CashFlowRE
Sign in Sign up
3464 Coldwell St
B+ Composite 75.71
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 +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • 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

$133,595

3464 Coldwell St · Shreveport, LA 71105
4 bd · 2.0 ba · 2,750 sqft · SingleFamily public records · 90 Days on market
Built 1930 7,840 sqft lot $49/sqft · 43% below area Est $246k · 46% under ↓ 26% since listing

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

Listing remarks MLS

Price Upgrade! Colonial home offers 4 bedrooms and 4 bathrooms with approximately 2871 square feet of living space. No Buyer Premium on this property. The buyer has the right to select their own title/closing company. The buyer is responsible for all closing costs in this transaction. Offers to be placed on Xome.com. Do not trespass! Contact XOME.com 800-758-8052. 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

  • 7,840 sq ft lot
  • Built 1930
  • Listed 90 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 4-bed/2.0-bath single-family listed at $134k.

Deal economics

  • At list price, monthly cash flow is $526 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $126k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $923 of loan paydown is wiped out by about $4k 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 $37k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 66% 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 $125,579 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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
1.46%
Cap rate
11.02%
Cash-on-cash
16.89%
DSCR
1.75
GRM
5.7

CMA / ARV

ARV (median comp)
$246,217
List price
$133,595
Delta
-45.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 Archer Ave 0.29mi 4/3.0 2,712 (-1%) 6mo $279,000 $103 74
3632 Greenway Pl 0.32mi 3/3.0 (-1) 2,863 (+4%) 2mo $175,000 $61 68
748 E Kings Hwy 0.42mi 3/2.5 (-1) 2,875 (+4%) 0mo $350,000 $122 65
314 Wilder Pl 0.66mi 4/3.0 2,648 (-4%) 0mo $77,400 $29 59
3715 Greenway Pl 0.44mi 4/2.0 2,430 (-12%) 8mo $214,000 $88 54
319 Forest Ave 0.68mi 4/2.0 2,838 (+3%) 14mo $55,000 $19 51
125 Albert Ave 0.53mi 4/2.0 2,470 (-10%) 13mo $239,950 $97 48
3316 Alexander Ave 0.38mi 3/2.5 (-1) 2,388 (-13%) 12mo $224,999 $94 43
116 Albany Ave 0.42mi 3/2.0 (-1) 2,398 (-13%) 14mo $269,950 $113 43
373 Albany Ave 0.73mi 4/2.0 3,115 (+13%) 3mo $350,000 $112 41
217 Linden St 0.56mi 3/2.0 (-1) 2,399 (-13%) 10mo $279,000 $116 39
811 Audubon Pl 0.67mi 4/3.0 2,366 (-14%) 5mo $285,000 $120 37

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 · 3.93% rent growth · sell at horizon

5-year hold
IRR
9.3%
Equity multiple
1.37×
Total profit
$13,796
Equity at exit
$19,919
10-year hold
IRR
19.3%
Equity multiple
2.69×
Total profit
$63,199
Equity at exit
$11,551

Cash invested: $37,407 (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
5.7×

Monthly cashflow live

Estimated rent
$1,945 medium interval (Pro) →
Mortgage (P&I)
$701
Tax from tax record
$254 /mo · $3,045/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$526

Break-even live

Break-even rent $1,279
Max offer price $133,595
Occupancy floor 68%

Sensitivity live

Price -10% $602 -5% $564 +0% $526 +5% $489 +10% $451
Rent -10% $373 -5% $450 +0% $526 +5% $603 +10% $680
Rate -1.0pp $594 -0.5pp $560 base $526 +0.5pp $492 +1.0pp $457

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
$33,399
Closing costs
$4,008
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
222 Stephenson St Shreveport, LA 3.0 2.5 2642 $2,000 $0.76 21d 1 0.59mi
3624 Gilbert Dr Shreveport, LA 3.0 3.0 2088 $1,900 $0.91 44d 1 0.77mi
1519 Audubon Pl Shreveport, LA 3.0 2.0 2596 $1,850 $0.71 21d 1 1.30mi

Listing history 24 events

  1. 2026-06-18
    days on market $133,595 Active 90 DOM
  2. 2026-06-17
    days on market $133,595 Active 89 DOM
  3. 2026-06-16
    days on market $133,595 Active 88 DOM
  4. 2026-06-15
    days on market $133,595 Active 87 DOM
  5. 2026-06-14
    days on market $133,595 Active 85 DOM
  6. 2026-06-13
    days on market $133,595 Active 84 DOM
  7. 2026-06-10
    days on market $133,595 Active 82 DOM
  8. 2026-06-09
    days on market $133,595 Active 81 DOM
  9. 2026-06-08
    days on market $133,595 Active 80 DOM
  10. 2026-06-07
    days on market $133,595 Active 79 DOM
  11. 2026-06-05
    days on market $133,595 Active 76 DOM
  12. 2026-06-03
    days on market $133,595 Active 75 DOM
  13. 2026-06-02
    days on market $133,595 Active 74 DOM
  14. 2026-06-01
    days on market $133,595 Active 73 DOM
  15. 2026-05-31
    days on market $133,595 Active 72 DOM
  16. 2026-05-30
    days on market $133,595 Active 71 DOM
  17. 2026-05-07
    price $122,830 537-char remark
    Show marketing remark (537 chars)

    Price Upgrade! Colonial home offers 4 bedrooms and 4 bathrooms with approximately 2871 square feet of living space. No Buyer Premium on this property. The buyer has the right to select their own title/closing company. The buyer is responsible for all closing costs in this transaction. Offers to be placed on Xome.com. Do not trespass! Contact XOME.com 800-758-8052. 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. 2026-04-21
    status Active 537-char remark
    Show marketing remark (537 chars)

    Price Upgrade! Colonial home offers 4 bedrooms and 4 bathrooms with approximately 2871 square feet of living space. No Buyer Premium on this property. The buyer has the right to select their own title/closing company. The buyer is responsible for all closing costs in this transaction. Offers to be placed on Xome.com. Do not trespass! Contact XOME.com 800-758-8052. 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. 2026-03-31
    status Pending 537-char remark
    Show marketing remark (537 chars)

    Price Upgrade! Colonial home offers 4 bedrooms and 4 bathrooms with approximately 2871 square feet of living space. No Buyer Premium on this property. The buyer has the right to select their own title/closing company. The buyer is responsible for all closing costs in this transaction. Offers to be placed on Xome.com. Do not trespass! Contact XOME.com 800-758-8052. 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.

  20. 2026-03-01
    status Active 537-char remark
    Show marketing remark (537 chars)

    Price Upgrade! Colonial home offers 4 bedrooms and 4 bathrooms with approximately 2871 square feet of living space. No Buyer Premium on this property. The buyer has the right to select their own title/closing company. The buyer is responsible for all closing costs in this transaction. Offers to be placed on Xome.com. Do not trespass! Contact XOME.com 800-758-8052. 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.

  21. 2026-02-18
    listed $136,670 Active 537-char remark
    Show marketing remark (537 chars)

    Price Upgrade! Colonial home offers 4 bedrooms and 4 bathrooms with approximately 2871 square feet of living space. No Buyer Premium on this property. The buyer has the right to select their own title/closing company. The buyer is responsible for all closing costs in this transaction. Offers to be placed on Xome.com. Do not trespass! Contact XOME.com 800-758-8052. 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.

  22. 2013-07-18
    soldstatus $166,000
  23. 2012-11-27
    soldstatus
  24. 2002-06-03
    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
$3,045 · $254/mo
Projected year-2 tax
$3,045 · $254/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 · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$23,338
− Mortgage interest
−$7,483
− Property taxes
−$3,045
− Insurance
−$668
− Repairs & maintenance
−$1,867
− Management
−$1,867
− Depreciation
−$3,886
Taxable income
$4,521
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,085
After-tax cash flow
$5,232/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

-26.0% since first listed
8 events — show timeline
  • 2026-05-07 Price Changed $122,830 AcadianaMLS
  • 2026-04-21 Relisted AcadianaMLS
  • 2026-03-31 Pending AcadianaMLS
  • 2026-03-01 Relisted AcadianaMLS
  • 2026-02-18 Listed $136,670 AcadianaMLS
  • 2013-07-18 Sold (Public Records) $166,000 Public Records
  • 2012-11-27 Sold (Public Records) Public Records
  • 2002-06-03 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2025): $3,045 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…