CashFlowRE
Sign in Sign up
4720 Okeefe St
C- Composite 53.96
Why this score? — see what drove the C- 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 +25.7/30.0
  • DSCR +8.6/10.0
  • 1% rule +5.8/10.0
  • Rent growth +4.1/5.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$133,000

4720 Okeefe St · Bossier City, LA 71111
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 75 Days on market
Built 1962 7,536 sqft lot $111/sqft · 18% above area Est $113k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3 bedroom, 1-bath home offers 1,212 sq. ft. of smart living space at an unbeatable price point. Recently refreshed with new interior paint, the home features a functional layout with spacious bedrooms and an inviting living area. Forget the fixer-upper stress, the roof was replaced in 2020 and the HVAC is nearly new 2023. Whether you’re looking for a solid investment or your very first home, this North Bossier find is a rare value play.

Key facts

  • 7,536 sq ft lot
  • Built 1962
  • Listed 74 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 $133k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $133k).
  • Recommended offer: $125k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.7% in Bossier City — 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 71/100 on livability (#47 in LA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F, amenities F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.6%/yr); 421 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $920 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $37k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask is 10131% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $83k; list at $133k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 67% 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 $125,020 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 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 1962 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.08%
Cap rate
9.16%
Cash-on-cash
10.24%
DSCR
1.46
GRM
7.7

CMA / ARV

ARV (median comp)
$112,617
List price
$133,000
Delta
18.10%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4603 Okeefe St 0.17mi 3/1.0 1,248 (+4%) 3mo $111,900 $90 83
4809 Sullivan St 0.15mi 3/1.5 1,186 (-1%) 9mo $115,000 $97 82
4844 Camellia Ln 0.35mi 3/1.5 1,091 (-9%) 3mo $149,900 $137 64
4833 Sheryl St 0.25mi 2/1.5 (-1) 1,330 (+11%) 1mo $135,000 $102 62
4610 Voss Dr 0.36mi 3/2.0 1,126 (-6%) 9mo $127,500 $113 62
1308 Becky St 0.69mi 2/1.0 (-1) 1,197 (-0%) 3mo $139,900 $117 60
4517 Donnie Ave 0.37mi 3/1.0 1,022 (-15%) 3mo $128,000 $125 56
4846 Camellia Ln 0.35mi 3/1.5 1,367 (+14%) 5mo $108,000 $79 54
1302 Elsa Jane St 0.56mi 3/2.0 1,273 (+6%) 8mo $150,000 $118 53
763 Venecia Dr 0.55mi 3/2.0 1,363 (+14%) 3mo $234,690 $172 45
751 Venecia Dr 0.53mi 3/2.0 1,363 (+14%) 7mo $234,075 $172 43
800 Venecia Dr 0.61mi 3/2.0 1,363 (+14%) 6mo $242,768 $178 40

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 · 6.56% rent growth · sell at horizon

5-year hold
IRR
2.7%
Equity multiple
1.11×
Total profit
$3,969
Equity at exit
$19,831
10-year hold
IRR
15.2%
Equity multiple
2.42×
Total profit
$52,835
Equity at exit
$11,499

Cash invested: $37,240 (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 71111

Home prices YoY
-34.8%
Rents YoY
6.6%
Active inventory
421
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,433 high interval (Pro) →
Mortgage (P&I)
$697
Tax from tax record
$62 /mo · $740/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$318

Break-even live

Break-even rent $1,031
Max offer price $133,000
Occupancy floor 73%

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
$33,250
Closing costs
$3,990
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4720 Okeefe St Bossier City, LA 3.0 1.0 1212 $1,300 $1.07 21d 1 0.02mi
4612 Sullivan St Bossier City, LA 3.0 1.0 864 $1,200 $1.39 21d 1 0.20mi
1206 Olwen Dr Bossier City, LA 3.0 1.0 1056 $975 $0.92 13d 1 0.44mi
5200 E Texas St Bossier City, LA 1.0–3.0 1.0–2.0 1068 $1,731 $1.62 13d 28 0.47mi
800 Venecia Dr Bossier City, LA 3.0 2.0 1363 $2,000 $1.47 43d 1 0.61mi
1314 Lampkin St Bossier City, LA 2.0 1.0 1000 $1,000 $1.00 21d 1 0.65mi
5705 E Texas St #175 Bossier City, LA 2.0 1.5 1044 $1,050 $1.01 43d 1 0.74mi
1315 Norris Dr Bossier City, LA 3.0 1.0 1095 $1,150 $1.05 21d 1 0.76mi
1523 Lampkin Cir Bossier City, LA 3.0 1.0 1114 $1,150 $1.03 21d 1 0.86mi
1419 Teekell St Bossier City, LA 3.0 1.0 1146 $1,400 $1.22 43d 1 0.88mi

Listing history 7 events

  1. 2026-05-07
    listed $1,300
  2. 2026-03-13
    listed $133,000 Active 451-char remark
    Show marketing remark (451 chars)

    This 3 bedroom, 1-bath home offers 1,212 sq. ft. of smart living space at an unbeatable price point. Recently refreshed with new interior paint, the home features a functional layout with spacious bedrooms and an inviting living area. Forget the fixer-upper stress, the roof was replaced in 2020 and the HVAC is nearly new 2023. Whether you’re looking for a solid investment or your very first home, this North Bossier find is a rare value play.

  3. 2022-03-10
    historical
  4. 2022-03-07
    listed $105,000 Active
  5. 2008-12-23
    soldstatus $83,400
  6. 2006-08-14
    soldstatus $86,000
  7. 2004-10-08
    soldstatus $51,500

ⓘ 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
$740 · $62/mo
Projected year-2 tax
$740 · $62/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% 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
$17,202
− Mortgage interest
−$7,450
− Property taxes
−$740
− Insurance
−$665
− Repairs & maintenance
−$1,376
− Management
−$1,376
− Depreciation
−$3,869
Taxable income
$1,725
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$414
After-tax cash flow
$3,401/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Bossier City

Score
71/100
State rank
#47
US rank
#7044

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bossier City, LA
County
Bossier Parish · 98,704 people
City population
91,925
Metro
Shreveport-Bossier City, LA
Population (ZIP)
43,925
Household income
$65,292
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1942.0

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 56% Black 29% Hispanic / Latino 9% Two or more races 8% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 7% Vietnamese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.78%
Current HPI
149.4336
Rent YoY
▲ 6.56%
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

-97.5% since first listed
7 events — show timeline
  • 2026-05-07 Listed for Rent $1,300 Avail
  • 2026-03-13 Listed $133,000 NTREIS
  • 2022-03-10 Listing Removed NTREIS
  • 2022-03-07 Listed $105,000 NTREIS
  • 2008-12-23 Sold (Public Records) $83,400 Public Records
  • 2006-08-14 Sold (Public Records) $86,000 Public Records
  • 2004-10-08 Sold (Public Records) $51,500 Public Records

Property tax history

-1.4%/yr

Latest (2025): $740 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…