CashFlowRE
Sign in Sign up
6409 Oak Valley Dr
B- Composite 69.73
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 +27.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$80,000

6409 Oak Valley Dr · Shreveport, LA 71119
3 bd · 1.5 ba · 922 sqft · SingleFamily public records · 217 Days on market
Built 1985 7,362 sqft lot $87/sqft · 34% below area Est $121k · 34% under ↓ 20% since listing

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

Listing remarks MLS

Investor special with incredible potential, or great for first time home buyers!! This 3 Bedroom 1 bath home is waiting for you! Don't miss out on this chance to invest in a property with so much to offer! No repairs will be made by the seller.

Key facts

  • 7,362 sq ft lot
  • Parking
  • Built 1985

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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($975 rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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: 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: 156 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 $553 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 217 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 63% 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 $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.22%
Cap rate
9.90%
Cash-on-cash
12.87%
DSCR
1.57
GRM
6.8

CMA / ARV

ARV (median comp)
$120,817
List price
$80,000
Delta
-33.78%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
2.7%
Equity multiple
1.10×
Total profit
$2,333
Equity at exit
$11,928
10-year hold
IRR
12.3%
Equity multiple
1.97×
Total profit
$21,730
Equity at exit
$6,917

Cash invested: $22,400 (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 71119

Home prices YoY
-25.7%
Active inventory
156
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$975 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$77 /mo · $927/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$240

Break-even live

Break-even rent $671
Max offer price $80,000
Occupancy floor 70%

Sensitivity live

Price -10% $285 -5% $263 +0% $240 +5% $218 +10% $195
Rent -10% $163 -5% $202 +0% $240 +5% $279 +10% $317
Rate -1.0pp $280 -0.5pp $261 base $240 +0.5pp $219 +1.0pp $198

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
$20,000
Closing costs
$2,400
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
6308 Frondosa Dr Shreveport, LA 3.0 1.0 974 $975 $1.00 45d 1 1.19mi

Listing history 27 events

  1. 2026-06-21
    days on market $80,000 Active 217 DOM
  2. 2026-06-18
    days on market $80,000 Active 214 DOM
  3. 2026-06-17
    days on market $80,000 Active 213 DOM
  4. 2026-06-16
    days on market $80,000 Active 212 DOM
  5. 2026-06-15
    days on market $80,000 Active 211 DOM
  6. 2026-06-14
    days on market $80,000 Active 209 DOM
  7. 2026-06-13
    days on market $80,000 Active 208 DOM
  8. 2026-06-10
    days on market $80,000 Active 206 DOM
  9. 2026-06-09
    days on market $80,000 Active 205 DOM
  10. 2026-06-08
    days on market $80,000 Active 204 DOM
  11. 2026-06-07
    days on market $80,000 Active 203 DOM
  12. 2026-06-05
    days on market $80,000 Active 200 DOM
  13. 2026-06-03
    days on market $80,000 Active 199 DOM
  14. 2026-06-02
    days on market $80,000 Active 198 DOM
  15. 2026-06-01
    days on market $80,000 Active 197 DOM
  16. 2026-05-31
    days on market $80,000 Active 196 DOM
  17. 2026-05-30
    days on market $80,000 Active 195 DOM
  18. 2026-01-01
    price $80,000 244-char remark
    Show marketing remark (244 chars)

    Investor special with incredible potential, or great for first time home buyers!! This 3 Bedroom 1 bath home is waiting for you! Don't miss out on this chance to invest in a property with so much to offer! No repairs will be made by the seller.

  19. 2025-12-22
    price $81,000 244-char remark
    Show marketing remark (244 chars)

    Investor special with incredible potential, or great for first time home buyers!! This 3 Bedroom 1 bath home is waiting for you! Don't miss out on this chance to invest in a property with so much to offer! No repairs will be made by the seller.

  20. 2025-11-16
    listed $85,000 Active 244-char remark
    Show marketing remark (244 chars)

    Investor special with incredible potential, or great for first time home buyers!! This 3 Bedroom 1 bath home is waiting for you! Don't miss out on this chance to invest in a property with so much to offer! No repairs will be made by the seller.

  21. 2025-11-08
    historical
  22. 2025-07-10
    price $90,000
  23. 2024-12-10
    price $100,000
  24. 2024-11-08
    listed $115,000 Active
  25. 2024-10-22
    listed $100,000 Active
  26. 2024-10-22
    historical
  27. 1985-03-29
    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
$927 · $77/mo
Projected year-2 tax
$927 · $77/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 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% 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
$11,700
− Mortgage interest
−$4,481
− Property taxes
−$927
− Insurance
−$400
− Repairs & maintenance
−$936
− Management
−$936
− Depreciation
−$2,327
Taxable income
$1,693
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$406
After-tax cash flow
$2,476/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
City population
164,123
Population (ZIP)
10,364

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

Market trends

HPI YoY
▼ -44.76%
Current HPI
129.6866
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-20.0% since first listed
10 events — show timeline
  • 2026-01-01 Price Changed $80,000 NTREIS
  • 2025-12-22 Price Changed $81,000 NTREIS
  • 2025-11-16 Listed $85,000 NTREIS
  • 2025-11-08 Listing Removed NTREIS
  • 2025-07-10 Price Changed $90,000 NTREIS
  • 2024-12-10 Price Changed $100,000 NTREIS
  • 2024-11-08 Listed $115,000 NTREIS
  • 2024-10-22 Listing Removed NTREIS
  • 2024-10-22 Listed $100,000 NTREIS
  • 1985-03-29 Sold (Public Records) Public Records

Property tax history

+14.8%/yr

Latest (2025): $927 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…