CashFlowRE
Sign in Sign up
121 Casa Dr
C Composite 59.45
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 +24.7/30.0
  • ARV discount +9.2/15.0
  • DSCR +8.0/10.0
  • 1% rule +5.9/10.0
  • Schools +3.8/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

121 Casa Dr · Red Chute, LA 71037
3 bd · 2.0 ba · 1,868 sqft · SingleFamily public records · 178 Days on market
Built 1975 8,756 sqft lot $107/sqft · 8% below area Est $208k · at est.

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

Listing remarks MLS

VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

Key facts

  • Covered front porch
  • Nice-sized backyard
  • Dual closets

Tags

HAUGHTON AREAFUNCTIONAL FLOOR PLANENSUITE BATHROOMDUAL CLOSETSNICE-SIZED BACKYARDCOVERED FRONT PORCH

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 $200k.

Deal economics

  • At list price, monthly cash flow is $416 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 5.5% in Red Chute — 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 58/100 on livability (#290 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, schools 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; 2 comparable units currently listed for rent nearby; solid renter incomes; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($79k/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 $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 178 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 65% 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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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 F-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 D 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. 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.
  8. 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.
  9. 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
8.79%
Cash-on-cash
8.91%
DSCR
1.40
GRM
7.6

CMA / ARV

ARV (median comp)
$207,838
List price
$199,900
Delta
-3.82%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 Casa Dr 0.00mi 3/2.0 1,793 (-4%) 0mo $199,900 $111 93
122 Casa Dr 0.03mi 3/2.5 2,050 (+10%) 11mo $241,000 $118 71
809 Princesa Dr 0.04mi 4/3.0 (+1) 1,619 (-13%) 0mo $219,900 $136 67
104 Avenida Dr 0.31mi 3/2.0 1,715 (-8%) 13mo $249,999 $146 61
202 Espanita Blvd 0.39mi 4/2.0 (+1) 1,988 (+6%) 7mo $219,900 $111 60
413 Hacienda Cir 0.16mi 3/2.0 1,624 (-13%) 15mo $257,500 $159 58
214 Espanita Blvd 0.37mi 3/2.0 2,083 (+12%) 9mo $75,000 $36 56
303 Hacienda Cir 0.32mi 4/2.5 (+1) 2,070 (+11%) 8mo $249,000 $120 54

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
-2.8%
Equity multiple
0.89×
Total profit
$-5,921
Equity at exit
$29,806
10-year hold
IRR
6.9%
Equity multiple
1.52×
Total profit
$28,905
Equity at exit
$17,284

Cash invested: $55,972 (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
7.6×

Monthly cashflow live

Estimated rent
$2,189 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$182 /mo · $2,182/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$416

Break-even live

Break-even rent $1,663
Max offer price $199,900
Occupancy floor 76%

Sensitivity live

Price -10% $529 -5% $472 +0% $416 +5% $359 +10% $303
Rent -10% $243 -5% $329 +0% $416 +5% $502 +10% $589
Rate -1.0pp $516 -0.5pp $467 base $416 +0.5pp $364 +1.0pp $311

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
$49,975
Closing costs
$5,997
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
369 Wood Spgs Haughton, LA 4.0 2.0 1890 $2,300 $1.22 14d 1 1.09mi
701 Fir Wood Ln Haughton, LA 4.0 3.0 2065 $2,400 $1.16 44d 1 1.19mi

Listing history 24 events

  1. 2026-06-16
    status $199,900 Pending 178 DOM
  2. 2026-06-16
    days on market $199,900 Active Contingent 178 DOM
  3. 2026-06-15
    days on market $199,900 Active Contingent 177 DOM
  4. 2026-06-14
    days on market $199,900 Active Contingent 175 DOM
  5. 2026-06-13
    days on market $199,900 Active Contingent 174 DOM
  6. 2026-06-10
    days on market $199,900 Active Contingent 172 DOM
  7. 2026-06-09
    days on market $199,900 Active Contingent 171 DOM
  8. 2026-06-08
    days on market $199,900 Active Contingent 170 DOM
  9. 2026-06-07
    days on market $199,900 Active Contingent 169 DOM
  10. 2026-06-02
    days on market $199,900 Active Contingent 164 DOM
  11. 2026-06-01
    days on market $199,900 Active Contingent 163 DOM
  12. 2026-05-31
    days on market $199,900 Active Contingent 162 DOM
  13. 2026-05-30
    days on market $199,900 Active Contingent 161 DOM
  14. 2026-05-20
    price $199,900 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  15. 2026-05-07
    price $205,000 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  16. 2026-04-23
    price $210,000 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  17. 2026-04-09
    price $214,900 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  18. 2026-03-26
    price $219,900 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  19. 2026-03-12
    price $224,900 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  20. 2026-01-15
    price $229,900 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  21. 2025-12-20
    listed $239,900 Active 1227-char remark
    Show marketing remark (1227 chars)

    VA, FHA, and USDA financing welcome — minutes from Barksdale AFB and move-in ready. If you've been searching for space, comfort, and an unbeatable location near Barksdale AFB, this one deserves a look. The oversized living room impresses with dramatic vaulted ceilings and room for everyone to spread out. The kitchen and dining space flow seamlessly together, making everyday living and weekend entertaining feel effortless. The bedroom wing is thoughtfully separated from the main living areas, and new flooring throughout means no carpet anywhere in the home — just clean, low-maintenance finishes ready for move-in day. Major systems have been updated within the last decade, giving you confidence in the bones of this well-established home. Step outside and you'll find covered porches on both the front and back, plus a large fenced backyard — whether it's morning coffee, afternoon play, or an evening gathering, you've got the space for it. Situated outside city limits in Haughton's established Espanita Village and zoned for Princeton Elementary, Haughton Middle, and Haughton High School, this is a location that's hard to beat. Competitively priced and financing-ready. Owner Agent.

  22. 2018-04-23
    soldstatus $175,000
  23. 2017-10-17
    soldstatus $154,000
  24. 1996-02-29
    soldstatus $82,400

ⓘ 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
$2,182 · $182/mo
Projected year-2 tax
$2,182 · $182/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% 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
$26,266
− Mortgage interest
−$11,198
− Property taxes
−$2,182
− Insurance
−$1,000
− Repairs & maintenance
−$2,101
− Management
−$2,101
− Depreciation
−$5,815
Taxable income
$1,869
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$449
After-tax cash flow
$4,540/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 — Red Chute

Score
58/100
State rank
#290
US rank
#20659

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Red Chute, LA
County
Bossier Parish · 98,704 people
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

+142.6% since first listed
11 events — show timeline
  • 2026-05-20 Price Changed $199,900 NTREIS
  • 2026-05-07 Price Changed $205,000 NTREIS
  • 2026-04-23 Price Changed $210,000 NTREIS
  • 2026-04-09 Price Changed $214,900 NTREIS
  • 2026-03-26 Price Changed $219,900 NTREIS
  • 2026-03-12 Price Changed $224,900 NTREIS
  • 2026-01-15 Price Changed $229,900 NTREIS
  • 2025-12-20 Listed $239,900 NTREIS
  • 2018-04-23 Sold (Public Records) $175,000 Public Records
  • 2017-10-17 Sold (Public Records) $154,000 Public Records
  • 1996-02-29 Sold (Public Records) $82,400 Public Records

Property tax history

+9.6%/yr

Latest (2025): $2,182 · +65.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…