CashFlowRE
Sign in Sign up
625 Wichita St Duplex
C+ Composite 63.97
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Appreciation +4.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0

$105,000

625 Wichita St · Shreveport, LA 71101
2 bd · 2.0 ba · 1,520 sqft · MultiFamily public records · 56 Days on market
Built 1930 4,792 sqft lot $69/sqft · 29% above area Est $75k · 39% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Remodeled duplex in the Highland area. Large, spacious rooms. New, roof, windows, paint, flooring, fixtures, much more. Convenient to all city amenities and city bus routes. Must see! 625 is Unit 1 and is an efficiency with a living-bedroom combo. 627 is unit 2 and has a bedroom between the kitchen and living areas.

Key facts

  • Remodeled duplex
  • New flooring
  • New paint

Tags

REMODELED DUPLEXNEW ROOFNEW WINDOWSNEW PAINTNEW FLOORINGNEW FIXTURES

Property features AI

Finance

  • Other: Real estate owned (REO) special listing condition
  • Financial info: Property listed as residential income duplex; Number of buildings: 1; Total units: 2; Gross annual income and expenses listed as 0.00
  • HOA & community: No association

Exterior

  • Parking: On-street parking
  • Utilities: Electricity connected; Individual gas meter; No municipal utility district
  • Home design: Duplex (residential income); Built in 1930; Pillar/post/pier foundation; Asphalt roof
  • Construction: Wood construction
  • Exterior features: Lot less than 0.5 acre

Interior

  • Kitchen: Dishwasher; Electric range; Microwave
  • Bedrooms: 2 bedrooms
  • Flooring: Luxury vinyl plank flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features; One-level layout

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 2 × 2-bed/2.0-bath units multifamily listed at $105k.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/yr) — positive. Per door: $261/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $102k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% 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: 61 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • At $1,465/mo this rent would consume 91% of the median local household income ($19k/yr) (locally 702% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $410 of equity ($726 loan paydown + $-316 appreciation (-0.3% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.3% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $17k; list at $105k implies a 530% gain — meaningful room to come down on a strong offer.

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 $101,850 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.40%
Cap rate
12.25%
Cash-on-cash
21.29%
DSCR
1.95
GRM
6.0

CMA / ARV

ARV (median comp)
$75,319
List price
$105,000
Delta
39.41%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2430/2432 Highland Ave 0.49mi 2/2.0 1,480 (-3%) 7mo $89,000 $60 67
2528 Pinehurst Blvd 0.52mi 2/2.0 1,368 (-10%) 15mo $109,500 $80 46
2316 Creswell Ave 0.35mi 3/2.0 (+1) 1,736 (+14%) 15mo $224,900 $130 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.3% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.5%
Equity multiple
1.97×
Total profit
$28,636
Equity at exit
$28,918
10-year hold
IRR
25.0%
Equity multiple
3.71×
Total profit
$79,704
Equity at exit
$33,531

Cash invested: $29,400 (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 71101

Home prices YoY
-0.4%
Active inventory
61
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,465 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$41 /mo · $497/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$522

Break-even live

Break-even rent $805
Max offer price $105,000
Occupancy floor 59%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,465

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
$26,250
Closing costs
$3,150
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
708 College St Shreveport, LA 2.0 1.0 1156 $925 $0.80 13d 1 0.23mi
442 Merrick St Shreveport, LA 3.0 1.5 1595 $1,000 $0.63 44d 1 0.28mi
2109 Highland Ave Shreveport, LA 3.0 1.0 1739 $1,050 $0.60 44d 1 0.29mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 0.36mi
406 College St Shreveport, LA 2.0 1.0 1215 $900 $0.74 44d 1 0.37mi
451 Egan St Shreveport, LA 3.0 1.5 1300 $750 $0.58 13d 1 0.40mi
419 Boulevard St Shreveport, LA 3.0 2.0 1852 $1,100 $0.59 44d 1 0.42mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 44d 1 0.43mi
642 Robinson Pl Shreveport, LA 3.0 1.0 1500 $1,275 $0.85 21d 1 0.49mi
315 Dalzell St Shreveport, LA 2.0 2.5 1372 $1,100 $0.80 44d 1 0.54mi
328 Prospect St Shreveport, LA 2.0 1.0 1641 $1,000 $0.61 44d 1 0.55mi
144 Merrick St Shreveport, LA 2.0 1.0 1532 $800 $0.52 44d 1 0.63mi
315 Robinson Pl Shreveport, LA 2.0 1.0 1161 $800 $0.69 13d 1 0.64mi
1101 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 13d 1 0.65mi
127 Herndon St Shreveport, LA 2.0 1.0 1325 $800 $0.60 13d 1 0.67mi
717 Kirby Pl Shreveport, LA 2.0 1.0 1894 $1,450 $0.77 44d 1 0.68mi
2717 Fairfield Ave Shreveport, LA 2.0 1.0 1250 $950 $0.76 44d 1 0.73mi
103 E Merrick St Shreveport, LA 2.0 1.0 1200 $900 $0.75 44d 1 0.74mi
2721 Fairfield Ave Shreveport, LA 2.0 2.0 1250 $1,200 $0.96 44d 1 0.74mi
2515 Centenary Blvd Shreveport, LA 2.0 1.0 1200 $2,500 $2.08 13d 1 0.75mi
126 E Olive St Shreveport, LA 2.0 1.0 1200 $1,500 $1.25 13d 1 0.76mi
143 E Herndon St Unit 143 Shreveport, LA 2.0 1.0 1200 $830 $0.69 21d 1 0.80mi
140 Wilkinson St Unit 142 Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.83mi
314 Kings Hwy Shreveport, LA 1.0 1.0 1200 $700 $0.58 44d 1 0.91mi
140 E Wilkinson St Shreveport, LA 3.0 3.0 1174 $1,300 $1.11 21d 1 0.96mi
250 E Jordan St Shreveport, LA 2.0 1.0 1920 $800 $0.42 44d 1 0.98mi
561 Forest Ave Shreveport, LA 2.0 1.0 1358 $1,350 $0.99 21d 1 0.98mi
3305 Creswell Ave Shreveport, LA 2.0 1.0 1307 $1,350 $1.03 21d 1 0.99mi
2811 Samford Ave Shreveport, LA 3.0 1.0 1612 $850 $0.53 13d 1 1.01mi
1147 Cornwell Ave Unit 1 Shreveport, LA 3.0 2.0 1200 $895 $0.75 13d 1 1.01mi
3100 Fairfield Ave Shreveport, LA 1.0–2.0 1.5–2.0 1001 $1,400 $1.40 21d 1 1.01mi
1225 Pecan St Unit B Shreveport, LA 3.0 2.0 1070 $900 $0.84 21d 1 1.02mi
320 Stephenson St Shreveport, LA 3.0 2.0 1845 $1,675 $0.91 13d 1 1.16mi
320 Stephenson St Shreveport, LA 3.0 2.0 1845 $1,675 $0.91 21d 1 1.16mi
710 Crockett St Unit 716 Shreveport, LA 1.0 1.0 1250 $1,600 $1.28 21d 1 1.17mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $800 $0.72 13d 1 1.18mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $850 $0.76 21d 1 1.18mi
229 Stephenson St Shreveport, LA 2.0 2.5 1500 $1,300 $0.87 13d 1 1.23mi
719 Edwards St Shreveport, LA 1.0–2.0 1.0 810 $1,275 $1.57 21d 7 1.23mi
624 Texas St Shreveport, LA 2.0 1.5 953 $2,358 $2.47 13d 2 1.33mi

Listing history 22 events

  1. 2026-06-18
    days on market $105,000 Active 56 DOM
  2. 2026-06-17
    days on market $105,000 Active 55 DOM
  3. 2026-06-16
    days on market $105,000 Active 54 DOM
  4. 2026-06-15
    days on market $105,000 Active 53 DOM
  5. 2026-06-14
    days on market $105,000 Active 51 DOM
  6. 2026-06-13
    days on market $105,000 Active 50 DOM
  7. 2026-06-10
    days on market $105,000 Active 48 DOM
  8. 2026-06-09
    days on market $105,000 Active 47 DOM
  9. 2026-06-08
    days on market $105,000 Active 46 DOM
  10. 2026-06-07
    days on market $105,000 Active 45 DOM
  11. 2026-06-05
    days on market $105,000 Active 42 DOM
  12. 2026-06-03
    days on market $105,000 Active 41 DOM
  13. 2026-06-02
    days on market $105,000 Active 40 DOM
  14. 2026-06-01
    days on market $105,000 Active 39 DOM
  15. 2026-05-31
    days on market $105,000 Active 38 DOM
  16. 2026-05-30
    days on market $105,000 Active 37 DOM
  17. 2026-04-23
    listed $110,000 Active 317-char remark
  18. 2021-09-09
    soldstatus $16,667
  19. 2009-05-01
    soldstatus $50,000
  20. 2006-11-14
    soldstatus
  21. 2004-09-10
    soldstatus
  22. 1985-09-18
    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
$497 · $41/mo
Projected year-2 tax
$578 · $48/mo
Expected delta
+$80/yr (+$7/mo · 16.2%)

ⓘ 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 · 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
$17,580
− Mortgage interest
−$5,882
− Property taxes
−$497
− Insurance
−$525
− Repairs & maintenance
−$1,406
− Management
−$1,406
− Depreciation
−$3,055
Taxable income
$4,809
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,154
After-tax cash flow
$5,104/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)
6,415
Household income
$19,351
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
702.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 29% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · China
Languages at home
98% English-only · Tagalog/Filipino 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
▼ -0.30%
Current HPI
74.2131
Rent YoY
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

+110.0% since first listed
7 events — show timeline
  • 2026-05-22 Price Changed $105,000 NTREIS
  • 2026-04-23 Listed $110,000 NTREIS
  • 2021-09-09 Sold (Public Records) $16,667 Public Records
  • 2009-05-01 Sold (Public Records) $50,000 Public Records
  • 2006-11-14 Sold (Public Records) Public Records
  • 2004-09-10 Sold (Public Records) Public Records
  • 1985-09-18 Sold (Public Records) Public Records

Property tax history

-0.1%/yr

Latest (2025): $497 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…