CashFlowRE
Sign in Sign up
101 W Jefferson Ave
C- Composite 51.53
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 +16.5/30.0
  • ARV discount +14.1/15.0
  • DSCR +5.1/10.0
  • Schools +3.8/10.0
  • 1% rule +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

101 W Jefferson Ave · Haughton, LA 71037
2 bd · 1.5 ba · 1,450 sqft · SingleFamily public records · 587 Days on market
Built 2000 1.00 ac lot $138/sqft · 14% below area Est $234k · 15% under ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Home with Prime Haughton Location Welcome to 101 W Jefferson Ave., a beautifully maintained 2-bedroom, 1.5-bathroom home on a spacious 1-acre lot. With 1,459 square feet, this residence offers an open-concept layout perfect for modern living. Enjoy cozy evenings by the fireplace in the main living area, which seamlessly flows into the kitchen and dining space, making it ideal for both relaxing and entertaining. The expansive lot provides plenty of outdoor space for gardening, recreation, or future expansion. Located near Haughton schools, the library, and essential services like the fire and police departments, this home is a rare find, blending comfort with convenience. Don?t miss this opportunity to own a delightful piece of Haughton in a prime location!

Key facts

  • Cozy fireplace
  • Open-concept layout
  • 1 acre lot

Tags

OPEN-CONCEPT LAYOUTCOZY FIREPLACEEXPANSIVE OUTDOOR SPACE

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/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/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 $174k (13.2% below list).
  • Recommended offer: $174k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.4% in Haughton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#105 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute 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.
  • Market conditions: 333 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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

  • It's been on market 587 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
Recommended offer $173,565 (13.2% below list)

Questions for the listing agent

  1. It's been on market 587 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.87%
Cap rate
7.00%
Cash-on-cash
2.52%
DSCR
1.11
GRM
9.6

CMA / ARV

ARV (median comp)
$234,473
List price
$200,000
Delta
-14.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
141 W Mckinley Ave 0.22mi 3/2.0 (+1) 1,453 (+0%) 1mo $219,000 $151 82
303 Babineaux Ln 0.59mi 3/2.0 (+1) 1,451 (+0%) 2mo $245,790 $169 64
422 Zinfandel Pl 0.51mi 3/2.0 (+1) 1,423 (-2%) 7mo $233,370 $164 60
621 Alex Way 0.56mi 3/2.0 (+1) 1,492 (+3%) 4mo $230,100 $154 58
223 W Mckinley Ave 0.37mi 3/2.0 (+1) 1,560 (+8%) 6mo $179,000 $115 58
185 Berkshire Pl 0.58mi 3/2.0 (+1) 1,522 (+5%) 1mo $251,683 $165 57
428 Shady Wood Ln 0.73mi 3/2.0 (+1) 1,475 (+2%) 1mo $219,900 $149 56
506 Amberwood Dr 0.57mi 3/2.0 (+1) 1,402 (-3%) 6mo $209,000 $149 56
247 Berkshire Pl 0.52mi 3/2.0 (+1) 1,538 (+6%) 4mo $255,000 $166 55
607 Girard Ct 0.62mi 3/2.0 (+1) 1,538 (+6%) 1mo $261,668 $170 53
219 Berkshire Pl 0.61mi 3/2.0 (+1) 1,538 (+6%) 2mo $246,900 $161 53
151 Vienne Trce 0.46mi 3/2.0 (+1) 1,236 (-15%) 6mo $222,165 $180 42

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
-12.3%
Equity multiple
0.55×
Total profit
$-24,962
Equity at exit
$29,821
10-year hold
IRR
-3.3%
Equity multiple
0.78×
Total profit
$-12,295
Equity at exit
$17,292

Cash invested: $56,000 (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 71037

Home prices YoY
-27.8%
Active inventory
333
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,736 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$121 /mo · $1,455/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$118

Break-even live

Break-even rent $1,587
Max offer price $200,000
Occupancy floor 88%

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
$50,000
Closing costs
$6,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
190 Berkshire Pl Haughton, LA 3.0 2.0 1867 $2,200 $1.18 13d 1 0.61mi

Listing history 19 events

  1. 2026-06-18
    days on market $200,000 Active 587 DOM
  2. 2026-06-17
    days on market $200,000 Active 586 DOM
  3. 2026-06-16
    days on market $200,000 Active 585 DOM
  4. 2026-06-15
    days on market $200,000 Active 584 DOM
  5. 2026-06-14
    days on market $200,000 Active 582 DOM
  6. 2026-06-13
    days on market $200,000 Active 581 DOM
  7. 2026-06-10
    days on market $200,000 Active 579 DOM
  8. 2026-06-09
    days on market $200,000 Active 578 DOM
  9. 2026-06-08
    days on market $200,000 Active 577 DOM
  10. 2026-06-07
    pricedays on market $200,000 Active 576 DOM
  11. 2026-06-02
    days on market $210,000 Active 571 DOM
  12. 2026-06-01
    days on market $210,000 Active 570 DOM
  13. 2026-05-31
    days on market $210,000 Active 569 DOM
  14. 2026-05-30
    days on market $210,000 Active 568 DOM
  15. 2026-04-29
    price $210,000 779-char remark
    Show marketing remark (779 chars)

    Charming Home with Prime Haughton Location Welcome to 101 W Jefferson Ave., a beautifully maintained 2-bedroom, 1.5-bathroom home on a spacious 1-acre lot. With 1,459 square feet, this residence offers an open-concept layout perfect for modern living. Enjoy cozy evenings by the fireplace in the main living area, which seamlessly flows into the kitchen and dining space, making it ideal for both relaxing and entertaining. The expansive lot provides plenty of outdoor space for gardening, recreation, or future expansion. Located near Haughton schools, the library, and essential services like the fire and police departments, this home is a rare find, blending comfort with convenience. Don?t miss this opportunity to own a delightful piece of Haughton in a prime location!

  16. 2025-10-02
    price $220,000 779-char remark
    Show marketing remark (779 chars)

    Charming Home with Prime Haughton Location Welcome to 101 W Jefferson Ave., a beautifully maintained 2-bedroom, 1.5-bathroom home on a spacious 1-acre lot. With 1,459 square feet, this residence offers an open-concept layout perfect for modern living. Enjoy cozy evenings by the fireplace in the main living area, which seamlessly flows into the kitchen and dining space, making it ideal for both relaxing and entertaining. The expansive lot provides plenty of outdoor space for gardening, recreation, or future expansion. Located near Haughton schools, the library, and essential services like the fire and police departments, this home is a rare find, blending comfort with convenience. Don?t miss this opportunity to own a delightful piece of Haughton in a prime location!

  17. 2025-08-07
    price $225,000 779-char remark
    Show marketing remark (779 chars)

    Charming Home with Prime Haughton Location Welcome to 101 W Jefferson Ave., a beautifully maintained 2-bedroom, 1.5-bathroom home on a spacious 1-acre lot. With 1,459 square feet, this residence offers an open-concept layout perfect for modern living. Enjoy cozy evenings by the fireplace in the main living area, which seamlessly flows into the kitchen and dining space, making it ideal for both relaxing and entertaining. The expansive lot provides plenty of outdoor space for gardening, recreation, or future expansion. Located near Haughton schools, the library, and essential services like the fire and police departments, this home is a rare find, blending comfort with convenience. Don?t miss this opportunity to own a delightful piece of Haughton in a prime location!

  18. 2025-01-30
    price $230,000 779-char remark
    Show marketing remark (779 chars)

    Charming Home with Prime Haughton Location Welcome to 101 W Jefferson Ave., a beautifully maintained 2-bedroom, 1.5-bathroom home on a spacious 1-acre lot. With 1,459 square feet, this residence offers an open-concept layout perfect for modern living. Enjoy cozy evenings by the fireplace in the main living area, which seamlessly flows into the kitchen and dining space, making it ideal for both relaxing and entertaining. The expansive lot provides plenty of outdoor space for gardening, recreation, or future expansion. Located near Haughton schools, the library, and essential services like the fire and police departments, this home is a rare find, blending comfort with convenience. Don?t miss this opportunity to own a delightful piece of Haughton in a prime location!

  19. 2024-11-08
    listed $235,000 Active 779-char remark
    Show marketing remark (779 chars)

    Charming Home with Prime Haughton Location Welcome to 101 W Jefferson Ave., a beautifully maintained 2-bedroom, 1.5-bathroom home on a spacious 1-acre lot. With 1,459 square feet, this residence offers an open-concept layout perfect for modern living. Enjoy cozy evenings by the fireplace in the main living area, which seamlessly flows into the kitchen and dining space, making it ideal for both relaxing and entertaining. The expansive lot provides plenty of outdoor space for gardening, recreation, or future expansion. Located near Haughton schools, the library, and essential services like the fire and police departments, this home is a rare find, blending comfort with convenience. Don?t miss this opportunity to own a delightful piece of Haughton in a prime location!

ⓘ 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
$1,455 · $121/mo
Projected year-2 tax
$1,455 · $121/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,828
− Mortgage interest
−$11,203
− Property taxes
−$1,455
− Insurance
−$1,000
− Repairs & maintenance
−$1,666
− Management
−$1,666
− Depreciation
−$5,818
Taxable loss
−$1,981
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$475
After-tax cash flow
$1,888/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 — Haughton

Score
67/100
State rank
#105
US rank
#10251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Haughton, LA
County
Bossier Parish · 98,704 people
City population
21,192
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

-10.6% since first listed
5 events — show timeline
  • 2026-04-29 Price Changed $210,000 NTREIS
  • 2025-10-02 Price Changed $220,000 NTREIS
  • 2025-08-07 Price Changed $225,000 NTREIS
  • 2025-01-30 Price Changed $230,000 NTREIS
  • 2024-11-08 Listed $235,000 NTREIS

Property tax history

+7.2%/yr

Latest (2025): $1,455 · +181.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…