CashFlowRE
Sign in Sign up
1724 Dickinson St
D+ Composite 47.59
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
  • Appreciation +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$15,000

1724 Dickinson St · Shreveport, LA 71103
3 bd · 2.0 ba · 2,378 sqft · SingleFamily public records · 119 Days on market
Built 1950 7,928 sqft lot $6/sqft · 82% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price drastically reduced! Who wants to rescue this damsel in distress?? Corner lot on a dead end street one half mile from Oschner's Hospital. (Within walking distance.) Dead end street and daycare across the street.

Key facts

  • Walking distance
  • Dead end street
  • Corner lot

Tags

CORNER LOTDEAD END STREETWALKING DISTANCE

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/2.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $760 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $14k (9.0% below list) — sets the bar for market timing.
  • Cap rate 67.1% 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: 69 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $79 of equity ($104 loan paydown + $-25 appreciation (-0.2% 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 (-0.2% appreciation + 3.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($14k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $5k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.5% of price; built in 1950 — 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 $13,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  9. 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.
  10. 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.
  11. 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
7.61%
Cap rate
67.08%
Cash-on-cash
217.11%
DSCR
10.66
GRM
1.1

CMA / ARV

ARV (median comp)
$85,282
List price
$15,000
Delta
-82.41%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3918 St Vincent Ave 0.70mi 4/2.0 (+1) 2,035 (-14%) 8mo $88,000 $43 31

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

Projected returns pro-forma

-0.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
12.40×
Total profit
$47,884
Equity at exit
$4,232
10-year hold
IRR
Equity multiple
26.24×
Total profit
$106,019
Equity at exit
$4,989

Cash invested: $4,200 (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 71103

Home prices YoY
-0.6%
Active inventory
69
Price-to-rent
1.1×

Monthly cashflow live

Estimated rent
$1,141 high interval (Pro) →
Mortgage (P&I)
$79
Tax from tax record
$57 /mo · $679/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$760

Break-even live

Break-even rent $179
Max offer price $15,000
Occupancy floor 28%

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
$3,750
Closing costs
$450
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2222 Carleton St Shreveport, LA 3.0 2.0 1800 $750 $0.42 14d 1 0.51mi
2811 Samford Ave Shreveport, LA 3.0 1.0 1612 $850 $0.53 14d 1 0.73mi
3827 Baltimore Ave Shreveport, LA 3.0 2.5 1650 $1,650 $1.00 44d 1 0.96mi
2401 Darien St Shreveport, LA 3.0 2.0 2000 $1,500 $0.75 14d 1 1.02mi
717 Kirby Pl Shreveport, LA 2.0 1.0 1894 $1,450 $0.77 44d 1 1.33mi

Listing history 21 events

  1. 2026-06-18
    days on market $15,000 Active 119 DOM
  2. 2026-06-17
    days on market $15,000 Active 118 DOM
  3. 2026-06-16
    days on market $15,000 Active 117 DOM
  4. 2026-06-15
    days on market $15,000 Active 116 DOM
  5. 2026-06-14
    days on market $15,000 Active 114 DOM
  6. 2026-06-13
    pricestatusdays on market $15,000 Active 113 DOM
  7. 2026-05-31
    status $20,000 Pending 112 DOM
  8. 2026-05-30
    days on market $20,000 Active 112 DOM
  9. 2026-03-30
    status Active 219-char remark
    Show marketing remark (219 chars)

    Price drastically reduced! Who wants to rescue this damsel in distress?? Corner lot on a dead end street one half mile from Oschner's Hospital. (Within walking distance.) Dead end street and daycare across the street.

  10. 2026-02-25
    status Pending 219-char remark
    Show marketing remark (219 chars)

    Price drastically reduced! Who wants to rescue this damsel in distress?? Corner lot on a dead end street one half mile from Oschner's Hospital. (Within walking distance.) Dead end street and daycare across the street.

  11. 2026-01-05
    listed $20,000 Active 219-char remark
    Show marketing remark (219 chars)

    Price drastically reduced! Who wants to rescue this damsel in distress?? Corner lot on a dead end street one half mile from Oschner's Hospital. (Within walking distance.) Dead end street and daycare across the street.

  12. 2025-11-30
    historical
  13. 2025-11-14
    price $27,500
  14. 2025-08-13
    price $30,000
  15. 2025-05-12
    listed $40,000 Active
  16. 2025-04-05
    historical
  17. 2025-02-18
    price $47,500
  18. 2025-01-15
    price $49,900
  19. 2024-12-04
    price $55,000
  20. 2024-11-05
    listed $60,000 Active
  21. 1997-05-06
    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
$679 · $57/mo
Projected year-2 tax
$679 · $57/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 66% 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
$13,692
− Mortgage interest
−$840
− Property taxes
−$679
− Insurance
−$75
− Repairs & maintenance
−$1,095
− Management
−$1,095
− Depreciation
−$436
Taxable income
$9,471
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,273
After-tax cash flow
$6,846/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
City population
164,123
Population (ZIP)
6,142

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 (81%)
Race & ethnicity
Black 81% White 17% Hispanic / Latino 1%
Common ancestry
Slovak 3% Hispanic 1%
Languages at home
99% English-only · Spanish 1%

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
▼ -0.17%
Current HPI
26.3904
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-66.7% since first listed
13 events — show timeline
  • 2026-03-30 Relisted NTREIS
  • 2026-02-25 Pending NTREIS
  • 2026-01-05 Listed $20,000 NTREIS
  • 2025-11-30 Listing Removed NTREIS
  • 2025-11-14 Price Changed $27,500 NTREIS
  • 2025-08-13 Price Changed $30,000 NTREIS
  • 2025-05-12 Listed $40,000 NTREIS
  • 2025-04-05 Listing Removed NTREIS
  • 2025-02-18 Price Changed $47,500 NTREIS
  • 2025-01-15 Price Changed $49,900 NTREIS
  • 2024-12-04 Price Changed $55,000 NTREIS
  • 2024-11-05 Listed $60,000 NTREIS
  • 1997-05-06 Sold (Public Records) Public Records

Property tax history

+13.0%/yr

Latest (2025): $679 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…