CashFlowRE
Sign in Sign up
2624 Creswell Ave 🏷️ Likely Rental
B Composite 70.7
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 +27.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.3/10.0
  • Rent growth +3.4/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$65,000

2624 Creswell Ave · Shreveport, LA 71104
2 bd · 1.0 ba · 913 sqft · SingleFamily public records · 299 Days on market
Built 1940 8,364 sqft lot $71/sqft · 37% below area Est $103k · 37% under ↓ 19% since listing

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

Listing remarks MLS

Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

Key facts

  • 8,364 sq ft lot
  • Built 1940
  • Listed 299 days

Tags

TWO SEPARATE RENTAL PROPERTIESTWO HOMES ON ONE PARCELHISTORIC HIGHLAND NEIGHBORHOOD

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $65,000 price doesn't fit this home's estimated sale value (~$103,336) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($803 rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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 (+3.6%/yr); 146 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($57k/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 $449 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 (-3.0% appreciation + 3.6% rent growth), your $18k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 299 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 299 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 1940 — 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 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
1.23%
Cap rate
9.88%
Cash-on-cash
12.80%
DSCR
1.57
GRM
6.7

CMA / ARV

ARV (median comp)
$103,336
List price
$65,000
Delta
-37.10%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
653 College St 0.33mi 2/1.0 932 (+2%) 0mo $115,000 $123 81
661 Gladstone Blvd 0.49mi 2/1.0 923 (+1%) 14mo $157,000 $170 64
739 College St 0.37mi 3/2.0 (+1) 988 (+8%) 10mo $55,000 $56 52
204 Boulevard St 0.57mi 2/1.0 1,028 (+13%) 6mo $38,000 $37 47

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 · 3.56% rent growth · sell at horizon

5-year hold
IRR
3.2%
Equity multiple
1.13×
Total profit
$2,291
Equity at exit
$9,692
10-year hold
IRR
13.3%
Equity multiple
2.09×
Total profit
$19,827
Equity at exit
$5,620

Cash invested: $18,200 (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 71104

Home prices YoY
-32.2%
Rents YoY
3.6%
Active inventory
146
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$803 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$72 /mo · $864/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$169
Net cashflow
$194

Break-even live

Break-even rent $557
Max offer price $65,000
Occupancy floor 71%

Sensitivity live

Price -10% $231 -5% $213 +0% $194 +5% $176 +10% $157
Rent -10% $131 -5% $162 +0% $194 +5% $226 +10% $258
Rate -1.0pp $227 -0.5pp $211 base $194 +0.5pp $177 +1.0pp $160

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
$16,250
Closing costs
$1,950
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
640 Kirby Pl Unit 640 Shreveport, LA 1.0 1.0 850 $600 $0.71 21d 1 0.11mi
654 Columbia St Shreveport, LA 1.0 1.0 600 $850 $1.42 21d 1 0.17mi
546 Dalzell St Shreveport, LA 2.0 1.0 1000 $875 $0.88 21d 1 0.20mi
342 Prospect St Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.31mi
810 Rutherford St Unit A Shreveport, LA 1.0 1.0 700 $800 $1.14 14d 1 0.34mi
431 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 0.36mi
557 Merrick St Shreveport, LA 1.0 1.0 950 $725 $0.76 44d 1 0.38mi
819 Boulevard St Shreveport, LA 2.0 1.0 900 $800 $0.89 21d 1 0.38mi
533 Merrick St Unit C Shreveport, LA 1.0 1.0 825 $595 $0.72 21d 1 0.38mi
649 Merrick St Shreveport, LA 1.0 1.0 700 $650 $0.93 14d 1 0.39mi
336 Atkins Ave Shreveport, LA 2.0 1.0 912 $900 $0.99 44d 1 0.44mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 700 $850 $1.21 44d 1 0.44mi
3307 Creswell Ave Shreveport, LA 1.0 1.0 525 $800 $1.52 21d 1 0.44mi
820 College St Apt 2 (Upstairs Front) Shreveport, LA 1.0 1.0 750 $575 $0.77 14d 1 0.45mi
553 Gladstone Blvd Unit A Shreveport, LA 1.0 1.0 850 $700 $0.82 44d 1 0.49mi
320 College St Unit A Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.49mi
204 Boulevard St Shreveport, LA 2.0 1.0 1028 $1,195 $1.16 44d 1 0.56mi
140 Wilkinson St Unit 140 Shreveport, LA 2.0 1.0 1000 $1,200 $1.20 21d 1 0.57mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 21d 1 0.57mi
1844 Line Ave Unit 2 Shreveport, LA 1.0 1.0 750 $850 $1.13 44d 1 0.57mi
523 Wichita St Shreveport, LA 1.0 1.0 800 $650 $0.81 21d 1 0.59mi
202 E College St Apt 2 Shreveport, LA 1.0 1.0 800 $600 $0.75 44d 1 0.61mi
1027 Boulevard St Unit B Shreveport, LA 1.0 1.0 750 $700 $0.93 44d 1 0.62mi
3100 Fairfield Ave Shreveport, LA 1.0–2.0 1.5–2.0 1001 $1,400 $1.40 21d 1 0.65mi
1019 Sheridan Ave Unit C Shreveport, LA 1.0 1.0 650 $650 $1.00 44d 1 0.70mi
1101 College St Shreveport, LA 1.0 1.0 700 $625 $0.89 44d 1 0.74mi
1101 College St Shreveport, LA 2.0 2.0 1100 $850 $0.77 14d 1 0.74mi
926 Elmwood St Unit 928 Shreveport, LA 1.0 1.0 900 $695 $0.77 44d 1 0.84mi
1316 Wilkinson St Shreveport, LA 1.0 1.0 1000 $600 $0.60 44d 1 0.90mi
455 Egan St Shreveport, LA 1.0 1.0 650 $650 $1.00 44d 1 0.90mi
409 Egan St Shreveport, LA 2.0 1.0 1000 $725 $0.72 44d 1 0.92mi
139 Lister St Shreveport, LA 1.0 1.0 650 $600 $0.92 14d 1 0.94mi
402 Egan St Unit Gilbert, 1320 Shreveport, LA 2.0 1.0 600 $565 $0.94 21d 1 0.95mi
517 Stoner Ave Shreveport, LA 2.0 1.0 1100 $625 $0.57 44d 1 0.96mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $800 $0.72 14d 1 0.98mi
1353 Glen Oak Pl Shreveport, LA 2.0 1.0 1116 $850 $0.76 21d 1 0.98mi
3730 Fairfield Ave Shreveport, LA 1.0 1.0 783 $1,088 $1.39 21d 1 0.99mi
336 E Olive St Shreveport, LA 2.0 1.0 600 $595 $0.99 44d 1 1.08mi
146 E Slattery Blvd Shreveport, LA 1.0 1.0 567 $750 $1.32 21d 1 1.09mi
3820 Fairfield Ave Unit 37 Shreveport, LA 2.0 2.0 1084 $1,050 $0.97 44d 1 1.10mi

Listing history 24 events

  1. 2026-06-18
    days on market $65,000 Active 299 DOM
  2. 2026-06-17
    days on market $65,000 Active 298 DOM
  3. 2026-06-16
    days on market $65,000 Active 297 DOM
  4. 2026-06-15
    days on market $65,000 Active 296 DOM
  5. 2026-06-14
    days on market $65,000 Active 294 DOM
  6. 2026-06-13
    days on market $65,000 Active 293 DOM
  7. 2026-06-10
    days on market $65,000 Active 291 DOM
  8. 2026-06-09
    days on market $65,000 Active 290 DOM
  9. 2026-06-08
    days on market $65,000 Active 289 DOM
  10. 2026-06-07
    days on market $65,000 Active 288 DOM
  11. 2026-06-05
    days on market $65,000 Active 285 DOM
  12. 2026-06-03
    days on market $65,000 Active 284 DOM
  13. 2026-06-02
    days on market $65,000 Active 283 DOM
  14. 2026-06-01
    days on market $65,000 Active 282 DOM
  15. 2026-05-31
    days on market $65,000 Active 281 DOM
  16. 2026-05-30
    days on market $65,000 Active 280 DOM
  17. 2026-04-17
    status Active 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  18. 2026-04-09
    status Pending 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  19. 2025-11-27
    status Active 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  20. 2025-09-09
    status Pending 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  21. 2025-08-01
    price $65,000 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  22. 2025-06-17
    price $70,000 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  23. 2025-05-29
    listed $80,000 Active 420-char remark
    Show marketing remark (420 chars)

    Investment Opportunity featuring two homes on one parcel, the front home is 2 bedrooms, 1 bath, 913sf and rent is $625 and the back home is 1 bedroom, 1 bath, 732sf and rent is $500. This is a unique investment opportunity to acquire two income-generating rental properties located in the heart of Shreveport's historic Highland neighborhood. Back property is tenant-occupied, offering an immediate return on investment.

  24. 1995-11-17
    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
$864 · $72/mo
Projected year-2 tax
$864 · $72/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 · 2 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
$9,631
− Mortgage interest
−$3,641
− Property taxes
−$864
− Insurance
−$325
− Repairs & maintenance
−$770
− Management
−$770
− Depreciation
−$1,891
Taxable income
$1,369
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$329
After-tax cash flow
$2,001/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)
12,975
Household income
$56,833
Rent vs Own
54.7% rent · 45.3% own
Severe rent burden
759.0

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 0.63)
Race & ethnicity
White 53% Black 28% Two or more races 10% Hispanic / Latino 10% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 6% Lithuanian 4% Scottish 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 1% Tagalog/Filipino 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
▼ -49.61%
Current HPI
104.3781
Rent YoY
▲ 3.56%
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

-18.8% since first listed
8 events — show timeline
  • 2026-04-17 Relisted NTREIS
  • 2026-04-09 Pending NTREIS
  • 2025-11-27 Relisted NTREIS
  • 2025-09-09 Pending NTREIS
  • 2025-08-01 Price Changed $65,000 NTREIS
  • 2025-06-17 Price Changed $70,000 NTREIS
  • 2025-05-29 Listed $80,000 NTREIS
  • 1995-11-17 Sold (Public Records) Public Records

Property tax history

-1.3%/yr

Latest (2025): $864 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…