CashFlowRE
Sign in Sign up
No image
A- Composite 80.02
Why this score? — see what drove the A- 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$25,000

1111 View St · Shreveport, LA 71101
3 bd · 1.0 ba · 1,085 sqft · SingleFamily public records · 357 Days on market
Built 1910 3,223 sqft lot $23/sqft · 18% below area Est $30k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 3,223 sq ft lot
  • Parking
  • Built 1910

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 $25k.

Deal economics

  • At list price, monthly cash flow is $526 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($874 rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
  • Cap rate 31.6% 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: 61 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • At $874/mo this rent would consume 54% of the median local household income ($19k/yr) (locally 702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $98 of equity ($173 loan paydown + $-75 appreciation (-0.3% 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 (-0.3% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 357 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 66% 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 $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 357 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 1910 — 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. 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
3.50%
Cap rate
31.56%
Cash-on-cash
90.25%
DSCR
5.02
GRM
2.4

CMA / ARV

ARV (median comp)
$30,368
List price
$25,000
Delta
-17.68%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 N Allen Ave 0.17mi 2/1.0 (-1) 926 (-15%) 15mo $52,000 $56 50

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

Projected returns pro-forma

-0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
92.5%
Equity multiple
5.64×
Total profit
$32,456
Equity at exit
$6,885
10-year hold
IRR
93.9%
Equity multiple
11.62×
Total profit
$74,358
Equity at exit
$7,984

Cash invested: $7,000 (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 71101

Home prices YoY
-0.4%
Active inventory
61
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$874 high interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$23 /mo · $271/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$184
Net cashflow
$526

Break-even live

Break-even rent $208
Max offer price $25,000
Occupancy floor 35%

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
$6,250
Closing costs
$750
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
624 Texas St Shreveport, LA 2.0 1.5 953 $2,358 $2.47 13d 2 0.37mi
726 Cotton St Shreveport, LA 2.0 1.0–2.0 626 $1,472 $2.35 43d 2 0.49mi
1818 Perrin St Shreveport, LA 3.0 1.5 1129 $895 $0.79 43d 1 0.62mi
719 Edwards St Shreveport, LA 1.0–2.0 1.0 810 $1,275 $1.57 21d 7 0.68mi
1928 Alston St Shreveport, LA 3.0 2.0 1100 $750 $0.68 43d 1 0.75mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 43d 1 1.29mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 43d 1 1.36mi
451 Egan St Shreveport, LA 3.0 1.5 1300 $750 $0.58 13d 1 1.37mi
1719 Lakeshore Dr Shreveport, LA 3.0 1.5 1200 $950 $0.79 43d 1 1.41mi
1101 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 1.42mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 43d 1 1.44mi
2712 Ashton St Shreveport, LA 2.0 1.0 875 $700 $0.80 13d 1 1.48mi

Listing history 19 events

  1. 2026-06-18
    days on market $25,000 Active 357 DOM
  2. 2026-06-17
    days on market $25,000 Active 356 DOM
  3. 2026-06-16
    days on market $25,000 Active 355 DOM
  4. 2026-06-15
    days on market $25,000 Active 354 DOM
  5. 2026-06-14
    days on market $25,000 Active 352 DOM
  6. 2026-06-13
    days on market $25,000 Active 351 DOM
  7. 2026-06-10
    days on market $25,000 Active 349 DOM
  8. 2026-06-09
    days on market $25,000 Active 348 DOM
  9. 2026-06-08
    days on market $25,000 Active 347 DOM
  10. 2026-06-07
    days on market $25,000 Active 346 DOM
  11. 2026-06-05
    days on market $25,000 Active 343 DOM
  12. 2026-06-03
    days on market $25,000 Active 342 DOM
  13. 2026-06-02
    days on market $25,000 Active 341 DOM
  14. 2026-06-01
    days on market $25,000 Active 340 DOM
  15. 2026-05-31
    days on market $25,000 Active 339 DOM
  16. 2026-05-30
    days on market $25,000 Active 338 DOM
  17. 2025-06-26
    listed $25,000 Active
  18. 2005-04-01
    soldstatus
  19. 1988-03-24
    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
$271 · $23/mo
Projected year-2 tax
$271 · $23/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 66% 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
$10,489
− Mortgage interest
−$1,400
− Property taxes
−$271
− Insurance
−$125
− Repairs & maintenance
−$839
− Management
−$839
− Depreciation
−$727
Taxable income
$6,288
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,509
After-tax cash flow
$4,809/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)
6,415
Household income
$19,351
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
702.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 29% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · China
Languages at home
98% English-only · Tagalog/Filipino 0%

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
▼ -0.30%
Current HPI
74.2131
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

3 events — show timeline
  • 2025-06-26 Listed $25,000 NTREIS
  • 2005-04-01 Sold (Public Records) Public Records
  • 1988-03-24 Sold (Public Records) Public Records

Property tax history

+1.8%/yr

Latest (2025): $271 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…