CashFlowRE
Sign in Sign up
658 W 69th St
D Composite 44.55
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$22,500

658 W 69th St · Shreveport, LA 71106
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 113 Days on market
Built 1950 8,015 sqft lot $18/sqft · 52% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR SPECIAL!! This house needs some TLC but could make a great flip opportunity or rental investment with the right amount of repair. Bring all offers! Interior photos available upon request.

Key facts

  • 8,015 sq ft lot
  • Built 1950
  • Listed 113 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 $22k.

Deal economics

  • At list price, monthly cash flow is $613 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($983 rent vs $22k).
  • Recommended offer: $20k (9.0% below list) — sets the bar for market timing.
  • Cap rate 39.0% 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 fast (+7.5%/yr); 485 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($81k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $156 of loan paydown is wiped out by about $675 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 + 7.5% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($20k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $2k (10%) 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, 68% 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 $20,475 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
4.37%
Cap rate
38.98%
Cash-on-cash
116.75%
DSCR
6.19
GRM
1.9

CMA / ARV

ARV (median comp)
$47,018
List price
$22,500
Delta
-52.15%
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
7123 Wyngate Blvd 0.35mi 3/1.0 1,146 (-8%) 2mo $35,000 $31 68
721 Damaka Dr 0.48mi 3/2.0 1,243 (-0%) 8mo $45,000 $36 67
1022 Huntington Ln 0.53mi 3/1.0 1,254 (+0%) 12mo $27,900 $22 64
7135 Wyngate Blvd 0.36mi 3/1.0 1,124 (-10%) 4mo $51,950 $46 63
533 W 77th St 0.55mi 3/1.0 1,162 (-7%) 4mo $24,000 $21 59
7118 Wyngate Blvd 0.37mi 4/1.0 (+1) 1,193 (-4%) 16mo $49,900 $42 57
841 Huntington Ln 0.30mi 3/2.0 1,115 (-11%) 9mo $24,900 $22 56
717 Damaka Dr 0.48mi 3/1.5 1,371 (+10%) 5mo $45,000 $33 55
7101 Devonshire Cir 0.41mi 4/1.5 (+1) 1,376 (+10%) 4mo $70,000 $51 54
422 W 76th St 0.58mi 3/1.0 1,068 (-14%) 2mo $27,900 $26 48
355 W 75th St 0.61mi 3/1.5 1,085 (-13%) 11mo $57,900 $53 39
606 Bringhurst Dr 0.57mi 3/2.0 1,079 (-14%) 13mo $29,900 $28 36

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.36×
Total profit
$40,075
Equity at exit
$3,355
10-year hold
IRR
Equity multiple
17.87×
Total profit
$106,252
Equity at exit
$1,945

Cash invested: $6,300 (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 71106

Rents YoY
7.5%
Active inventory
485
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$983 high interval (Pro) →
Mortgage (P&I)
$118
Tax from tax record
$36 /mo · $437/yr
Insurance
$9
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$613

Break-even live

Break-even rent $207
Max offer price $22,500
Occupancy floor 33%

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
$5,625
Closing costs
$675
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
749 W 68th St Shreveport, LA 3.0 1.0 1232 $800 $0.65 44d 1 0.14mi
7137 Burlingame Blvd Shreveport, LA 3.0 1.5 1100 $700 $0.64 44d 1 0.29mi
7224 Union Ave Shreveport, LA 2.0 1.0 735 $625 $0.85 13d 1 0.31mi
513 Sassafras Ave Shreveport, LA 3.0 1.0 960 $870 $0.91 21d 1 0.35mi
622 W 75th St Shreveport, LA 2.0 1.0 833 $800 $0.96 21d 1 0.43mi
223 W 69th St Shreveport, LA 2.0 1.0 990 $750 $0.76 44d 1 0.51mi
702 Bringhurst Dr Shreveport, LA 3.0 1.5 1206 $1,100 $0.91 44d 1 0.56mi
7913 Woodfield Dr Shreveport, LA 3.0 1.0 1067 $1,000 $0.94 44d 1 0.76mi
2721 Sunnybrook St Shreveport, LA 3.0 1.0 913 $1,000 $1.10 44d 1 0.82mi
2762 Marquette St Shreveport, LA 3.0 1.0 1054 $1,000 $0.95 21d 1 0.87mi
323 W 83rd St Shreveport, LA 3.0 1.0 973 $750 $0.77 44d 1 1.06mi
7504 W Canal Blvd Shreveport, LA 3.0 1.0 1388 $1,150 $0.83 44d 1 1.11mi
629 David Dr Shreveport, LA 3.0 1.5 1064 $1,100 $1.03 21d 1 1.15mi
629 Woodmont Pl Shreveport, LA 3.0 1.0 1431 $1,295 $0.90 44d 1 1.16mi
6002 Henderson Ave Shreveport, LA 3.0 1.0 1059 $1,050 $0.99 44d 1 1.17mi
2943 Hillcrest Ave Shreveport, LA 4.0 2.0 960 $1,000 $1.04 21d 1 1.23mi
570 Sally Ann Dr Shreveport, LA 3.0 1.0 1082 $825 $0.76 13d 1 1.24mi
2641 Valley Ridge Rd Shreveport, LA 3.0 1.0 1045 $725 $0.69 21d 1 1.26mi
1954 State St Shreveport, LA 3.0 1.0 900 $900 $1.00 44d 1 1.27mi
2644 Valley Ridge Rd Shreveport, LA 4.0 1.0 1023 $1,100 $1.08 44d 1 1.29mi
3051 Amherst St Shreveport, LA 3.0 1.0 994 $595 $0.60 44d 1 1.36mi
1416 Natalie St Shreveport, LA 3.0 2.0 1100 $900 $0.82 13d 1 1.36mi
5218 Fairfax Ave Shreveport, LA 2.0 1.0 971 $825 $0.85 21d 1 1.37mi
3306 Valley View Dr Shreveport, LA 3.0 1.0 1300 $1,150 $0.88 21d 1 1.37mi
8902 Coyth Ln Shreveport, LA 3.0 2.0 1082 $1,200 $1.11 44d 1 1.46mi
530 E 81st St Shreveport, LA 3.0 1.0 1298 $800 $0.62 21d 1 1.48mi

Listing history 26 events

  1. 2026-06-13
    statusdays on market $22,500 Pending 113 DOM
  2. 2026-06-10
    days on market $22,500 Active 112 DOM
  3. 2026-06-09
    days on market $22,500 Active 111 DOM
  4. 2026-06-08
    days on market $22,500 Active 110 DOM
  5. 2026-06-07
    days on market $22,500 Active 109 DOM
  6. 2026-06-05
    days on market $22,500 Active 106 DOM
  7. 2026-06-03
    days on market $22,500 Active 105 DOM
  8. 2026-06-02
    days on market $22,500 Active 104 DOM
  9. 2026-06-01
    days on market $22,500 Active 103 DOM
  10. 2026-05-31
    days on market $22,500 Active 102 DOM
  11. 2026-05-30
    days on market $22,500 Active 101 DOM
  12. 2026-04-10
    price $22,500 196-char remark
    Show marketing remark (196 chars)

    INVESTOR SPECIAL!! This house needs some TLC but could make a great flip opportunity or rental investment with the right amount of repair. Bring all offers! Interior photos available upon request.

  13. 2026-02-18
    listed $25,000 Active 196-char remark
    Show marketing remark (196 chars)

    INVESTOR SPECIAL!! This house needs some TLC but could make a great flip opportunity or rental investment with the right amount of repair. Bring all offers! Interior photos available upon request.

  14. 2025-12-31
    historical
  15. 2025-06-20
    listed $42,000 Active
  16. 2024-07-26
    historical $700
  17. 2024-07-09
    listed $700
  18. 2024-05-19
    historical
  19. 2023-12-01
    listed $35,900 Active
  20. 2022-11-25
    historical
  21. 2021-09-29
    historical
  22. 2021-09-05
    listed $45,000 Active
  23. 2013-07-15
    soldstatus $417,200
  24. 2006-01-19
    soldstatus
  25. 2005-06-10
    soldstatus
  26. 1996-11-08
    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
$437 · $36/mo
Projected year-2 tax
$437 · $36/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% 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
$11,798
− Mortgage interest
−$1,260
− Property taxes
−$437
− Insurance
−$112
− Repairs & maintenance
−$944
− Management
−$944
− Depreciation
−$655
Taxable income
$7,446
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,787
After-tax cash flow
$5,568/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)
34,117
Household income
$81,452
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1333.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 51% Black 39% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 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
▼ -86.48%
Current HPI
124.2416
Rent YoY
▲ 7.51%
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

-94.6% since first listed
15 events — show timeline
  • 2026-04-10 Price Changed $22,500 NTREIS
  • 2026-02-18 Listed $25,000 NTREIS
  • 2025-12-31 Listing Removed NTREIS
  • 2025-06-20 Listed $42,000 NTREIS
  • 2024-07-26 Rental Removed $700 APPFOLIO
  • 2024-07-09 Listed for Rent $700 APPFOLIO
  • 2024-05-19 Listing Removed NTREIS
  • 2023-12-01 Listed $35,900 NTREIS
  • 2022-11-25 Rental Removed RENT.
  • 2021-09-29 Listing Removed NTREIS
  • 2021-09-05 Listed $45,000 NTREIS
  • 2013-07-15 Sold (Public Records) $417,200 Public Records
  • 2006-01-19 Sold (Public Records) Public Records
  • 2005-06-10 Sold (Public Records) Public Records
  • 1996-11-08 Sold (Public Records) Public Records

Property tax history

-2.7%/yr

Latest (2025): $437 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…