d 1 1.12mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 43d 1 1.13mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 1.14mi
749 W 68th St Shreveport, LA 3.0 1.0 1232 $800 $0.65 43d 1 1.23mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 43d 1 1.24mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 20d 1 1.45mi
4021 Theo St Shreveport, LA 3.0 1.0 1200 $800 $0.67 43d 1 1.48mi

Listing history 7 events

  1. 2026-05-13
    status Pending 236-char remark
    Show marketing remark (236 chars)

    INVESTORS SPECIAL This home features a large living room, spacious bedrooms and a covered carport. It also sits just off major roads giving you an easy route to anywhere in the city Sold AS IS no warranties and in current condition.

  2. 2026-04-03
    listed $70,000 Active 236-char remark
    Show marketing remark (236 chars)

    INVESTORS SPECIAL This home features a large living room, spacious bedrooms and a covered carport. It also sits just off major roads giving you an easy route to anywhere in the city Sold AS IS no warranties and in current condition.

  3. 2025-03-17
    historical $850
  4. 2025-03-07
    listed $850
  5. 2024-03-16
    historical $850
  6. 2024-03-13
    listed $850
  7. 1997-01-23
    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
$711 · $59/mo
Projected year-2 tax
$711 · $59/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
$10,737
− Mortgage interest
−$3,921
− Property taxes
−$711
− Insurance
−$350
− Repairs & maintenance
−$859
− Management
−$859
− Depreciation
−$2,036
Taxable income
$2,001
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$480
After-tax cash flow
$2,536/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

7 events — show timeline
  • 2026-05-13 Pending NTREIS
  • 2026-04-03 Listed $70,000 NTREIS
  • 2025-03-17 Rental Removed $850 APPFOLIO
  • 2025-03-07 Listed for Rent $850 APPFOLIO
  • 2024-03-16 Rental Removed $850 APPFOLIO
  • 2024-03-13 Listed for Rent $850 APPFOLIO
  • 1997-01-23 Sold (Public Records) Public Records

Property tax history

-0.7%/yr

Latest (2025): $711 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…