CashFlowRE
Sign in Sign up
1021 Scarpengo Rd
B- Composite 68.12
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$99,900

1021 Scarpengo Rd · Blanchard, LA 71107
3 bd · 2.0 ba · 1,980 sqft · SingleFamily public records · 185 Days on market
Built 1968 0.38 ac lot ↓ 37% since listing

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

Listing remarks

Nice 3 bedroom and 2 full bath home with large living room with stone brick fireplace. Nice size kitchen and good size bedrooms. Fenced in lot with 2 car carport. AGENTS: see agent remarks on submitting an offer.

Key facts

  • 2 car carport
  • Fenced in lot
  • 0.38 acre lot

Tags

STONE BRICK FIREPLACEFENCED IN LOT2 CAR CARPORT

Property features AI

Finance

  • Other: Property type: Single family residence; Directions: GPS; County: Caddo; Country: United States
  • Financial info: Treat as clear loan type; No second mortgage; Special listing condition: Real Estate Owned
  • HOA & community: No homeowners association

Exterior

  • Parking: Attached carport; 2 covered parking spaces; 2 carport spaces
  • Utilities: Asphalt utilities; No municipal utility district
  • Home design: Single family residence; Residential property; Built in 1968; Not attached
  • Construction: Frame construction; Preowned
  • Exterior features: Lot under 0.5 acre (approximately 0.375 acre); Subdivision: Scarpengo Lane Sub

Interior

  • Kitchen: Dishwasher; Gas cooktop
  • Bedrooms: 3 bedrooms (primary bedroom on main level)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Stone fireplace (1)
  • Interior features: Open floorplan; One level

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 $100k.

Deal economics

  • At list price, monthly cash flow is $628 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 3.8% in Blanchard — 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 68/100 on livability (#103 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D+, 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.
  • Market conditions: 261 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).
  • This rent runs 40% of the median local income ($48k/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 $691 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $40k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 59% 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 $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 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 1968 — 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. 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
1.61%
Cap rate
13.84%
Cash-on-cash
26.95%
DSCR
2.20
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$312,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6026 Old Mooringsport Rd 0.44mi 3/2.0 1,942 (-2%) 6mo $175,000 $90 71
6032 N Market St 0.34mi 3/1.5 2,125 (+7%) 1mo $225,000 $106 69
6336 Chippewa Trl 0.66mi 3/2.0 2,033 (+3%) 12mo $279,000 $137 54
5854 Northwood Oaks 0.45mi 4/2.0 (+1) 1,755 (-11%) 2mo $292,000 $166 53
5887 Magnolia Cir 0.71mi 4/2.5 (+1) 1,922 (-3%) 2mo $322,281 $168 53
5790 Northwood Oaks Dr 0.53mi 3/2.0 1,715 (-13%) 0mo $279,000 $163 53
5862 Northwood Oaks 0.50mi 4/2.0 (+1) 1,775 (-10%) 4mo $259,900 $146 51
5831 Northwood Oaks 0.54mi 4/2.0 (+1) 1,801 (-9%) 10mo $284,000 $158 47
5838 Northwood Oaks 0.50mi 4/2.0 (+1) 1,789 (-10%) 12mo $289,900 $162 46
5830 Northwood Oaks 0.50mi 3/2.0 1,693 (-14%) 11mo $259,500 $153 43
4956 Laurel Cir 0.49mi 4/3.0 (+1) 2,153 (+9%) 13mo $333,715 $155 42
5758 Northwood Oaks Dr 0.56mi 4/2.0 (+1) 1,811 (-8%) 16mo $294,900 $163 42

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
20.9%
Equity multiple
1.85×
Total profit
$23,813
Equity at exit
$14,895
10-year hold
IRR
29.0%
Equity multiple
3.58×
Total profit
$72,226
Equity at exit
$8,638

Cash invested: $27,972 (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 71107

Home prices YoY
-34.5%
Active inventory
261
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,605 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$74 /mo · $893/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$628

Break-even live

Break-even rent $810
Max offer price $99,900
Occupancy floor 56%

Sensitivity live

Price -10% $685 -5% $656 +0% $628 +5% $600 +10% $572
Rent -10% $501 -5% $565 +0% $628 +5% $692 +10% $755
Rate -1.0pp $678 -0.5pp $654 base $628 +0.5pp $602 +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
$24,975
Closing costs
$2,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4942 Players Loop Shreveport, LA 3.0 2.0 1500 $1,950 $1.30 22d 1 0.65mi

Listing history 15 events

  1. 2026-04-30
    status Pending
  2. 2026-04-28
    historical Active Contingent
  3. 2026-03-15
    price $99,900
  4. 2026-01-29
    price $114,900
  5. 2025-12-31
    price $124,900
  6. 2025-12-01
    price $129,900
  7. 2025-10-24
    listed $139,900 Active
  8. 2024-10-07
    soldstatus Closed
  9. 2024-08-24
    status Pending
  10. 2024-08-11
    price $147,500
  11. 2024-06-14
    price $149,500
  12. 2024-05-19
    listed $157,500 Active
  13. 2012-06-29
    soldstatus
  14. 2008-08-27
    soldstatus
  15. 2001-01-17
    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
$893 · $74/mo
Projected year-2 tax
$893 · $74/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 59% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,262
− Mortgage interest
−$5,596
− Property taxes
−$893
− Insurance
−$500
− Repairs & maintenance
−$1,541
− Management
−$1,541
− Depreciation
−$2,906
Taxable income
$6,286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,509
After-tax cash flow
$6,029/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 — Blanchard

Score
68/100
State rank
#103
US rank
#10091

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Caddo Parish · 178,536 people
City population
95
Metro
Shreveport-Bossier City, LA
Population (ZIP)
31,734
Household income
$48,365
Rent vs Own
36.4% rent · 63.6% own
Severe rent burden
1346.0

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 51% White 43% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 1%
Foreign-born
1% · Canada
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

Market trends

HPI YoY
▼ -62.11%
Current HPI
117.801
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

-36.6% since first listed
15 events — show timeline
  • 2026-04-30 Pending NTREIS
  • 2026-04-28 Contingent NTREIS
  • 2026-03-15 Price Changed $99,900 NTREIS
  • 2026-01-29 Price Changed $114,900 NTREIS
  • 2025-12-31 Price Changed $124,900 NTREIS
  • 2025-12-01 Price Changed $129,900 NTREIS
  • 2025-10-24 Listed $139,900 NTREIS
  • 2024-10-07 Sold (MLS) NTREIS
  • 2024-08-24 Pending NTREIS
  • 2024-08-11 Price Changed $147,500 NTREIS
  • 2024-06-14 Price Changed $149,500 NTREIS
  • 2024-05-19 Listed $157,500 NTREIS
  • 2012-06-29 Sold (Public Records) Public Records
  • 2008-08-27 Sold (Public Records) Public Records
  • 2001-01-17 Sold (Public Records) Public Records

Property tax history

-0.1%/yr

Latest (2025): $893 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…