CashFlowRE
Sign in Sign up
9021 Hollow Bluff Dr
C+ Composite 60.11
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 +22.3/30.0
  • ARV discount +14.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.0/10.0
  • Schools +3.8/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

9021 Hollow Bluff Dr · Red Chute, LA 71037
3 bd · 2.0 ba · 1,422 sqft · SingleFamily public records · 8 Days on market
Built 1987 7,841 sqft lot Est $216k · 14% under $17/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Stop your scrolling and take a look at this Great Home, located in the Dogwood Park Subdivision, in Haughton! This home offers 3 bedrooms and 2 bathrooms and 1,500 square feet. Cathedral ceiling in the living room and tray ceiling in the primary bedroom, gives it that extra pop! Fully fenced in backyard with no neighbors behind you, the backyard feels very private. Beautiful Luxury Vinyl Plank (LVP) flooring throughout most of the home, and ceramic flooring in the bathrooms. This house has a great floorplan that makes it feel larger than it is. It offers a utility room, and a mud room, that can be used for many things! 2 car attached garage. Great curb appeal with a beautiful yard and attra

Key facts

  • Ceramic flooring
  • Utility room
  • Private backyard

Tags

FULLY FENCED BACKYARDPRIVATE BACKYARDLUXURY VINYL PLANK FLOORINGCERAMIC FLOORINGUTILITY ROOMMUD 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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Cap rate 8.3% vs local median 5.5% in Red Chute — 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 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: Bossier Elementary School (math 8% / reading 17%, grade F, #550 of 646 statewide, top 88%, 222 students, 93% FRL) — zoned schools average 93% FRL vs 41% district-wide (52 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 12% at this address vs 44% district-wide (-31 pts) — the specific schools serving this property underperform the Bossier Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 333 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 716 units permitted in Bossier 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.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% 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 $185,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
8.27%
Cash-on-cash
7.07%
DSCR
1.31
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$216,144
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9021 Hollow Bluff Dr 0.00mi 3/2.0 1,500 (+6%) 1mo $185,000 $123 90
2623 Southcrest Dr 0.26mi 3/2.0 1,394 (-2%) 3mo $210,000 $151 82
545 Fox Cv 0.52mi 3/2.0 1,423 (+0%) 0mo $238,000 $167 76
8503 Hollow Bluff Dr 0.47mi 3/2.0 1,427 (+0%) 5mo $209,900 $147 74
3207 Pine Haven Ln 0.60mi 3/2.0 1,442 (+1%) 0mo $219,000 $152 69
8204 Heatherbrook Cir 0.64mi 3/2.0 1,422 (0%) 2mo $204,999 $144 68
3112 Heatherbrook Dr 0.65mi 3/2.0 1,413 (-1%) 4mo $215,000 $152 65
134 Satinwood Cir 0.32mi 3/2.0 1,585 (+12%) 3mo $249,900 $158 64
3709 Shadow Bend Dr 0.66mi 3/2.0 1,490 (+5%) 2mo $220,000 $148 60
3514 Shadow Wood Dr 0.53mi 3/2.0 1,550 (+9%) 6mo $220,000 $142 55
316 Peachwood Cir 0.61mi 3/2.0 1,564 (+10%) 4mo $269,000 $172 52
806 Applewood Trl 0.70mi 3/2.0 1,577 (+11%) 0mo $270,000 $171 49

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.80×
Total profit
$-10,599
Equity at exit
$27,584
10-year hold
IRR
4.1%
Equity multiple
1.30×
Total profit
$15,599
Equity at exit
$15,995

Cash invested: $51,800 (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
333
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,854 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$95 /mo · $1,144/yr
Insurance
$77
HOA
$17
Vacancy / Maint / Mgmt
$389
Net cashflow
$305

Break-even live

Break-even rent $1,468
Max offer price $185,000
Occupancy floor 79%

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
$46,250
Closing costs
$5,550
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8509 Woodhill Ln Haughton, LA 3.0 2.0 1451 $1,650 $1.14 43d 1 0.44mi
2523 Brookhaven Dr Bossier City, LA 3.0 2.0 1800 $1,950 $1.08 21d 1 1.35mi
6021 Whitney Dr Bossier City, LA 4.0 2.0 1780 $2,100 $1.18 43d 1 1.43mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 9 events

  1. 2026-04-16
    status Pending
  2. 2026-04-08
    listed $185,000 Active
  3. 2018-04-23
    soldstatus $167,500
  4. 2016-05-31
    soldstatus $155,000
  5. 2004-07-15
    soldstatus $131,500
  6. 2003-03-26
    soldstatus $121,000
  7. 2000-03-28
    soldstatus $98,500
  8. 1997-10-27
    soldstatus $91,000
  9. 1994-08-04
    soldstatus $83,500

ⓘ 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
$1,144 · $95/mo
Projected year-2 tax
$1,144 · $95/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 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
$22,246
− Mortgage interest
−$10,363
− Property taxes
−$1,144
− Insurance
−$925
− Repairs & maintenance
−$1,780
− Management
−$1,780
− HOA
−$204
− Depreciation
−$5,382
Taxable income
$669
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$161
After-tax cash flow
$3,499/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

+121.6% since first listed
9 events — show timeline
  • 2026-04-16 Pending NTREIS
  • 2026-04-08 Listed $185,000 NTREIS
  • 2018-04-23 Sold (Public Records) $167,500 Public Records
  • 2016-05-31 Sold (Public Records) $155,000 Public Records
  • 2004-07-15 Sold (Public Records) $131,500 Public Records
  • 2003-03-26 Sold (Public Records) $121,000 Public Records
  • 2000-03-28 Sold (Public Records) $98,500 Public Records
  • 1997-10-27 Sold (Public Records) $91,000 Public Records
  • 1994-08-04 Sold (Public Records) $83,500 Public Records

Property tax history

+4.7%/yr

Latest (2025): $1,144 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…