CashFlowRE
Sign in Sign up
707 Fox Den
D- Composite 38.0
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 +12.4/30.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • DSCR +3.7/10.0
  • Livability +2.9/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,707

707 Fox Den · Red Chute, LA 71037
3 bd · 2.0 ba · 1,580 sqft · Other public records · 31 Days on market
Built 2010 7,231 sqft lot $19/mo HOA · 1% of rent

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

Listing remarks MLS

Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

Key facts

  • Gated community
  • Spa-like bath
  • Open floor plan

Tags

GATED COMMUNITYPRIVATE BACKYARDPEACEFUL PATIOOPEN FLOOR PLANSPA-LIKE BATH

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/2.0-bath other listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-47 ($-562/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (3.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (21.7% below list).
  • Recommended offer: $211k (21.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#290 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, amenities F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Stockwell Place Elementary School (math 72% / reading 67%, grade A-, #27 of 646 statewide, top 5%, 594 students, 45% FRL); Cope Middle School (math 42% / reading 54%, grade C-, #35 of 218 statewide, top 16%, 836 students, 58% FRL); Airline High School (math 49% / reading 56%, grade C-, #30 of 265 statewide, top 12%, 2,021 students, 56% FRL).
  • Zoned-school proficiency averages 57% at this address vs 44% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Bossier Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 335 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($79k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($262k) 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, 66% 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 $211,292 (21.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-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. Crime grade is D 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.78%
Cap rate
6.08%
Cash-on-cash
-0.74%
DSCR
0.97
GRM
10.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.38×
Total profit
$-46,745
Equity at exit
$40,214
10-year hold
IRR
-9.7%
Equity multiple
0.41×
Total profit
$-44,784
Equity at exit
$23,319

Cash invested: $75,518 (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 71037

Home prices YoY
-27.8%
Active inventory
335
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,113 high interval (Pro) →
Mortgage (P&I)
$1,414
Tax from tax record
$170 /mo · $2,043/yr
Insurance
$112
HOA
$19
Vacancy / Maint / Mgmt
$444
Net cashflow
$-47

Break-even live

Break-even rent $2,172
Max offer price $261,436
Occupancy floor 97%

Sensitivity live

Price -10% $106 -5% $30 +0% $-47 +5% $-123 +10% $-199
Rent -10% $-214 -5% $-130 +0% $-47 +5% $37 +10% $120
Rate -1.0pp $89 -0.5pp $22 base $-47 +0.5pp $-117 +1.0pp $-188

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
$67,427
Closing costs
$8,091
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
369 Wood Spgs Haughton, LA 4.0 2.0 1890 $2,300 $1.22 15d 1 0.20mi
701 Fir Wood Ln Haughton, LA 4.0 3.0 2065 $2,400 $1.16 45d 1 0.36mi
8509 Woodhill Ln Haughton, LA 3.0 2.0 1451 $1,650 $1.14 45d 1 0.82mi
8052 Fernwood Cir Haughton, LA 3.0 2.0 2005 $1,850 $0.92 15d 1 1.03mi
2523 Brookhaven Dr Bossier City, LA 3.0 2.0 1800 $1,950 $1.08 23d 1 1.30mi
2201 Hickory Ridge Dr Bossier City, LA 4.0 2.0 1900 $1,950 $1.03 23d 1 1.31mi
6011 Jason St Bossier City, LA 3.0 2.0 1887 $2,000 $1.06 15d 1 1.33mi
6021 Whitney Dr Bossier City, LA 4.0 2.0 1780 $2,100 $1.18 45d 1 1.41mi

HOA detail

Monthly dues
$19 · $228/yr
Likely covers
security

Listing history 14 events

  1. 2026-05-06
    status Pending 379-char remark
    Show marketing remark (379 chars)

    Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

  2. 2026-05-02
    price $269,707 379-char remark
    Show marketing remark (379 chars)

    Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

  3. 2026-04-20
    price $274,999 379-char remark
    Show marketing remark (379 chars)

    Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

  4. 2026-04-20
    status Active 379-char remark
    Show marketing remark (379 chars)

    Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

  5. 2026-01-15
    price $269,900 379-char remark
    Show marketing remark (379 chars)

    Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

  6. 2026-01-13
    listed $279,000 Active 379-char remark
    Show marketing remark (379 chars)

    Located in the gated community of Dogwood South, this already stunning home has been thoughtfully improved by its current owner. Enjoy an open floor plan, private backyard, and a peaceful patio made for stargazing. The fireplace adds warmth and charm, while the primary suite features a spa-like bath worthy of a relaxing evening.$2000 flooring allowance. This one will not last!

  7. 2025-06-09
    soldstatus $268,000
  8. 2025-06-06
    soldstatus Closed 603-char remark
    Show marketing remark (603 chars)

    This charming 2010-built home is located in the desirable Dogwood South subdivision, featuring 3 spacious bedrooms and 2 full bathrooms. The interior has been freshly painted, offering a modern and inviting atmosphere. All appliances, including the washer and dryer, are included, making this home move-in ready. The backyard is fully privacy fenced and includes a beautifully lit gazebo, perfect for outdoor gatherings. The Dogwood South community boasts wonderful amenities such as walking trails, a playground, and a community pool, providing a perfect environment for both relaxation and recreation.

  9. 2025-05-29
    status Pending 603-char remark
    Show marketing remark (603 chars)

    This charming 2010-built home is located in the desirable Dogwood South subdivision, featuring 3 spacious bedrooms and 2 full bathrooms. The interior has been freshly painted, offering a modern and inviting atmosphere. All appliances, including the washer and dryer, are included, making this home move-in ready. The backyard is fully privacy fenced and includes a beautifully lit gazebo, perfect for outdoor gatherings. The Dogwood South community boasts wonderful amenities such as walking trails, a playground, and a community pool, providing a perfect environment for both relaxation and recreation.

  10. 2025-04-07
    historical Active Contingent 603-char remark
    Show marketing remark (603 chars)

    This charming 2010-built home is located in the desirable Dogwood South subdivision, featuring 3 spacious bedrooms and 2 full bathrooms. The interior has been freshly painted, offering a modern and inviting atmosphere. All appliances, including the washer and dryer, are included, making this home move-in ready. The backyard is fully privacy fenced and includes a beautifully lit gazebo, perfect for outdoor gatherings. The Dogwood South community boasts wonderful amenities such as walking trails, a playground, and a community pool, providing a perfect environment for both relaxation and recreation.

  11. 2025-03-24
    price $274,000 603-char remark
    Show marketing remark (603 chars)

    This charming 2010-built home is located in the desirable Dogwood South subdivision, featuring 3 spacious bedrooms and 2 full bathrooms. The interior has been freshly painted, offering a modern and inviting atmosphere. All appliances, including the washer and dryer, are included, making this home move-in ready. The backyard is fully privacy fenced and includes a beautifully lit gazebo, perfect for outdoor gatherings. The Dogwood South community boasts wonderful amenities such as walking trails, a playground, and a community pool, providing a perfect environment for both relaxation and recreation.

  12. 2025-01-10
    price $279,000 603-char remark
    Show marketing remark (603 chars)

    This charming 2010-built home is located in the desirable Dogwood South subdivision, featuring 3 spacious bedrooms and 2 full bathrooms. The interior has been freshly painted, offering a modern and inviting atmosphere. All appliances, including the washer and dryer, are included, making this home move-in ready. The backyard is fully privacy fenced and includes a beautifully lit gazebo, perfect for outdoor gatherings. The Dogwood South community boasts wonderful amenities such as walking trails, a playground, and a community pool, providing a perfect environment for both relaxation and recreation.

  13. 2024-12-05
    listed $284,000 Active 603-char remark
    Show marketing remark (603 chars)

    This charming 2010-built home is located in the desirable Dogwood South subdivision, featuring 3 spacious bedrooms and 2 full bathrooms. The interior has been freshly painted, offering a modern and inviting atmosphere. All appliances, including the washer and dryer, are included, making this home move-in ready. The backyard is fully privacy fenced and includes a beautifully lit gazebo, perfect for outdoor gatherings. The Dogwood South community boasts wonderful amenities such as walking trails, a playground, and a community pool, providing a perfect environment for both relaxation and recreation.

  14. 2020-06-26
    soldstatus $227,000

ⓘ 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
$2,043 · $170/mo
Projected year-2 tax
$2,043 · $170/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$25,355
− Mortgage interest
−$15,108
− Property taxes
−$2,043
− Insurance
−$1,349
− Repairs & maintenance
−$2,028
− Management
−$2,028
− HOA
−$228
− Depreciation
−$7,846
Taxable loss
−$5,275
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,266
After-tax cash flow
$704/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Red Chute

Score
58/100
State rank
#290
US rank
#20659

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Red Chute, LA
County
Bossier Parish · 98,704 people
Metro
Shreveport-Bossier City, LA
Population (ZIP)
21,192
Household income
$78,571
Rent vs Own
14.1% rent · 85.9% own
Severe rent burden
171.0

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.53%
Current HPI
154.5064
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

+18.8% since first listed
14 events — show timeline
  • 2026-05-06 Pending NTREIS
  • 2026-05-02 Price Changed $269,707 NTREIS
  • 2026-04-20 Price Changed $274,999 NTREIS
  • 2026-04-20 Relisted NTREIS
  • 2026-01-15 Price Changed $269,900 NTREIS
  • 2026-01-13 Listed $279,000 NTREIS
  • 2025-06-09 Sold (Public Records) $268,000 Public Records
  • 2025-06-06 Sold (MLS) NTREIS
  • 2025-05-29 Pending NTREIS
  • 2025-04-07 Contingent NTREIS
  • 2025-03-24 Price Changed $274,000 NTREIS
  • 2025-01-10 Price Changed $279,000 NTREIS
  • 2024-12-05 Listed $284,000 NTREIS
  • 2020-06-26 Sold (Public Records) $227,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $2,043 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…