CashFlowRE
Sign in Sign up
629 W 64th St
B Composite 71.86
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 +9.8/15.0
  • Rent growth +4.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$25,000

629 W 64th St · Shreveport, LA 71106
3 bd · 1.0 ba · 792 sqft · SingleFamily public records · 356 Days on market
Built 1940 5,881 sqft lot $32/sqft · 5% below area Est $26k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property currently has renter. Seller will provide all information concerning the lease agreement.

Key facts

  • 5,881 sq ft lot
  • Built 1940
  • Listed 356 days

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/1.0-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $606 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($968 rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
  • Cap rate 35.4% 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 fast (+7.5%/yr); 485 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($81k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 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 + 7.5% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 356 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $5k; list at $25k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 356 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
3.87%
Cap rate
35.36%
Cash-on-cash
103.82%
DSCR
5.62
GRM
2.2

CMA / ARV

ARV (median comp)
$26,353
List price
$25,000
Delta
-5.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
529 Sassafras Ave 0.18mi 2/1.0 (-1) 792 (0%) 5mo $21,000 $27 82
525 Sassafras Ave 0.18mi 2/1.0 (-1) 792 (0%) 5mo $21,000 $27 82
557 Sassafras Ave 0.12mi 3/1.0 888 (+12%) 14mo $98,900 $111 63
446 W 69th St 0.38mi 2/1.0 (-1) 720 (-9%) 4mo $39,000 $54 58
513 W 75th St 0.73mi 2/1.0 (-1) 797 (+1%) 8mo $38,000 $48 54
7028 Union Ave 0.48mi 3/1.0 873 (+10%) 13mo $50,000 $57 49
2626 Hillcrest 0.69mi 2/1.0 (-1) 772 (-2%) 17mo $45,000 $58 45
1759 Nicholson St 0.68mi 2/1.0 (-1) 835 (+5%) 13mo $20,800 $25 44
2614 Lakehurst Ave 0.69mi 2/1.0 (-1) 821 (+4%) 16mo $33,800 $41 43

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.59×
Total profit
$39,117
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
15.92×
Total profit
$104,435
Equity at exit
$2,162

Cash invested: $7,000 (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 71106

Rents YoY
7.5%
Active inventory
485
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$968 high interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$17 /mo · $210/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$606

Break-even live

Break-even rent $201
Max offer price $25,000
Occupancy floor 32%

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
$6,250
Closing costs
$750
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 Sassafras Ave Shreveport, LA 3.0 1.0 960 $870 $0.91 21d 1 0.23mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 44d 1 0.59mi
223 W 69th St Shreveport, LA 2.0 1.0 990 $750 $0.76 44d 1 0.62mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 13d 1 0.63mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 44d 1 0.76mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 21d 1 0.77mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 21d 1 0.87mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 44d 1 0.92mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 0.97mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 44d 1 1.00mi
6002 Henderson Ave Shreveport, LA 3.0 1.0 1059 $1,050 $0.99 44d 1 1.01mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 1.04mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 13d 1 1.06mi
7913 Woodfield Dr Shreveport, LA 3.0 1.0 1067 $1,000 $0.94 44d 1 1.10mi
2943 Hillcrest Ave Shreveport, LA 4.0 2.0 960 $1,000 $1.04 21d 1 1.12mi
1421 Clover St Shreveport, LA 2.0 1.0 900 $675 $0.75 13d 1 1.21mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 44d 1 1.34mi
1430 Grigsby St Shreveport, LA 3.0 1.0 1052 $775 $0.74 44d 1 1.36mi
323 W 83rd St Shreveport, LA 3.0 1.0 973 $750 $0.77 44d 1 1.39mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 44d 1 1.41mi
1749 Caroline St Shreveport, LA 4.0 1.0 1092 $975 $0.89 21d 1 1.43mi
629 David Dr Shreveport, LA 3.0 1.5 1064 $1,100 $1.03 21d 1 1.49mi

Listing history 19 events

  1. 2026-06-18
    days on market $25,000 Active 356 DOM
  2. 2026-06-17
    days on market $25,000 Active 355 DOM
  3. 2026-06-16
    days on market $25,000 Active 354 DOM
  4. 2026-06-15
    days on market $25,000 Active 353 DOM
  5. 2026-06-14
    days on market $25,000 Active 351 DOM
  6. 2026-06-13
    days on market $25,000 Active 350 DOM
  7. 2026-06-10
    days on market $25,000 Active 348 DOM
  8. 2026-06-09
    days on market $25,000 Active 347 DOM
  9. 2026-06-08
    days on market $25,000 Active 346 DOM
  10. 2026-06-07
    days on market $25,000 Active 345 DOM
  11. 2026-06-05
    days on market $25,000 Active 342 DOM
  12. 2026-06-03
    days on market $25,000 Active 341 DOM
  13. 2026-06-02
    days on market $25,000 Active 340 DOM
  14. 2026-06-01
    days on market $25,000 Active 339 DOM
  15. 2026-05-31
    days on market $25,000 Active 338 DOM
  16. 2026-05-30
    days on market $25,000 Active 337 DOM
  17. 2025-06-27
    listed $25,000 Active 98-char remark
    Show marketing remark (98 chars)

    Property currently has renter. Seller will provide all information concerning the lease agreement.

  18. 2011-05-05
    soldstatus $5,000
  19. 2001-01-09
    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
$210 · $17/mo
Projected year-2 tax
$210 · $17/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 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 · 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
$11,614
− Mortgage interest
−$1,400
− Property taxes
−$210
− Insurance
−$125
− Repairs & maintenance
−$929
− Management
−$929
− Depreciation
−$727
Taxable income
$7,293
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,750
After-tax cash flow
$5,517/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)
34,117
Household income
$81,452
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1333.0

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 0.59)
Race & ethnicity
White 51% Black 39% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 0%

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
▼ -86.48%
Current HPI
124.2416
Rent YoY
▲ 7.51%
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

+400.0% since first listed
3 events — show timeline
  • 2025-06-27 Listed $25,000 NTREIS
  • 2011-05-05 Sold (Public Records) $5,000 Public Records
  • 2001-01-09 Sold (Public Records) Public Records

Property tax history

-1.8%/yr

Latest (2025): $210 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…