CashFlowRE
Sign in Sign up
3037 Salem Dr
D Composite 43.03
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 +15.6/30.0
  • ARV discount +8.6/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$175,000

3037 Salem Dr · Shreveport, LA 71118
3 bd · 2.0 ba · 1,542 sqft · SingleFamily public records · 61 Days on market
Built 1969 0.28 ac lot $113/sqft · at area comps Est $180k · at est.

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

Listing remarks MLS

3-Bed, 2-Bath Home with Tons of Potential This 3-bedroom, 2-bath property offers great bones and endless possibilities for the right buyer. The spacious layout features bright living areas, a functional kitchen, and generous bedroom sizes. While the home needs updating and TLC, the seller is offering $15,000 in concessions to help with repairs, improvements, or closing costs — giving you a head start on creating the space you’ve always wanted. The roof was replaced in 2024 and the hot water unit was replaced in 2025! Located in a desirable area close to schools, shopping, and parks, this property is perfect for buyers looking to build equity through renovation. Don’t miss this opportunity to turn potential into reality!

Key facts

  • 0.28 acre lot
  • 2 parking spots
  • Built 1969

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 $175k.

Deal economics

  • At list price, monthly cash flow is $75 ($903/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $146k (16.8% below list).
  • Recommended offer: $146k (16.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 5.7% in Shreveport — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: crime F, amenities F, commute 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.
  • Zoned schools: Summer Grove Elementary School (math 7% / reading 12%, grade F, #612 of 646 statewide, top 95%, 529 students, 86% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Southwood High School (math 20% / reading 30%, grade F, #151 of 265 statewide, top 57%, 1,308 students, 68% FRL).
  • Zoned-school proficiency averages 40% at this address vs 26% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Caddo Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.7%/yr); 116 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($50k/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 $1k of loan paydown is wiped out by about $5k 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 61 days — a 6% lower offer ($164k) 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,556 (16.8% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.83%
Cap rate
6.81%
Cash-on-cash
1.84%
DSCR
1.08
GRM
10.0

CMA / ARV

ARV (median comp)
$179,511
List price
$175,000
Delta
-2.51%
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
3037 Salem Dr 0.00mi 3/2.0 1,542 (0%) 0mo $175,000 $113 100
8866 Hedges Dr 0.11mi 3/2.0 1,582 (+3%) 5mo $192,500 $122 86
8823 Kensington Dr 0.17mi 3/2.0 1,634 (+6%) 1mo $140,000 $86 82
2951 Salem Dr 0.15mi 3/2.0 1,635 (+6%) 3mo $179,000 $109 81
9028 Letha Ln 0.36mi 3/1.5 1,507 (-2%) 5mo $169,900 $113 73
3038 Hoyte Dr 0.46mi 3/2.0 1,459 (-5%) 1mo $125,000 $86 69
3355 Mackey Ln 0.32mi 3/2.0 1,398 (-9%) 1mo $169,500 $121 68
3050 Lone Oak Dr 0.23mi 3/1.5 1,720 (+12%) 2mo $182,500 $106 66
9033 Hilton Dr 0.39mi 4/2.0 (+1) 1,459 (-5%) 2mo $185,000 $127 66
9014 Southwood Dr Unit 16-161404-17-19 0.32mi 3/2.0 1,695 (+10%) 4mo $170,000 $100 65
9034 Sara Ln 0.65mi 3/1.5 1,513 (-2%) 2mo $165,000 $109 63
9039 Sara Ln 0.68mi 4/2.0 (+1) 1,413 (-8%) 7mo $154,950 $110 44

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 · 1.74% rent growth · sell at horizon

5-year hold
IRR
-14.7%
Equity multiple
0.48×
Total profit
$-25,447
Equity at exit
$26,093
10-year hold
IRR
-8.1%
Equity multiple
0.52×
Total profit
$-23,524
Equity at exit
$15,131

Cash invested: $49,000 (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 71118

Rents YoY
1.7%
Active inventory
116
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,456 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$84 /mo · $1,008/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$75

Break-even live

Break-even rent $1,360
Max offer price $175,000
Occupancy floor 90%

Sensitivity live

Price -10% $174 -5% $125 +0% $75 +5% $26 +10% $-24
Rent -10% $-40 -5% $18 +0% $75 +5% $133 +10% $190
Rate -1.0pp $163 -0.5pp $120 base $75 +0.5pp $30 +1.0pp $-16

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
$43,750
Closing costs
$5,250
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2935 Salem Dr Shreveport, LA 3.0 2.0 1581 $1,400 $0.89 15d 1 0.20mi
3011 Mackey Ln Shreveport, LA 3.0 1.5 1222 $1,300 $1.06 15d 1 0.20mi
8860 Bernay Dr Shreveport, LA 3.0 1.5 1200 $1,300 $1.08 45d 1 0.32mi
9063 Marva Dr Shreveport, LA 3.0 1.5 1052 $1,375 $1.31 45d 1 0.46mi
2832 Holiday Ln Shreveport, LA 3.0 1.0 1104 $1,250 $1.13 15d 1 0.63mi
3002 Hazel Cir Shreveport, LA 4.0 2.0 1553 $1,500 $0.97 15d 1 0.84mi
9137 Mansfield Rd Shreveport, LA 1.0–2.0 1.0–2.0 1018 $1,700 $1.67 15d 3 1.02mi
9295 Savanna Dr Shreveport, LA 3.0 1.0 1297 $1,250 $0.96 22d 1 1.34mi
3257 W Bert Kouns Industrial Loop Shreveport, LA 1.0–3.0 1.0–2.0 1108 $2,064 $1.86 15d 7 1.41mi

Listing history 2 events

  1. 2026-05-13
    status Pending 753-char remark
    Show marketing remark (753 chars)

    3-Bed, 2-Bath Home with Tons of Potential This 3-bedroom, 2-bath property offers great bones and endless possibilities for the right buyer. The spacious layout features bright living areas, a functional kitchen, and generous bedroom sizes. While the home needs updating and TLC, the seller is offering $15,000 in concessions to help with repairs, improvements, or closing costs — giving you a head start on creating the space you’ve always wanted. The roof was replaced in 2024 and the hot water unit was replaced in 2025! Located in a desirable area close to schools, shopping, and parks, this property is perfect for buyers looking to build equity through renovation. Don’t miss this opportunity to turn potential into reality!

  2. 2026-03-13
    listed $175,000 Active 753-char remark
    Show marketing remark (753 chars)

    3-Bed, 2-Bath Home with Tons of Potential This 3-bedroom, 2-bath property offers great bones and endless possibilities for the right buyer. The spacious layout features bright living areas, a functional kitchen, and generous bedroom sizes. While the home needs updating and TLC, the seller is offering $15,000 in concessions to help with repairs, improvements, or closing costs — giving you a head start on creating the space you’ve always wanted. The roof was replaced in 2024 and the hot water unit was replaced in 2025! Located in a desirable area close to schools, shopping, and parks, this property is perfect for buyers looking to build equity through renovation. Don’t miss this opportunity to turn potential into reality!

ⓘ 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
$1,008 · $84/mo
Projected year-2 tax
$1,008 · $84/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 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
$17,467
− Mortgage interest
−$9,803
− Property taxes
−$1,008
− Insurance
−$875
− Repairs & maintenance
−$1,397
− Management
−$1,397
− Depreciation
−$5,091
Taxable loss
−$2,104
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$505
After-tax cash flow
$1,408/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)
23,219
Household income
$50,287
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1046.0

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Black 58% White 33% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -78.81%
Current HPI
129.1782
Rent YoY
▲ 1.74%
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

2 events — show timeline
  • 2026-05-13 Pending NTREIS
  • 2026-03-13 Listed $175,000 NTREIS

Property tax history

+13.3%/yr

Latest (2025): $1,008 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…