CashFlowRE
Sign in Sign up
No image
🏷️ Likely Rental
B+ Composite 75.77
Why this score? — see what drove the B+ 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
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$30,000

1364 Summers St · Shreveport, LA 71108
3 bd · 1.5 ba · 1,327 sqft · SingleFamily public records · 166 Days on market
Built 1940 9,975 sqft lot $23/sqft · 36% below area Est $47k · 36% under

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

Listing remarks MLS

Attention investors! Don’t miss this fantastic rental investment opportunity. This 3-bedroom, 1.5-bathroom home is currently rented for $445 per month, providing immediate income potential. Whether you're looking to expand your rental portfolio or start your investment journey, this home offers a promising return on investment. Schedule your showing today and take advantage of this affordable, income-generating opportunity!

Key facts

  • 9,975 sq ft lot
  • Built 1940
  • Listed 166 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $30,000 price doesn't fit this home's estimated sale value (~$46,917) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 30.0% 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: Caddo Heights Math/Science Elementary School (math 12% / reading 12%, grade F, #568 of 646 statewide, top 89%, 383 students, 86% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL).
  • Zoned-school proficiency averages 49% at this address vs 26% district-wide (+22 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 (+2.4%/yr); 139 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 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 $207 of loan paydown is wiped out by about $900 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.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago 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

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 73% chance of damaging wind over 30y; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 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 1940 — 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
3.34%
Cap rate
29.98%
Cash-on-cash
84.59%
DSCR
4.76
GRM
2.5

CMA / ARV

ARV (median comp)
$46,917
List price
$30,000
Delta
-36.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1417 Oakdale St 0.43mi 3/2.0 1,347 (+2%) 9mo $12,000 $9 68
3820 Maryland Ave 0.54mi 3/1.0 1,269 (-4%) 2mo $159,900 $126 64
1503 Doris St 0.19mi 3/1.0 1,194 (-10%) 14mo $53,000 $44 61
1814 Vivian St 0.56mi 3/2.0 1,352 (+2%) 18mo $59,000 $44 54
1808 Clanton St 0.69mi 3/2.0 1,440 (+8%) 1mo $25,000 $17 51
4332 Magazine St 0.26mi 3/1.0 1,134 (-14%) 13mo $75,000 $66 51
1802 Midway St 0.68mi 3/1.0 1,208 (-9%) 2mo $49,900 $41 49
4111 Maryland Ave 0.42mi 2/1.0 (-1) 1,440 (+8%) 13mo $165,000 $115 48
3940 Wallace Ave 0.56mi 3/1.0 1,466 (+10%) 19mo $59,000 $40 38
1616 Desoto St 0.63mi 3/2.0 1,469 (+11%) 15mo $60,000 $41 38
1841 Vivian St 0.62mi 3/1.0 1,178 (-11%) 17mo $53,000 $45 36
3862 Fairfield Ave 0.60mi 2/1.0 (-1) 1,440 (+8%) 18mo $165,000 $115 35

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 · 2.37% rent growth · sell at horizon

5-year hold
IRR
84.3%
Equity multiple
4.84×
Total profit
$32,231
Equity at exit
$4,473
10-year hold
IRR
87.4%
Equity multiple
9.82×
Total profit
$74,112
Equity at exit
$2,594

Cash invested: $8,400 (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 71108

Rents YoY
2.4%
Active inventory
139
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,003 high interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$31 /mo · $369/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$592

Break-even live

Break-even rent $254
Max offer price $30,000
Occupancy floor 36%

Sensitivity live

Price -10% $609 -5% $601 +0% $592 +5% $584 +10% $575
Rent -10% $513 -5% $553 +0% $592 +5% $632 +10% $671
Rate -1.0pp $607 -0.5pp $600 base $592 +0.5pp $584 +1.0pp $576

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
$7,500
Closing costs
$900
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 45d 1 0.15mi
1421 Clover St Shreveport, LA 2.0 1.0 900 $675 $0.75 15d 1 0.15mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $850 $0.76 15d 1 0.25mi
1340 Lincoln St Shreveport, LA 2.0 1.0 1120 $950 $0.85 45d 1 0.25mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 15d 1 0.29mi
1632 Malcolm St Shreveport, LA 3.0 1.0 1254 $1,150 $0.92 22d 1 0.38mi
3827 Baltimore Ave Shreveport, LA 3.0 2.5 1650 $1,650 $1.00 45d 1 0.49mi
3802 Baltimore Ave Shreveport, LA 2.0 1.0 1250 $1,025 $0.82 22d 1 0.50mi
3827 Maryland Ave Shreveport, LA 2.0 1.0 1032 $1,400 $1.36 45d 1 0.53mi
1749 Caroline St Shreveport, LA 4.0 1.0 1092 $975 $0.89 22d 1 0.57mi
3820 Fairfield Ave Unit 37 Shreveport, LA 2.0 2.0 1084 $1,050 $0.97 45d 1 0.64mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 45d 1 0.81mi
720 Delaware St Shreveport, LA 3.0 2.0 1600 $1,800 $1.12 15d 1 0.83mi
3846 Creswell Ave Unit 3848 Shreveport, LA 2.0 2.0 1374 $1,125 $0.82 15d 1 0.83mi
3840 Creswell Ave Unit 1 Shreveport, LA 2.0 1.5 1200 $1,000 $0.83 45d 1 0.85mi
6002 Henderson Ave Shreveport, LA 3.0 1.0 1059 $1,050 $0.99 45d 1 0.91mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 22d 1 1.00mi
2531 Drexel St Shreveport, LA 3.0 2.0 1250 $950 $0.76 22d 1 1.14mi
3100 Fairfield Ave Shreveport, LA 1.0–2.0 1.5–2.0 1001 $1,400 $1.40 22d 1 1.18mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $850 $0.76 22d 1 1.24mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $800 $0.72 15d 1 1.24mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 22d 1 1.31mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 45d 1 1.31mi
513 Sassafras Ave Shreveport, LA 3.0 1.0 960 $870 $0.91 22d 1 1.31mi
2811 Samford Ave Shreveport, LA 3.0 1.0 1612 $850 $0.53 15d 1 1.37mi
2520 Merwin St Shreveport, LA 3.0 1.0 924 $700 $0.76 22d 1 1.39mi
2222 Carleton St Shreveport, LA 3.0 2.0 1800 $750 $0.42 15d 1 1.40mi
3305 Creswell Ave Shreveport, LA 2.0 1.0 1307 $1,350 $1.03 22d 1 1.40mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 22d 1 1.40mi
2551 Claiborne Ave Shreveport, LA 2.0 1.5 1202 $945 $0.79 15d 1 1.45mi
2721 Fairfield Ave Shreveport, LA 2.0 2.0 1250 $1,200 $0.96 46d 1 1.45mi
2134 Queens Hwy Shreveport, LA 3.0 1.5 1374 $1,475 $1.07 22d 1 1.46mi
2717 Fairfield Ave Shreveport, LA 2.0 1.0 1250 $950 $0.76 45d 1 1.46mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 15d 1 1.48mi

Listing history 22 events

  1. 2026-06-21
    days on market $30,000 Active 166 DOM
  2. 2026-06-18
    days on market $30,000 Active 163 DOM
  3. 2026-06-17
    days on market $30,000 Active 162 DOM
  4. 2026-06-16
    days on market $30,000 Active 161 DOM
  5. 2026-06-15
    days on market $30,000 Active 160 DOM
  6. 2026-06-14
    days on market $30,000 Active 158 DOM
  7. 2026-06-13
    days on market $30,000 Active 157 DOM
  8. 2026-06-10
    days on market $30,000 Active 155 DOM
  9. 2026-06-09
    days on market $30,000 Active 154 DOM
  10. 2026-06-08
    days on market $30,000 Active 153 DOM
  11. 2026-06-07
    days on market $30,000 Active 152 DOM
  12. 2026-06-05
    days on market $30,000 Active 149 DOM
  13. 2026-06-03
    days on market $30,000 Active 148 DOM
  14. 2026-06-02
    days on market $30,000 Active 147 DOM
  15. 2026-06-01
    days on market $30,000 Active 146 DOM
  16. 2026-05-31
    days on market $30,000 Active 145 DOM
  17. 2026-05-30
    days on market $30,000 Active 144 DOM
  18. 2026-01-06
    listed $30,000 Active 433-char remark
    Show marketing remark (433 chars)

    Attention investors! Don’t miss this fantastic rental investment opportunity. This 3-bedroom, 1.5-bathroom home is currently rented for $445 per month, providing immediate income potential. Whether you're looking to expand your rental portfolio or start your investment journey, this home offers a promising return on investment. Schedule your showing today and take advantage of this affordable, income-generating opportunity!

  19. 2025-12-31
    historical
  20. 2024-12-20
    listed $30,000 Active
  21. 2021-07-06
    soldstatus $106,000
  22. 2009-07-31
    soldstatus $15,000

ⓘ 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
$369 · $31/mo
Projected year-2 tax
$369 · $31/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 6 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% 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
$12,041
− Mortgage interest
−$1,680
− Property taxes
−$369
− Insurance
−$150
− Repairs & maintenance
−$963
− Management
−$963
− Depreciation
−$873
Taxable income
$7,042
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,690
After-tax cash flow
$5,415/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)
18,072
Household income
$32,055
Rent vs Own
63.3% rent · 36.7% own
Severe rent burden
1526.0

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
Predominantly Black (83%)
Race & ethnicity
Black 83% White 11% Hispanic / Latino 4% Two or more races 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -58.98%
Current HPI
58.1377
Rent YoY
▲ 2.37%
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

+100.0% since first listed
5 events — show timeline
  • 2026-01-06 Listed $30,000 NTREIS
  • 2025-12-31 Listing Removed NTREIS
  • 2024-12-20 Listed $30,000 NTREIS
  • 2021-07-06 Sold (Public Records) $106,000 Public Records
  • 2009-07-31 Sold (Public Records) $15,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $369 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…