Willow Plan, Edgewater Pass, Bossier City, LA, 71111 | $1,075/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2678 sft

754 E Kings Hwy, Shreveport, LA, 71105

3 Bed
2 Bath
1953 sft

Violet IV B Plan, The Hills of Eastwood, Princeton, LA, 71067

3 Bed
2 Bath
1801 sft

2087 Sand Crest Dr, Shreveport, LA, 71118

3 Bed
2 Bath
2023 sft

2305 Tallgrass Cir, Bossier City, LA, 71111

Nearby investment properties with comparable prices

3 Bed
2 Bath
1701 sft

The Melancon Plan, Belle Maison, Shreveport, LA, 71106

3 Bed
2 Bath
1701 sft

The Melancon Plan, Northwood Oaks, Shreveport, LA, 71107

The Melancon Plan, Northwood Oaks Subdivision

3 Bed
2 Bath
1701 sft

The Melancon Plan, Northwood Oaks Subdivision, Shreveport, LA, 71107

4 Bed
2 Bath
2339 sft

1415 Preston Ct, Bossier City, LA, 71111

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bossier City at Willow Plan, Edgewater Pass, Bossier City, LA, 71111 priced at $310,090 pairs $3,044/mo rent with $1,075/mo cash flow after a $1,518/mo payment. Total monthly income equals $3,044/mo, and annual cash flow comes to $12,899/yr on $102,795 invested. Return on cash invested is 32.46% in year one, and rental yield stands at 11.78% on a $310,090 basis. Equity gained on principal adds $2,001/yr, and 5% annual appreciation accumulates to $85,672 by year five. Five-year ROI measures 170.34% and total cumulative return in cash reaches $175,104. For financing, Ziffy Mortgage’s DSCR program evaluates $3,044/mo property income against a $1,518/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$48 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 71111, Bossier City, LA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,448 (100%)
Owner Occupied HU	10,533 (51.5%)
Renter Occupied HU	7,988 (39.1%)
Vacant Housing Units	1,927 ( 9.4%)
Median Home Value	$277,864
Average Home Value	$323,509