CashFlowRE
Sign in Sign up
9469 Poinsetta Dr
C Composite 57.74
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 +24.9/30.0
  • ARV discount +8.3/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.9/10.0
  • 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

$129,000

9469 Poinsetta Dr · Shreveport, LA 71118
3 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 48 Days on market
Built 1965 0.28 ac lot Est $131k · at est.

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

Listing remarks

Welcome home to this beautifully remodeled gem in the heart of Southern Hills! This move-in-ready property features a brand-new HVAC system—inside and out—including all new ductwork for year-round comfort. Enjoy fresh interior paint, laminate flooring, updated bedroom doors, and modern light fixtures. The kitchen and bathroom showcase durable ceramic tile flooring, with the bath also featuring a sleek granite countertop. A brand-new gas range oven and exhaust fan add both function and appeal to the kitchen. Step outside to a covered patio overlooking a spacious, fully fenced backyard—perfect for relaxing or entertaining. As an added bonus, a 15 x 20 workshop on a slab (app

Key facts

  • Remodeled gem
  • Gas range oven
  • Covered patio

Tags

REMODELED GEMNEW HVAC SYSTEMCERAMIC TILE FLOORINGGRANITE COUNTERTOPGAS RANGE OVENCOVERED PATIO

Property features AI

Finance

  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No homeowners association

Exterior

  • Parking: 2 covered parking spaces; 2 carport spaces; Additional parking and storage available
  • Utilities: City water; City sewer; No municipal utility district
  • Home design: Single family residence; One story; Residential property
  • Construction: Brick construction; Built in 1965; Slab foundation
  • Exterior features: Covered patio; Chain link fence (full)

Interior

  • Kitchen: Gas oven; Gas range; Vented exhaust fan
  • Bedrooms: Primary bedroom on level 1; Total of 3 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central electric air conditioning
  • Interior features: Eat-in kitchen; Granite counters; Tile counters; One living area; One dining area; 3 rooms total

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/1.0-bath single-family listed at $129k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $129k).
  • Recommended offer: $125k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 5.6% 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: 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: Forest Hill Elementary School (math 14% / reading 21%, grade F, #479 of 646 statewide, top 75%, 499 students, 75% 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 43% at this address vs 26% district-wide (+16 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; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 34% 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 $892 of loan paydown is wiped out by about $4k 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 48 days — a 3% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% 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 $125,130 (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. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.09%
Cap rate
8.85%
Cash-on-cash
9.15%
DSCR
1.41
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$131,376
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1116 Francais Dr 0.28mi 3/1.0 1,135 (+3%) 15mo $135,000 $119 70
861 Flournoy Lucas Rd 0.54mi 3/1.5 1,017 (-8%) 3mo $119,900 $118 57
838 Fairlawn Dr 0.66mi 3/1.5 1,077 (-2%) 7mo $132,000 $123 57
874 Willow Drive Dr 0.49mi 3/1.0 1,020 (-8%) 10mo $139,999 $137 56
9621 Fairlawn Ct 0.52mi 3/2.5 1,182 (+7%) 4mo $159,900 $135 54
839 Fairlawn Dr 0.67mi 3/2.0 1,076 (-2%) 11mo $159,000 $148 51
9533 Pine Cove Dr 0.64mi 3/1.0 1,040 (-6%) 14mo $74,000 $71 49
847 Flournoy Lucas Rd 0.60mi 3/1.5 1,182 (+7%) 14mo $117,500 $99 47
825 Willow Dr 0.71mi 3/1.0 994 (-10%) 11mo $97,000 $98 41
863 Countryside Dr 0.67mi 3/1.0 1,215 (+10%) 21mo $100,000 $82 34
9308 New London St 0.71mi 3/2.0 1,262 (+14%) 14mo $165,000 $131 27

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
-3.8%
Equity multiple
0.86×
Total profit
$-5,143
Equity at exit
$19,234
10-year hold
IRR
4.4%
Equity multiple
1.30×
Total profit
$11,004
Equity at exit
$11,154

Cash invested: $36,120 (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
7.7×

Monthly cashflow live

Estimated rent
$1,405 high interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$104 /mo · $1,254/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$275

Break-even live

Break-even rent $1,057
Max offer price $129,000
Occupancy floor 75%

Sensitivity live

Price -10% $348 -5% $312 +0% $275 +5% $239 +10% $202
Rent -10% $164 -5% $220 +0% $275 +5% $331 +10% $386
Rate -1.0pp $340 -0.5pp $308 base $275 +0.5pp $242 +1.0pp $208

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
$32,250
Closing costs
$3,870
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9471 Blom Blvd Shreveport, LA 3.0 1.5 1303 $1,200 $0.92 15d 1 0.16mi
9434 Palmetto Ln Shreveport, LA 3.0 1.5 1122 $1,425 $1.27 45d 1 0.26mi
2045 Bert Kouns Industrial Loop Shreveport, LA 1.0–3.0 1.0–2.0 1006 $1,320 $1.31 45d 11 0.79mi
1029 Bert Kouns Industrial Loop Shreveport, LA 3.0 1.5 1134 $1,500 $1.32 45d 1 0.81mi
9295 Savanna Dr Shreveport, LA 3.0 1.0 1297 $1,250 $0.96 22d 1 0.87mi
9730 Baird Rd Shreveport, LA 1.0–2.0 1.0–2.0 872 $1,212 $1.39 15d 19 1.05mi
9045 Kingston Rd Shreveport, LA 1.0–2.0 1.0–1.5 758 $900 $1.19 15d 5 1.14mi
9137 Mansfield Rd Shreveport, LA 1.0–2.0 1.0–2.0 1018 $1,700 $1.67 15d 3 1.21mi

Listing history 22 events

  1. 2026-06-21
    pricedays on market $129,000 Active 48 DOM
  2. 2026-06-18
    days on market $135,000 Active 45 DOM
  3. 2026-06-17
    days on market $135,000 Active 44 DOM
  4. 2026-06-16
    days on market $135,000 Active 43 DOM
  5. 2026-06-15
    days on market $135,000 Active 42 DOM
  6. 2026-06-14
    days on market $135,000 Active 40 DOM
  7. 2026-06-13
    days on market $135,000 Active 39 DOM
  8. 2026-06-10
    days on market $135,000 Active 37 DOM
  9. 2026-06-09
    days on market $135,000 Active 36 DOM
  10. 2026-06-08
    days on market $135,000 Active 35 DOM
  11. 2026-06-07
    days on market $135,000 Active 34 DOM
  12. 2026-06-05
    days on market $135,000 Active 31 DOM
  13. 2026-06-03
    days on market $135,000 Active 30 DOM
  14. 2026-06-02
    days on market $135,000 Active 29 DOM
  15. 2026-06-01
    days on market $135,000 Active 28 DOM
  16. 2026-05-31
    days on market $135,000 Active 27 DOM
  17. 2026-05-30
    days on market $135,000 Active 26 DOM
  18. 2026-05-21
    status Active
  19. 2026-05-08
    historical Active Contingent
  20. 2026-05-07
    status Active
  21. 2026-05-06
    historical Active Contingent
  22. 2026-05-02
    listed $135,000 Active

ⓘ 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
$1,254 · $104/mo
Projected year-2 tax
$1,254 · $104/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 ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$16,861
− Mortgage interest
−$7,226
− Property taxes
−$1,254
− Insurance
−$645
− Repairs & maintenance
−$1,349
− Management
−$1,349
− Depreciation
−$3,753
Taxable income
$1,286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$309
After-tax cash flow
$2,995/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

5 events — show timeline
  • 2026-05-21 Relisted NTREIS
  • 2026-05-08 Contingent NTREIS
  • 2026-05-07 Relisted NTREIS
  • 2026-05-06 Contingent NTREIS
  • 2026-05-02 Listed $135,000 NTREIS

Property tax history

+14.1%/yr

Latest (2025): $1,254 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…