CashFlowRE
Sign in Sign up
7000 Creswell Rd #117
B Composite 71.05
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
  • Rent growth +4.4/5.0
  • Condition / age +4.0/5.0
  • Livability +3.0/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$63,000

7000 Creswell Rd #117 · Shreveport, LA 71106
1 bd · 1.0 ba · 995 sqft · Condo · 16 Days on market
Built 1970 Good condition $63/sqft · 51% below area $165/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Remodeled 1-bedroom, 1-bath condo featuring a functional layout with a spacious living room and separate dining area. Sliding glass doors lead to covered patio. Conveniently located near I-49, LSUS, and Youree Drive shopping, offering easy access to dining, retail, and everyday essentials. Perfect for low-maintenance living or investment opportunity!

Key facts

  • Covered patio
  • Functional layout
  • Separate dining area

Tags

COVERED PATIOFUNCTIONAL LAYOUTSEPARATE DINING AREA

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 1-bed/1.0-bath condo listed at $63k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $63k).
  • Recommended offer: $62k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.4% 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; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $436 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 + 7.5% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $62,055 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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 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
2.06%
Cap rate
14.42%
Cash-on-cash
29.02%
DSCR
2.29
GRM
4.0

CMA / ARV

ARV (median comp)
$127,945
List price
$63,000
Delta
-50.76%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
29.4%
Equity multiple
2.32×
Total profit
$23,252
Equity at exit
$9,394
10-year hold
IRR
39.7%
Equity multiple
5.73×
Total profit
$83,508
Equity at exit
$5,447

Cash invested: $17,640 (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
4.0×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$330
Tax est. 1.5%
$79 /mo · $945/yr
Insurance
$26
HOA
$165
Vacancy / Maint / Mgmt
$273
Net cashflow
$427

Break-even live

Break-even rent $760
Max offer price $63,000
Occupancy floor 62%

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
$15,750
Closing costs
$1,890
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7000 Fern Ave Shreveport, LA 2.0 1.0–2.0 895 $1,605 $1.79 13d 6 0.58mi
223 W 69th St Shreveport, LA 2.0 1.0 990 $750 $0.76 43d 1 1.25mi
215 Sand Beach Blvd Shreveport, LA 1.0–2.0 1.0–2.0 814 $975 $1.20 13d 6 1.28mi
8455 Fern Ave Shreveport, LA 1.0–2.0 1.0–2.0 978 $1,604 $1.64 13d 9 1.36mi

HOA detail condo

Monthly dues
$165 · $1,980/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-18
    days on market $63,000 Active 16 DOM
  2. 2026-06-17
    days on market $63,000 Active 15 DOM
  3. 2026-06-16
    days on market $63,000 Active 14 DOM
  4. 2026-06-15
    days on market $63,000 Active 13 DOM
  5. 2026-06-14
    days on market $63,000 Active 11 DOM
  6. 2026-06-13
    days on market $63,000 Active 10 DOM
  7. 2026-06-10
    days on market $63,000 Active 8 DOM
  8. 2026-06-09
    days on market $63,000 Active 7 DOM
  9. 2026-06-08
    days on market $63,000 Active 6 DOM
  10. 2026-06-07
    days on market $63,000 Active 5 DOM
  11. 2026-06-05
    days on market $63,000 Active 2 DOM
  12. 2026-06-03
    remarks 352-char remark
  13. 2026-06-03
    statusdays on marketlisting id $63,000 Active 1 DOM
  14. 2025-11-21
    listed $63,000 Active 352-char remark
    Show marketing remark (352 chars)

    Remodeled 1-bedroom, 1-bath condo featuring a functional layout with a spacious living room and separate dining area. Sliding glass doors lead to covered patio. Conveniently located near I-49, LSUS, and Youree Drive shopping, offering easy access to dining, retail, and everyday essentials. Perfect for low-maintenance living or investment opportunity!

  15. 2022-09-12
    soldstatus Closed 216-char remark
    Show marketing remark (216 chars)

    Available this 1 bedroom 1 bathroom downstairs unit. Updated kitchen and rents for $625.00 per month. Large bedroom and bathroom. Lots of living area. Community includes Community Swimming Pool and Community Laundry.

  16. 2022-08-26
    status Pending 216-char remark
    Show marketing remark (216 chars)

    Available this 1 bedroom 1 bathroom downstairs unit. Updated kitchen and rents for $625.00 per month. Large bedroom and bathroom. Lots of living area. Community includes Community Swimming Pool and Community Laundry.

  17. 2022-08-22
    listed $35,000 Active 216-char remark
    Show marketing remark (216 chars)

    Available this 1 bedroom 1 bathroom downstairs unit. Updated kitchen and rents for $625.00 per month. Large bedroom and bathroom. Lots of living area. Community includes Community Swimming Pool and Community Laundry.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,600
− Mortgage interest
−$3,529
− Property taxes
−$945
− Insurance
−$315
− Repairs & maintenance
−$1,248
− Management
−$1,248
− HOA
−$1,980
− Depreciation
−$1,833
Taxable income
$4,502
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,081
After-tax cash flow
$4,039/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This remodeled 1-bedroom, 1-bath condo is in good condition with updated kitchen and bathrooms, making it a great investment opportunity.

Value-add opportunities

  • Both update bathroom fixtures — modernize and improve functionality
  • Both install smart home devices — enhance convenience and energy efficiency
  • Both landscape front yard — improve curb appeal and add value

Renovation cost estimate screening

Value-add ROI direction

  • Both update bathroom fixtures — modernize and improve functionality
  • Both install smart home devices — enhance convenience and energy efficiency
  • Both landscape front yard — improve curb appeal and add value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+80.0% since first listed
4 events — show timeline
  • 2025-11-21 Listed $63,000 NTREIS
  • 2022-09-12 Sold (MLS) NTREIS
  • 2022-08-26 Pending NTREIS
  • 2022-08-22 Listed $35,000 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…