CashFlowRE
Sign in Sign up
3929 Oakcrest St
B+ Composite 79.58
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$55,000

3929 Oakcrest St · Shreveport, LA 71109
3 bd · 1.5 ba · 1,183 sqft · SingleFamily public records · 43 Days on market
Built 1999 8,494 sqft lot $46/sqft · 24% below area Est $80k · 31% under ↓ 40% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

Key facts

  • 8,494 sq ft lot
  • Parking
  • Built 1999

Property features AI

Finance

  • Other: Lot under 0.5 acre (approx. 0.195 acre); Subdivision: Country Club Hills Sub; County: Caddo
  • Financial info: No second mortgage; Loan type: Treat as clear
  • HOA & community: No association

Exterior

  • Parking: Attached carport (1 covered/carport space); Driveway
  • Security: Security details not provided
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single-family residence; One story; Residential property
  • Construction: Brick construction; Composition roof; Built in 1999; Preowned
  • Exterior features: Back yard with chain link fencing

Interior

  • Kitchen: Eat-in kitchen; Appliances: Other
  • Bedrooms: Primary bedroom on level 1
  • Flooring: Flooring details not provided
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Heating and cooling details not provided
  • Interior features: Cable TV available; Eat-in kitchen; High-speed internet available; Den with fireplace; Two living areas; One dining area; Two total bathrooms (1 full, 1 half); Three bedrooms
  • Laundry & utility: Laundry/utility details not provided

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/1.5-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($895 rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% 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; 20 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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).
  • This rent runs 33% of the median local income ($33k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $380 of loan paydown is wiped out by about $649 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 $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 3y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% 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 $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.63%
Cap rate
12.84%
Cash-on-cash
23.38%
DSCR
2.04
GRM
5.1

CMA / ARV

ARV (median comp)
$79,795
List price
$55,000
Delta
-31.07%
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
3850 Lisa Ln 0.12mi 3/1.5 1,174 (-1%) 6mo $60,000 $51 88
3708 Glencrest St 0.09mi 3/2.0 1,163 (-2%) 5mo $98,999 $85 87
3834 Merwin St 0.19mi 3/1.0 1,183 (0%) 14mo $50,000 $42 78
3801 Ninock St 0.35mi 3/1.0 1,105 (-7%) 1mo $130,000 $118 70
3716 Glencrest St 0.08mi 3/1.0 1,095 (-7%) 24mo $79,900 $73 62
3802 Woodrow St 0.33mi 3/1.0 1,042 (-12%) 1mo $130,000 $125 62
3818 Oakcrest St 0.20mi 3/1.5 1,287 (+9%) 22mo $77,200 $60 57
4002 Golf Links Blvd 0.48mi 3/1.5 1,246 (+5%) 20mo $120,000 $96 52
3718 Sumner St 0.52mi 3/1.0 1,240 (+5%) 19mo $30,000 $24 50
3532 Sumner St 0.69mi 4/2.0 (+1) 1,221 (+3%) 8mo $45,000 $37 49
3406 Fulton St 0.74mi 2/1.0 (-1) 1,132 (-4%) 5mo $9,500 $8 47
3603 Ninock St 0.55mi 3/1.0 1,014 (-14%) 19mo $45,000 $44 32

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

Projected returns pro-forma

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

5-year hold
IRR
20.9%
Equity multiple
1.95×
Total profit
$14,554
Equity at exit
$12,800
10-year hold
IRR
26.5%
Equity multiple
3.69×
Total profit
$41,428
Equity at exit
$13,039

Cash invested: $15,400 (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
5.1×

Monthly cashflow live

Estimated rent
$895 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$96 /mo · $1,147/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$300

Break-even live

Break-even rent $515
Max offer price $55,000
Occupancy floor 61%

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
$13,750
Closing costs
$1,650
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3902 Sumner St Shreveport, LA 2.0 1.0 900 $700 $0.78 43d 1 0.45mi
3628 Sumner St Shreveport, LA 3.0 1.0 956 $950 $0.99 44d 1 0.61mi
4021 Theo St Shreveport, LA 3.0 1.0 1200 $800 $0.67 43d 1 0.68mi
3907 Milton St Shreveport, LA 3.0 1.5 1275 $1,100 $0.86 43d 1 0.69mi
4223 Lakeshore Dr Shreveport, LA 1.0–3.0 1.0–2.0 1002 $900 $0.90 43d 1 0.72mi
2711 Thayer St Shreveport, LA 4.0 1.0 1436 $1,552 $1.08 43d 1 0.73mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 750 $850 $1.13 21d 1 0.77mi
4122 Cherokee St Apt 4 Shreveport, LA 2.0 1.0 960 $850 $0.89 43d 1 0.77mi
4131 Barbara Ave Shreveport, LA 3.0 1.0 1400 $1,200 $0.86 43d 1 0.90mi
4922 Daniel Pl Shreveport, LA 3.0 1.0 1198 $900 $0.75 43d 1 0.92mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 0.95mi
4129 Lamar Ave Shreveport, LA 2.0 1.0 1178 $875 $0.74 21d 1 0.97mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 13d 1 1.09mi
3530 Pleasant Dr Shreveport, LA 2.0 1.0 750 $725 $0.97 21d 1 1.20mi
3420 Darien St Shreveport, LA 2.0 1.0 1200 $665 $0.55 13d 1 1.20mi
2924 DuPont St Shreveport, LA 2.0 1.0 768 $750 $0.98 21d 1 1.22mi
3323 Darien St Shreveport, LA 3.0 1.0 1200 $785 $0.65 43d 1 1.23mi
2714 DuPont St Shreveport, LA 2.0 1.0 980 $565 $0.58 13d 1 1.37mi
5306 Prentiss Ave Shreveport, LA 3.0 1.0 957 $975 $1.02 43d 1 1.40mi
3612 Michigan Blvd Shreveport, LA 2.0 1.0 1200 $615 $0.51 13d 1 1.49mi

Listing history 50 events

  1. 2026-06-18
    days on market $55,000 Active 43 DOM
  2. 2026-06-17
    days on market $55,000 Active 42 DOM
  3. 2026-06-16
    days on market $55,000 Active 41 DOM
  4. 2026-06-15
    days on market $55,000 Active 40 DOM
  5. 2026-06-14
    days on market $55,000 Active 38 DOM
  6. 2026-06-13
    days on market $55,000 Active 37 DOM
  7. 2026-06-10
    days on market $55,000 Active 35 DOM
  8. 2026-06-09
    days on market $55,000 Active 34 DOM
  9. 2026-06-08
    days on market $55,000 Active 33 DOM
  10. 2026-06-07
    days on market $55,000 Active 32 DOM
  11. 2026-06-05
    days on market $55,000 Active 29 DOM
  12. 2026-06-03
    days on market $55,000 Active 28 DOM
  13. 2026-06-03
    price $55,000 Active 27 DOM
  14. 2026-06-02
    days on market $60,000 Active 27 DOM
  15. 2026-06-01
    days on market $60,000 Active 26 DOM
  16. 2026-05-31
    days on market $60,000 Active 25 DOM
  17. 2026-05-30
    days on market $60,000 Active 24 DOM
  18. 2026-05-06
    listed $60,000 Active 597-char remark
  19. 2026-03-23
    price $59,000
  20. 2026-03-21
    price $65,000
  21. 2026-03-18
    status Active
  22. 2026-03-10
    historical Active Contingent
  23. 2026-03-03
    price $69,000
  24. 2026-02-23
    price $72,500
  25. 2026-02-17
    status Active
  26. 2026-02-04
    historical Active Contingent
  27. 2026-01-21
    listed $74,900 Active
  28. 2024-04-19
    historical
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  29. 2024-04-19
    soldstatus Closed
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  30. 2024-04-19
    soldstatus $45,000
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  31. 2024-04-11
    status Pending
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  32. 2024-04-01
    price $50,000
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  33. 2024-03-22
    status Active
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  34. 2024-03-12
    historical Active Contingent
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  35. 2024-03-06
    listed $58,000 Active
    Show marketing remark (262 chars)

    Come see for yourself all the potential this property has! Home needs a little TLC, but has the potential to be a great starter home or investment property. Property has been an income producer for the last couple of years. Bring an Open Mind & all offers.

  36. 2024-02-24
    historical
  37. 2024-02-20
    historical Active Contingent
  38. 2023-12-21
    price $60,000
  39. 2023-12-21
    status Active
  40. 2023-12-10
    status Pending
  41. 2023-12-06
    price $70,000
  42. 2023-12-03
    status Active
  43. 2023-11-22
    historical Active Contingent
  44. 2023-11-06
    listed $80,000 Active
  45. 2023-10-31
    historical
  46. 2023-10-25
    price $88,000
  47. 2023-09-27
    price $89,000
  48. 2023-09-14
    status Active
  49. 2023-09-07
    historical Active Contingent
  50. 2023-08-25
    listed $91,000 Active

ⓘ 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
$1,147 · $96/mo
Projected year-2 tax
$1,147 · $96/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% 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
$10,739
− Mortgage interest
−$3,081
− Property taxes
−$1,147
− Insurance
−$275
− Repairs & maintenance
−$859
− Management
−$859
− Depreciation
−$1,600
Taxable income
$2,918
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$700
After-tax cash flow
$2,901/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

-39.6% since first listed
35 events — show timeline
  • 2026-06-02 Price Changed $55,000 NTREIS
  • 2026-05-06 Listed $60,000 NTREIS
  • 2026-03-23 Price Changed $59,000 NTREIS
  • 2026-03-21 Price Changed $65,000 NTREIS
  • 2026-03-18 Relisted NTREIS
  • 2026-03-10 Contingent NTREIS
  • 2026-03-03 Price Changed $69,000 NTREIS
  • 2026-02-23 Price Changed $72,500 NTREIS
  • 2026-02-17 Relisted NTREIS
  • 2026-02-04 Contingent NTREIS
  • 2026-01-21 Listed $74,900 NTREIS
  • 2024-04-19 Listing Removed NTREIS
  • 2024-04-19 Sold (Public Records) $45,000 Public Records
  • 2024-04-19 Sold (MLS) NTREIS
  • 2024-04-11 Pending NTREIS
  • 2024-04-01 Price Changed $50,000 NTREIS
  • 2024-03-22 Relisted NTREIS
  • 2024-03-12 Contingent NTREIS
  • 2024-03-06 Listed $58,000 NTREIS
  • 2024-02-24 Listing Removed NTREIS
  • 2024-02-20 Contingent NTREIS
  • 2023-12-21 Price Changed $60,000 NTREIS
  • 2023-12-21 Relisted NTREIS
  • 2023-12-10 Pending NTREIS
  • 2023-12-06 Price Changed $70,000 NTREIS
  • 2023-12-03 Relisted NTREIS
  • 2023-11-22 Contingent NTREIS
  • 2023-11-06 Listed $80,000 NTREIS
  • 2023-10-31 Listing Removed NTREIS
  • 2023-10-25 Price Changed $88,000 NTREIS
  • 2023-09-27 Price Changed $89,000 NTREIS
  • 2023-09-14 Relisted NTREIS
  • 2023-09-07 Contingent NTREIS
  • 2023-08-25 Listed $91,000 NTREIS
  • 2007-08-08 Sold (Public Records) Public Records

Property tax history

+14.4%/yr

Latest (2025): $1,147 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…