CashFlowRE
Sign in Sign up
1905 E Kings Hwy Multi-family
B+ Composite 75.58
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 +14.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$195,000

1905 E Kings Hwy · Shreveport, LA 71105
3 bd · 3.0 ba · 2,312 sqft · MultiFamily public records · 106 Days on market
Built 1983 1,742 sqft lot $84/sqft · 15% below area Est $230k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Price Improvement! This Townhouse offers 3 bedrooms and 2 bathrooms with approximately 2312 square feet of living space on a 0.04 acre lot. There are no inspection or financing contingencies on this cash only purchase. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. Offers to be placed on Xome.com. Interior inspection contingencies are not available. Do not trespass! Forward all inquiries and questions to Xome Customer Service (800) 758-8052. NO REPRESENTATION TO VALIDITY OF INFORMATION IS MADE, BUYER TO VERIFY ALL INFORMATION WHERIN.

Key facts

  • 1,742 sq ft lot
  • Garage
  • Built 1983

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/3.0-bath multifamily listed at $195k.

Deal economics

  • At list price, monthly cash flow is $966 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Recommended offer: $177k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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: Rents rising (+3.9%/yr); 149 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • At $2,966/mo this rent would consume 52% of the median local household income ($68k/yr) (locally 1007% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 3.9% rent growth), your $55k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($177k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 $177,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.52%
Cap rate
12.24%
Cash-on-cash
21.23%
DSCR
1.94
GRM
5.5

CMA / ARV

ARV (median comp)
$230,451
List price
$195,000
Delta
-15.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.93% rent growth · sell at horizon

5-year hold
IRR
14.8%
Equity multiple
1.60×
Total profit
$32,781
Equity at exit
$29,075
10-year hold
IRR
24.2%
Equity multiple
3.19×
Total profit
$119,725
Equity at exit
$16,860

Cash invested: $54,600 (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 71105

Rents YoY
3.9%
Active inventory
149
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,966 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$273 /mo · $3,281/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$623
Net cashflow
$966

Break-even live

Break-even rent $1,743
Max offer price $195,000
Occupancy floor 62%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,966

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
$48,750
Closing costs
$5,850
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2011 Audubon Pl Shreveport, LA 3.0 2.0 1932 $1,800 $0.93 43d 1 0.14mi
2033 Horton Ave Shreveport, LA 3.0 2.0 1681 $1,750 $1.04 21d 1 0.29mi
1519 Audubon Pl Shreveport, LA 3.0 2.0 2596 $1,850 $0.71 21d 1 0.43mi
204 Leo Ave Shreveport, LA 4.0 2.0 1846 $2,000 $1.08 13d 1 0.53mi
6122 Burgundy Dr Shreveport, LA 4.0 2.0 2222 $2,500 $1.13 43d 1 0.91mi

Listing history 22 events

  1. 2026-06-18
    days on market $195,000 Active 106 DOM
  2. 2026-06-17
    days on market $195,000 Active 105 DOM
  3. 2026-06-16
    days on market $195,000 Active 104 DOM
  4. 2026-06-15
    days on market $195,000 Active 103 DOM
  5. 2026-06-14
    days on market $195,000 Active 101 DOM
  6. 2026-06-13
    days on market $195,000 Active 100 DOM
  7. 2026-06-10
    days on market $195,000 Active 98 DOM
  8. 2026-06-09
    days on market $195,000 Active 97 DOM
  9. 2026-06-08
    days on market $195,000 Active 96 DOM
  10. 2026-06-07
    days on market $195,000 Active 95 DOM
  11. 2026-06-05
    days on market $195,000 Active 92 DOM
  12. 2026-06-03
    days on market $195,000 Active 91 DOM
  13. 2026-06-02
    days on market $195,000 Active 90 DOM
  14. 2026-06-01
    days on market $195,000 Active 89 DOM
  15. 2026-05-31
    days on market $195,000 Active 88 DOM
  16. 2026-05-30
    days on market $195,000 Active 87 DOM
  17. 2026-04-16
    price $195,000 952-char remark
    Show marketing remark (952 chars)

    Price Improvement! This Townhouse offers 3 bedrooms and 2 bathrooms with approximately 2312 square feet of living space on a 0.04 acre lot. There are no inspection or financing contingencies on this cash only purchase. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. Offers to be placed on Xome.com. Interior inspection contingencies are not available. Do not trespass! Forward all inquiries and questions to Xome Customer Service (800) 758-8052. NO REPRESENTATION TO VALIDITY OF INFORMATION IS MADE, BUYER TO VERIFY ALL INFORMATION WHERIN.

  18. 2026-03-04
    listed $215,000 Active 952-char remark
    Show marketing remark (952 chars)

    Price Improvement! This Townhouse offers 3 bedrooms and 2 bathrooms with approximately 2312 square feet of living space on a 0.04 acre lot. There are no inspection or financing contingencies on this cash only purchase. No Buyer Premium on this property. The seller has closing representation in this transaction. The buyer has the right to select their own title/closing company, or may use the sellers title company. The buyer is responsible for all closing costs in this transaction. In the event the buyer chooses their own title/closing company, the buyer will be responsible for additional costs for coordinating the closing that are completed by the sellers title company. Offers to be placed on Xome.com. Interior inspection contingencies are not available. Do not trespass! Forward all inquiries and questions to Xome Customer Service (800) 758-8052. NO REPRESENTATION TO VALIDITY OF INFORMATION IS MADE, BUYER TO VERIFY ALL INFORMATION WHERIN.

  19. 2018-12-12
    soldstatus $180,000
  20. 2008-01-07
    soldstatus
  21. 2004-07-27
    soldstatus
  22. 2001-09-27
    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
$3,281 · $273/mo
Projected year-2 tax
$3,281 · $273/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 · 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 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$35,592
− Mortgage interest
−$10,923
− Property taxes
−$3,281
− Insurance
−$975
− Repairs & maintenance
−$2,847
− Management
−$2,847
− Depreciation
−$5,673
Taxable income
$9,045
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,171
After-tax cash flow
$9,419/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)
20,179
Household income
$67,968
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1007.0

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 White (68%)
Race & ethnicity
White 68% Black 20% Two or more races 7% Hispanic / Latino 5% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 3% Serbian 3% Slovak 2%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -96.75%
Current HPI
129.572
Rent YoY
▲ 3.93%
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

+8.3% since first listed
6 events — show timeline
  • 2026-04-16 Price Changed $195,000 AcadianaMLS
  • 2026-03-04 Listed $215,000 AcadianaMLS
  • 2018-12-12 Sold (Public Records) $180,000 Public Records
  • 2008-01-07 Sold (Public Records) Public Records
  • 2004-07-27 Sold (Public Records) Public Records
  • 2001-09-27 Sold (Public Records) Public Records

Property tax history

+0.3%/yr

Latest (2025): $3,281 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…