CashFlowRE
Sign in Sign up
No image
C+ Composite 61.35
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 +25.0/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Appreciation +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$69,500

3148 Looney St · Shreveport, LA 71103
2 bd · 1.0 ba · 995 sqft · SingleFamily public records · 84 Days on market
Built 1989 5,401 sqft lot $70/sqft · 143% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tenant occupied home that was totally remodeled before tenant placement. Home is in great shape with little to no deferred maintenance. Updates included were all electrical, plumbing, water heater, and roof.

Key facts

  • Plumbing
  • Roof
  • Totally remodeled

Tags

TOTALLY REMODELEDALL ELECTRICALPLUMBINGWATER HEATERROOF

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 $70k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($735 rent vs $70k).
  • Recommended offer: $65k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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: 69 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $366 of equity ($481 loan paydown + $-115 appreciation (-0.2% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.2% appreciation + 3.0% 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 84 days — a 6% lower offer ($65k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% 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 $65,329 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% 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 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.06%
Cap rate
8.91%
Cash-on-cash
9.36%
DSCR
1.42
GRM
7.9

CMA / ARV

ARV (median comp)
$28,627
List price
$69,500
Delta
155.01%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3121 Ashton St 0.11mi 2/1.0 1,016 (+2%) 1mo $31,000 $31 90
3137 Looney St 0.04mi 2/1.0 1,134 (+14%) 2mo $60,000 $53 73
2935 Poland St 0.18mi 3/1.0 (+1) 1,030 (+4%) 19mo $17,000 $17 65
2937 Looney St 0.16mi 3/1.0 (+1) 1,017 (+2%) 23mo $21,000 $21 65
1821 Dolphine 0.67mi 2/1.0 1,100 (+11%) 4mo $19,000 $17 48
2824 W Caperton St 0.70mi 2/1.0 1,100 (+11%) 2mo $60,900 $55 48
1411 Hassett Ave 0.66mi 3/1.0 (+1) 1,060 (+6%) 6mo $20,000 $19 48
2609 Ashton St 0.50mi 3/1.0 (+1) 1,144 (+15%) 1mo $55,000 $48 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.36×
Total profit
$7,079
Equity at exit
$19,607
10-year hold
IRR
12.9%
Equity multiple
2.39×
Total profit
$27,047
Equity at exit
$23,116

Cash invested: $19,460 (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 71103

Home prices YoY
-0.6%
Active inventory
69
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$735 high interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$35 /mo · $420/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$154
Net cashflow
$152

Break-even live

Break-even rent $542
Max offer price $69,500
Occupancy floor 74%

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
$17,375
Closing costs
$2,085
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3101 Harp St Shreveport, LA 3.0 1.0 839 $850 $1.01 21d 1 0.29mi
509 Alabama Ave SE Shreveport, LA 2.0 1.0 700 $700 $1.00 44d 1 0.30mi
2712 Ashton St Shreveport, LA 2.0 1.0 875 $700 $0.80 14d 1 0.41mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 0.76mi
3553 W College St Shreveport, LA 1.0 1.0 600 $600 $1.00 21d 1 0.94mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 44d 1 1.00mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 14d 1 1.01mi
1928 Alston St Shreveport, LA 3.0 2.0 1100 $750 $0.68 44d 1 1.23mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 14d 1 1.39mi
4223 Lakeshore Dr Shreveport, LA 1.0–3.0 1.0–2.0 1002 $798 $0.80 44d 1 1.48mi

Listing history 19 events

  1. 2026-06-19
    price $69,500 Active 84 DOM
  2. 2026-06-18
    days on market $73,000 Active 84 DOM
  3. 2026-06-17
    days on market $73,000 Active 83 DOM
  4. 2026-06-16
    days on market $73,000 Active 82 DOM
  5. 2026-06-15
    days on market $73,000 Active 81 DOM
  6. 2026-06-14
    days on market $73,000 Active 79 DOM
  7. 2026-06-13
    days on market $73,000 Active 78 DOM
  8. 2026-06-10
    days on market $73,000 Active 76 DOM
  9. 2026-06-09
    days on market $73,000 Active 75 DOM
  10. 2026-06-08
    days on market $73,000 Active 74 DOM
  11. 2026-06-07
    days on market $73,000 Active 73 DOM
  12. 2026-06-05
    days on market $73,000 Active 70 DOM
  13. 2026-06-03
    days on market $73,000 Active 69 DOM
  14. 2026-06-02
    days on market $73,000 Active 68 DOM
  15. 2026-06-01
    days on market $73,000 Active 67 DOM
  16. 2026-05-31
    days on market $73,000 Active 66 DOM
  17. 2026-05-30
    days on market $73,000 Active 65 DOM
  18. 2026-03-26
    listed $73,000 Active 207-char remark
    Show marketing remark (207 chars)

    Tenant occupied home that was totally remodeled before tenant placement. Home is in great shape with little to no deferred maintenance. Updates included were all electrical, plumbing, water heater, and roof.

  19. 2008-06-19
    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
$420 · $35/mo
Projected year-2 tax
$420 · $35/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% 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
$8,815
− Mortgage interest
−$3,893
− Property taxes
−$420
− Insurance
−$348
− Repairs & maintenance
−$705
− Management
−$705
− Depreciation
−$2,022
Taxable income
$722
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$173
After-tax cash flow
$1,649/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
City population
164,123
Population (ZIP)
6,142

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 (81%)
Race & ethnicity
Black 81% White 17% Hispanic / Latino 1%
Common ancestry
Slovak 3% Hispanic 1%
Languages at home
99% English-only · Spanish 1%

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
▼ -0.17%
Current HPI
26.3904
Rent YoY
Metro
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
  • 2026-03-26 Listed $73,000 NTREIS
  • 2008-06-19 Sold (Public Records) Public Records

Property tax history

-1.9%/yr

Latest (2025): $420 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…