CashFlowRE
Sign in Sign up
734 Crewe Ln
D Composite 40.59
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.6/30.0
  • Rent growth +4.1/5.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.7/10.0
  • Appreciation +0.0/10.0

$280,083

734 Crewe Ln · Bossier City, LA 71111
3 bd · 2.0 ba · 1,656 sqft · SingleFamily · 7 Days on market
Built 2026 6,970 sqft lot $169/sqft · 31% below area Est $408k · 31% under $25/mo HOA · 1% of rent

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

Listing remarks

The DOGWOOD IV B in Cane's Landing community offers a 3 bedroom, 2 full bathroom, open design. Features: double vanity, garden tub, separate shower, and 2 walk-in closets in the primary suite, walk-in closets in bedrooms 2 and 3, a kitchen island overlooking the dining area, spacious walk-in pantry, covered rear patio, ceiling fans in the living room and primary bedroom are standard, smart connect wi-fi thermostat, smoke and carbon monoxide detectors, post tension slab, landscaping, architectural 30-year shingles, flood lights, and more! Energy Efficient Features: a tankless gas water heater, a kitchen appliance package, low E tilt-in windows, and more!

Key facts

  • Double vanity
  • Walk-in closets
  • Separate shower

Tags

DOUBLE VANITYGARDEN TUBSEPARATE SHOWERWALK-IN CLOSETSKITCHEN ISLANDSPACIOUS WALK-IN PANTRY

Property features AI

Finance

  • Other: Subdivision: CANES LANDING
  • Financial info: Loan type: Treat as clear; No second mortgage
  • HOA & community: Mandatory association with semi-annual fee (includes management fees); HOA management: Community Management

Exterior

  • Parking: Attached 2-car garage with garage door opener (garage faces front); Covered parking for 2 vehicles; Concrete driveway
  • Security: Smoke detector(s); Carbon monoxide detector(s)
  • Utilities: City water; City sewer; No municipal utility district
  • Home design: Single family residence; One story; New construction (incomplete, year built 2026); Not attached to other properties
  • Construction: Brick and stucco exterior; Shingle roof; Slab foundation; New construction (2026)
  • Exterior features: Covered porch; Covered patio/porch; Exterior lighting; Landscaped, level lot in a subdivision

Interior

  • Kitchen: Kitchen with natural stone/granite countertops; Breakfast bar; Built-in cabinets; Kitchen island; Walk-in pantry; Gas range; Microwave; Dishwasher; Disposal
  • Bedrooms: Primary bedroom (level 1) with ensuite bath, garden tub, separate shower, dual sinks and walk-in closet; Two additional bedrooms (level 1) each with walk-in closet
  • Flooring: Luxury vinyl plank
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central electric air conditioning
  • Interior features: Open floorplan; Kitchen island; Pantry; Double vanity; Cable TV available; Walk-in closets
  • Laundry & utility: Utility room with washer hookup; Gas water heater; Tankless water heater

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 $280k.

Deal economics

  • At list price, monthly cash flow is $-336 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $231k (17.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $206k (26.6% below list).
  • Recommended offer: $206k (26.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#47 in LA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F, amenities F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Apollo Elementary School (math 43% / reading 52%, grade D, #147 of 646 statewide, top 23%, 792 students, 69% FRL); Greenacres Middle School (math 24% / reading 33%, grade F, #119 of 218 statewide, top 57%, 611 students, 75% FRL); Airline High School (math 49% / reading 56%, grade C-, #30 of 265 statewide, top 12%, 2,021 students, 56% FRL) — zoned schools average 66% FRL vs 41% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.6%/yr); 426 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $205,605 (26.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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?
  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 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
0.73%
Cap rate
4.85%
Cash-on-cash
-5.15%
DSCR
0.77
GRM
11.4

CMA / ARV

ARV (median comp)
$408,450
List price
$280,083
Delta
-31.43%
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
213 Paisley Ln 0.06mi 3/2.0 1,685 (+2%) 0mo $279,918 $166 94
1107 Creole Dr 0.26mi 3/2.0 1,761 (+6%) 2mo $325,000 $185 76
1311 Quincy Dr 0.20mi 3/2.0 1,512 (-9%) 4mo $240,000 $159 73
3204 Hanover Ct 0.46mi 3/2.0 1,604 (-3%) 1mo $282,000 $176 72
5118 Tensas Dr 0.28mi 3/2.0 1,812 (+9%) 2mo $325,900 $180 69
1361 Quincy Dr 0.11mi 3/2.0 1,855 (+12%) 8mo $345,000 $186 69
3007 Gabriel Oaks Dr 0.50mi 3/2.0 1,587 (-4%) 3mo $279,000 $176 68
2301 W Belle Haven Dr 0.53mi 3/2.0 1,632 (-1%) 7mo $278,500 $171 67
486 Blanchard Loop 0.23mi 3/2.0 1,848 (+12%) 6mo $282,145 $153 65
300 Bostick Ct 0.40mi 3/2.0 1,848 (+12%) 1mo $303,194 $164 61
3508 Hanover Ct 0.29mi 4/2.0 (+1) 1,877 (+13%) 4mo $309,000 $165 56
5020 Tensas Dr 0.40mi 3/2.0 1,467 (-11%) 8mo $220,000 $150 56

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 · 6.56% rent growth · sell at horizon

5-year hold
IRR
-21.1%
Equity multiple
0.25×
Total profit
$-59,131
Equity at exit
$41,761
10-year hold
IRR
-8.0%
Equity multiple
0.42×
Total profit
$-45,203
Equity at exit
$24,216

Cash invested: $78,423 (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 71111

Home prices YoY
-34.8%
Rents YoY
6.6%
Active inventory
426
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,056 medium interval (Pro) →
Mortgage (P&I)
$1,469
Tax est. 1.5%
$350 /mo · $4,201/yr
Insurance
$117
HOA
$25
Vacancy / Maint / Mgmt
$432
Net cashflow
$-336

Break-even live

Break-even rent $2,482
Max offer price $231,418
Occupancy floor

Sensitivity live

Price -10% $-143 -5% $-240 +0% $-336 +5% $-433 +10% $-530
Rent -10% $-499 -5% $-418 +0% $-336 +5% $-255 +10% $-174
Rate -1.0pp $-195 -0.5pp $-265 base $-336 +0.5pp $-409 +1.0pp $-483

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
$70,021
Closing costs
$8,402
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3303 Colonial Dr Bossier City, LA 3.0 2.0 1716 $2,200 $1.28 45d 1 0.43mi
4855 Airline Dr Bossier City, LA 1.0–3.0 1.0–2.0 1086 $1,785 $1.64 15d 12 0.96mi
3055 Vanceville Rd Bossier City, LA 2.0–3.0 2.0 1112 $1,995 $1.79 15d 6 1.39mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
watergasinternetlandscaping

Listing history 3 events

  1. 2026-05-06
    price $280,083 671-char remark
  2. 2026-05-06
    status Pending 671-char remark
  3. 2026-04-29
    listed $280,918 Active 671-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,673
− Mortgage interest
−$15,689
− Property taxes
−$4,201
− Insurance
−$1,400
− Repairs & maintenance
−$1,974
− Management
−$1,974
− HOA
−$300
− Depreciation
−$8,148
Taxable loss
−$9,014
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,163
After-tax cash flow
$-1,872/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Bossier City

Score
71/100
State rank
#47
US rank
#7044

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A- User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bossier Parish · 98,704 people
City population
91,925
Metro
Shreveport-Bossier City, LA
Population (ZIP)
43,925
Household income
$65,292
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1942.0

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 56% Black 29% Hispanic / Latino 9% Two or more races 8% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 7% Vietnamese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.78%
Current HPI
149.4336
Rent YoY
▲ 6.56%
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

-0.3% since first listed
3 events — show timeline
  • 2026-05-06 Price Changed $280,083 NTREIS
  • 2026-05-06 Pending NTREIS
  • 2026-04-29 Listed $280,918 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…