CashFlowRE
Sign in Sign up
7047 Suntan St
C+ Composite 63.75
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +4.2/15.0
  • 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

$68,500

7047 Suntan St · Shreveport, LA 71108
2 bd · 1.0 ba · 1,170 sqft · SingleFamily public records · 48 Days on market
Built 2001 7,405 sqft lot $59/sqft · 7% above area Est $64k · 7% over ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

GREAT PROPERTY. MOVE IN READY. GOOD LOCATION. GREAT BUY FOR ANY INVESTOR. NEW ROOF 2019. CENTRAL AIR & HEAT.

Key facts

  • Central air & heat
  • New roof
  • 7,405 sq ft lot

Tags

NEW ROOFCENTRAL AIR & HEAT

Property features AI

Finance

  • Other: Property classified as residential; Property subtype: Single Family Residence
  • Financial info: No second mortgage indicated
  • HOA & community: No homeowners association

Exterior

  • Parking: Carport (1 covered/carport space)
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single family residence; One-story
  • Construction: Built in 2001; Slab foundation
  • Exterior features: Lot under 0.5 acre (about 0.17 acres); Subdivision: Thrift Sub

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms (all on level 1)
  • Flooring: Carpet; Parquet; Vinyl
  • Bathrooms: 2 total bathrooms (1 full, 1 half)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; Kitchen island; One living area; One dining area; Total of 3 rooms

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 2-bed/1.0-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($945 rent vs $68k).
  • Recommended offer: $66k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 35% 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 $474 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 $19k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($66k) is reasonable based on typical stale-listing flexibility.

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 $66,445 (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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.38%
Cap rate
11.69%
Cash-on-cash
19.28%
DSCR
1.86
GRM
6.0

CMA / ARV

ARV (median comp)
$63,814
List price
$68,500
Delta
7.34%
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
7119 Elsie St 0.25mi 2/2.0 1,188 (+2%) 16mo $32,000 $27 69
3206 Red Bud Ln 0.34mi 3/1.5 (+1) 1,245 (+6%) 11mo $55,000 $44 58
7212 W Canal Blvd 0.20mi 3/1.0 (+1) 1,274 (+9%) 17mo $85,000 $67 57
6312 Canal Blvd 0.64mi 2/1.0 1,126 (-4%) 10mo $92,500 $82 56
6309 Quilen Blvd 0.70mi 2/1.0 1,238 (+6%) 6mo $65,900 $53 53
7208 Brandtway St 0.16mi 3/1.0 (+1) 1,341 (+15%) 13mo $39,999 $30 52
6525 W Canal Blvd 0.49mi 3/1.0 (+1) 1,281 (+10%) 10mo $54,900 $43 48
2729 Marquette St 0.45mi 2/1.0 1,000 (-14%) 9mo $58,000 $58 47
1022 Huntington Ln 0.59mi 3/1.0 (+1) 1,254 (+7%) 12mo $27,900 $22 46
7141 Janey St 0.51mi 3/1.0 (+1) 1,050 (-10%) 11mo $70,000 $67 45
6324 Quilen Blvd 0.70mi 3/1.0 (+1) 1,228 (+5%) 17mo $45,000 $37 40
1015 Pine Tree Dr 0.65mi 3/1.5 (+1) 1,303 (+11%) 16mo $52,000 $40 30

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
10.5%
Equity multiple
1.41×
Total profit
$7,922
Equity at exit
$10,214
10-year hold
IRR
19.1%
Equity multiple
2.55×
Total profit
$29,728
Equity at exit
$5,923

Cash invested: $19,180 (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
6.0×

Monthly cashflow live

Estimated rent
$945 high interval (Pro) →
Mortgage (P&I)
$359
Tax from tax record
$51 /mo · $606/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$308

Break-even live

Break-even rent $555
Max offer price $68,500
Occupancy floor 62%

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
$17,125
Closing costs
$2,055
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7504 W Canal Blvd Shreveport, LA 3.0 1.0 1388 $1,150 $0.83 43d 1 0.32mi
3306 Valley View Dr Shreveport, LA 3.0 1.0 1300 $1,150 $0.88 21d 1 0.36mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 21d 1 0.43mi
3437 Red Bud Ln Shreveport, LA 3.0 1.5 1393 $1,200 $0.86 21d 1 0.46mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 43d 1 0.53mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 43d 1 0.60mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 43d 1 0.85mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 13d 1 0.89mi
749 W 68th St Shreveport, LA 3.0 1.0 1232 $800 $0.65 43d 1 0.95mi
2401 1/2 Amelia Ave Shreveport, LA 1.0 1.0 700 $1,000 $1.43 13d 1 0.99mi
7913 Woodfield Dr Shreveport, LA 3.0 1.0 1067 $1,000 $0.94 43d 1 1.06mi
702 Bringhurst Dr Shreveport, LA 3.0 1.5 1206 $1,100 $0.91 43d 1 1.07mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 21d 1 1.11mi
629 Woodmont Pl Shreveport, LA 3.0 1.0 1431 $1,295 $0.90 44d 1 1.22mi
513 Sassafras Ave Shreveport, LA 3.0 1.0 960 $870 $0.91 21d 1 1.36mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 1.39mi
629 David Dr Shreveport, LA 3.0 1.5 1064 $1,100 $1.03 21d 1 1.45mi
570 Sally Ann Dr Shreveport, LA 3.0 1.0 1082 $825 $0.76 13d 1 1.45mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 1.47mi

Listing history 18 events

  1. 2026-06-18
    days on market $68,500 Active 48 DOM
  2. 2026-06-17
    days on market $68,500 Active 47 DOM
  3. 2026-06-16
    days on market $68,500 Active 46 DOM
  4. 2026-06-15
    days on market $68,500 Active 45 DOM
  5. 2026-06-14
    days on market $68,500 Active 43 DOM
  6. 2026-06-13
    days on market $68,500 Active 42 DOM
  7. 2026-06-10
    days on market $68,500 Active 40 DOM
  8. 2026-06-09
    days on market $68,500 Active 39 DOM
  9. 2026-06-08
    days on market $68,500 Active 38 DOM
  10. 2026-06-07
    days on market $68,500 Active 37 DOM
  11. 2026-06-05
    days on market $68,500 Active 34 DOM
  12. 2026-06-03
    days on market $68,500 Active 33 DOM
  13. 2026-06-02
    days on market $68,500 Active 32 DOM
  14. 2026-06-01
    days on market $68,500 Active 31 DOM
  15. 2026-05-31
    days on market $68,500 Active 30 DOM
  16. 2026-05-30
    days on market $68,500 Active 29 DOM
  17. 2026-05-01
    listed $76,000 Active 112-char remark
  18. 2001-03-15
    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
$606 · $51/mo
Projected year-2 tax
$606 · $51/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
$11,338
− Mortgage interest
−$3,837
− Property taxes
−$606
− Insurance
−$342
− Repairs & maintenance
−$907
− Management
−$907
− Depreciation
−$1,993
Taxable income
$2,745
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$659
After-tax cash flow
$3,039/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

-9.9% since first listed
3 events — show timeline
  • 2026-05-26 Price Changed $68,500 NTREIS
  • 2026-05-01 Listed $76,000 NTREIS
  • 2001-03-15 Sold (Public Records) Public Records

Property tax history

-0.9%/yr

Latest (2025): $606 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…