CashFlowRE
Sign in Sign up
3740 Huston St Multi-family
B Composite 72.08
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
  • Appreciation +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$155,000

3740 Huston St · Shreveport, LA 71109
4 bd · 4.0 ba · 1,834 sqft · MultiFamily public records · 518 Days on market
Built 1950 0.32 ac lot $85/sqft · 159% above area ↓ 9% since listing

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Great investment opportunity. Really great shape and just the cutest units that are well taken care of. New roof in 2016. Water heaters in 2017, 2018, 2023 and 2024. Current tenants in place are all great! Receiving $325 for one unit and $425 for other three Monthly. Tenants pay all their own utilities and window ac units. All units have wall heat units. Owner had supplied qtrly pest, landscaping & 2 security lights poles. All tenants want to stay in place and continue to rent. There is already a deposit in place for each of the units that will be transferred. Please see attachments for particular repairs made for this home. Need 24 hour notice to show. Please don’t bother tenants. Proof of funds before scheduling to show.

Key facts

  • 0.32 acre lot
  • 8 parking spots
  • Built 1950

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/4.0-bath multifamily listed at $155k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.6% 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: 123 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • At $2,715/mo this rent would consume 99% of the median local household income ($33k/yr) (locally 1265% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $1k 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 (-1.2% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 518 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 65% 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 $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 518 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 1950 — 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 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
1.75%
Cap rate
15.63%
Cash-on-cash
33.36%
DSCR
2.48
GRM
4.8

CMA / ARV

ARV (median comp)
$65,324
List price
$155,000
Delta
137.28%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.9%
Equity multiple
2.47×
Total profit
$63,862
Equity at exit
$36,072
10-year hold
IRR
36.8%
Equity multiple
4.82×
Total profit
$165,719
Equity at exit
$36,745

Cash invested: $43,400 (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 71109

Home prices YoY
-2.1%
Active inventory
123
Price-to-rent
19.0×

Monthly cashflow live

Estimated rent
$2,715 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$61 /mo · $732/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$570
Net cashflow
$1,206

Break-even live

Break-even rent $1,188
Max offer price $155,000
Occupancy floor 51%

Sensitivity live

Price -10% $1,294 -5% $1,250 +0% $1,206 +5% $1,163 +10% $1,119
Rent -10% $992 -5% $1,099 +0% $1,206 +5% $1,314 +10% $1,421
Rate -1.0pp $1,284 -0.5pp $1,246 base $1,206 +0.5pp $1,166 +1.0pp $1,125

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

UnitsBedsBathsEst. rent
Total (4 units) $2,715

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
$38,750
Closing costs
$4,650
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3907 Milton St Shreveport, LA 3.0 1.5 1275 $1,100 $0.86 44d 1 0.37mi
2711 Thayer St Shreveport, LA 4.0 1.0 1436 $1,552 $1.08 44d 1 0.40mi
4223 Lakeshore Dr Shreveport, LA 1.0–3.0 1.0–2.0 1002 $900 $0.90 44d 1 0.48mi
4131 Barbara Ave Shreveport, LA 3.0 1.0 1400 $1,200 $0.86 44d 1 1.34mi
2222 Carleton St Shreveport, LA 3.0 2.0 1800 $750 $0.42 14d 1 1.43mi
2134 Queens Hwy Shreveport, LA 3.0 1.5 1374 $1,475 $1.07 21d 1 1.46mi
2401 Darien St Shreveport, LA 3.0 2.0 2000 $1,500 $0.75 14d 1 1.49mi

Listing history 6 events

  1. 2026-05-30
    days on market $155,000 Active 518 DOM
  2. 2025-12-16
    price $155,000 750-char remark
    Show marketing remark (750 chars)

    Great investment opportunity. Really great shape and just the cutest units that are well taken care of. New roof in 2016. Water heaters in 2017, 2018, 2023 and 2024. Current tenants in place are all great! Receiving $325 for one unit and $425 for other three Monthly. Tenants pay all their own utilities and window ac units. All units have wall heat units. Owner had supplied qtrly pest, landscaping & 2 security lights poles. All tenants want to stay in place and continue to rent. There is already a deposit in place for each of the units that will be transferred. Please see attachments for particular repairs made for this home. Need 24 hour notice to show. Please don’t bother tenants. Proof of funds before scheduling to show.

  3. 2025-07-23
    status Active 750-char remark
    Show marketing remark (750 chars)

    Great investment opportunity. Really great shape and just the cutest units that are well taken care of. New roof in 2016. Water heaters in 2017, 2018, 2023 and 2024. Current tenants in place are all great! Receiving $325 for one unit and $425 for other three Monthly. Tenants pay all their own utilities and window ac units. All units have wall heat units. Owner had supplied qtrly pest, landscaping & 2 security lights poles. All tenants want to stay in place and continue to rent. There is already a deposit in place for each of the units that will be transferred. Please see attachments for particular repairs made for this home. Need 24 hour notice to show. Please don’t bother tenants. Proof of funds before scheduling to show.

  4. 2025-07-05
    status Pending 750-char remark
    Show marketing remark (750 chars)

    Great investment opportunity. Really great shape and just the cutest units that are well taken care of. New roof in 2016. Water heaters in 2017, 2018, 2023 and 2024. Current tenants in place are all great! Receiving $325 for one unit and $425 for other three Monthly. Tenants pay all their own utilities and window ac units. All units have wall heat units. Owner had supplied qtrly pest, landscaping & 2 security lights poles. All tenants want to stay in place and continue to rent. There is already a deposit in place for each of the units that will be transferred. Please see attachments for particular repairs made for this home. Need 24 hour notice to show. Please don’t bother tenants. Proof of funds before scheduling to show.

  5. 2024-12-09
    listed $170,000 Active 750-char remark
    Show marketing remark (750 chars)

    Great investment opportunity. Really great shape and just the cutest units that are well taken care of. New roof in 2016. Water heaters in 2017, 2018, 2023 and 2024. Current tenants in place are all great! Receiving $325 for one unit and $425 for other three Monthly. Tenants pay all their own utilities and window ac units. All units have wall heat units. Owner had supplied qtrly pest, landscaping & 2 security lights poles. All tenants want to stay in place and continue to rent. There is already a deposit in place for each of the units that will be transferred. Please see attachments for particular repairs made for this home. Need 24 hour notice to show. Please don’t bother tenants. Proof of funds before scheduling to show.

  6. 1992-11-30
    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
$732 · $61/mo
Projected year-2 tax
$852 · $71/mo
Expected delta
+$120/yr (+$10/mo · 16.4%)

ⓘ 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 65% 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
$32,580
− Mortgage interest
−$8,682
− Property taxes
−$732
− Insurance
−$775
− Repairs & maintenance
−$2,606
− Management
−$2,606
− Depreciation
−$4,509
Taxable income
$12,668
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,040
After-tax cash flow
$11,436/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)
17,412
Household income
$32,939
Rent vs Own
58.3% rent · 41.7% own
Severe rent burden
1265.0

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 Black (95%)
Race & ethnicity
Black 95% White 4%
Common ancestry
Lithuanian 1%
Foreign-born
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
▼ -1.18%
Current HPI
54.4158
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

-8.8% since first listed
5 events — show timeline
  • 2025-12-16 Price Changed $155,000 NTREIS
  • 2025-07-23 Relisted NTREIS
  • 2025-07-05 Pending NTREIS
  • 2024-12-09 Listed $170,000 NTREIS
  • 1992-11-30 Sold (Public Records) Public Records

Property tax history

-0.8%/yr

Latest (2025): $732 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…