CashFlowRE
Sign in Sign up
6700 Jefferson Paige Rd #110
C+ Composite 63.04
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Condition / age +4.0/5.0
  • Schools +3.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$74,999

6700 Jefferson Paige Rd #110 · Shreveport, LA 71119
3 bd · 2.0 ba · 1,344 sqft · SingleFamily · 326 Days on market
Built 2025 Good condition $56/sqft · 53% below area

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

Listing remarks MLS

Welcome to Pinecrest, a spacious and scenic all-age, pet-friendly community nestled in Shreveport, LA. With rolling hills and plenty of grassy open spaces, Pinecrest offers a beautiful and relaxing setting for residents of all ages. Enjoy a refreshing swim in the pool, shoot hoops on the basketball court, or gather with friends in the clubhouse. The community also features convenient laundry facilities and a playground for endless family fun. Pinecrest is the perfect place to enjoy an active lifestyle in a welcoming environment.

Key facts

  • Laundry facilities
  • Basketball court
  • Grassy open spaces

Tags

GRASSY OPEN SPACESREFRESHING SWIM IN THE POOLBASKETBALL COURTGATHER IN THE CLUBHOUSELAUNDRY FACILITIESPLAYGROUND

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $75k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-234 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $41k (45.1% below list).
  • Meets the 1% rule at list price ($900 rent vs $75k).
  • Recommended offer: $41k (45.1% below list) — sets the bar for cash-flow.
  • Cap rate 9.4% vs local median 5.2% 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: Turner Elementary Middle School (math 8% / reading 16%, grade F, #568 of 646 statewide, top 89%, 1,371 students, 81% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Huntington High School (math 6% / reading 34%, grade F, #183 of 265 statewide, top 70%, 1,228 students, 72% FRL).
  • Zoned-school proficiency averages 39% at this address vs 26% district-wide (+13 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: 169 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k 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 326 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $41,162 (45.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 326 days. Have you received any prior offers? Is the seller open to a 45% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.20%
Cap rate
9.38%
Cash-on-cash
11.01%
DSCR
1.49
GRM
6.9

CMA / ARV

ARV (median comp)
$159,870
List price
$74,999
Delta
-53.09%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6922 Shorewood Dr 1.08mi 3/1.5 1,250 (-7%) 9mo $164,500 $132 44
6420 Jefferson Paige Rd 0.82mi 3/2.0 1,260 (-6%) 20mo $148,900 $118 38
6217 Bocage Dr 1.12mi 3/2.0 1,532 (+14%) 9mo $175,000 $114 34
6525 Dianne St 1.12mi 3/1.5 1,099 (-18%) 10mo $120,000 $109 29
6424 Oak Valley Dr 0.81mi 3/1.0 1,113 (-17%) 23mo $78,900 $71 17

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
-40.6%
Equity multiple
-0.27×
Total profit
$-26,771
Equity at exit
$11,183
10-year hold
IRR
-61.0%
Equity multiple
-0.97×
Total profit
$-41,369
Equity at exit
$6,485

Cash invested: $21,000 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
21 active · 2 under contract
Months of supply
126.0 mo (1%/mo absorbed)
Median asking
$74,999 ($56/sqft)
Median days on market
326 d
This list price
29% of active listings are priced below it
ARV vs active asking
+113.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 71119

Home prices YoY
-25.7%
Active inventory
169
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$900 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$-234

Break-even live

Break-even rent $1,196
Max offer price $41,162
Occupancy floor

Sensitivity live

Price -10% $-182 -5% $-208 +0% $-234 +5% $-260 +10% $-286
Rent -10% $-305 -5% $-269 +0% $-234 +5% $-198 +10% $-163
Rate -1.0pp $-196 -0.5pp $-215 base $-234 +0.5pp $-253 +1.0pp $-273

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
$18,750
Closing costs
$2,250
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3073 Gorton Rd Shreveport, LA 2.0 1.0 1244 $900 $0.72 62d 1 1.45mi

Listing history 24 events

  1. 2026-06-29
    days on market $74,999 Active 326 DOM
  2. 2026-06-28
    days on market $74,999 Active 325 DOM
  3. 2026-06-28
    days on market $74,999 Active 324 DOM
  4. 2026-06-27
    days on market $74,999 Active 323 DOM
  5. 2026-06-25
    days on market $74,999 Active 321 DOM
  6. 2026-06-23
    days on market $74,999 Active 319 DOM
  7. 2026-06-21
    days on market $74,999 Active 318 DOM
  8. 2026-06-18
    days on market $74,999 Active 315 DOM
  9. 2026-06-17
    days on market $74,999 Active 314 DOM
  10. 2026-06-16
    days on market $74,999 Active 313 DOM
  11. 2026-06-15
    days on market $74,999 Active 312 DOM
  12. 2026-06-14
    days on market $74,999 Active 310 DOM
  13. 2026-06-13
    days on market $74,999 Active 309 DOM
  14. 2026-06-10
    days on market $74,999 Active 307 DOM
  15. 2026-06-09
    days on market $74,999 Active 306 DOM
  16. 2026-06-08
    days on market $74,999 Active 305 DOM
  17. 2026-06-07
    days on market $74,999 Active 304 DOM
  18. 2026-06-05
    days on market $74,999 Active 301 DOM
  19. 2026-06-03
    days on market $74,999 Active 300 DOM
  20. 2026-06-02
    days on market $74,999 Active 299 DOM
  21. 2026-06-01
    days on market $74,999 Active 298 DOM
  22. 2026-05-31
    days on market $74,999 Active 297 DOM
  23. 2026-05-30
    days on market $74,999 Active 296 DOM
  24. 2025-08-08
    listed $74,999 Active 534-char remark
    Show marketing remark (534 chars)

    Welcome to Pinecrest, a spacious and scenic all-age, pet-friendly community nestled in Shreveport, LA. With rolling hills and plenty of grassy open spaces, Pinecrest offers a beautiful and relaxing setting for residents of all ages. Enjoy a refreshing swim in the pool, shoot hoops on the basketball court, or gather with friends in the clubhouse. The community also features convenient laundry facilities and a playground for endless family fun. Pinecrest is the perfect place to enjoy an active lifestyle in a welcoming environment.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°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 0 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
$10,800
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$5,493
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$2,182
Taxable loss
−$3,929
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$943
After-tax cash flow
$-1,863/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab Est. rehab $6,720–$20,160 screening

This home is in good condition with minimal repairs needed. It's move-in ready and would benefit from some touch-ups to the exterior and interior paint.

Value-add opportunities

  • Resale Paint touch-ups — Fresh paint enhances curb appeal and can make the home look newer.
  • Rental Clean gutters — Clean gutters improve drainage and prevent water damage, which is important for renters.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 39/100

Zoned Schools

Elementary Turner Elementary Middle School F LA #568/646 Nat'l #38,100/41,679 Middle Caddo Parish Middle Magnet School A+ LA #1/218 Nat'l #104/14,009 High Huntington High School F LA #183/265 Nat'l #14,027/17,239

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
D Composite livability gradescore 59/100

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 · 243,190 people
City population
164,123
Metro
Shreveport-Bossier City, LA
Population (ZIP)
10,364
Household income
$58,378
Rent vs Own
24.3% rent · 75.7% own

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 (60%)
Race & ethnicity
Black 60% White 34% Asian 3% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
0%
Languages at home
98% 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

Price history

1 event — show timeline
  • 2025-08-08 Listed $74,999 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…