CashFlowRE
Sign in Sign up
1068 College St
B- Composite 68.56
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$90,000

1068 College St · Shreveport, LA 71104
5 bd · 3.0 ba · 3,321 sqft · SingleFamily public records · 1 Days on market
Built 1929 5,663 sqft lot $27/sqft · 67% below area ↓ 28% since listing

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

Listing remarks MLS

Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

Key facts

  • Breakfast nook
  • Historic highland
  • Work-saver kitchen

Tags

HISTORIC HIGHLANDWELCOMING GREETING ROOMWORK-SAVER KITCHENBREAKFAST NOOKCONVENIENTLY LOCATED

Property features AI

Finance

  • Financial info: Listing marked Real Estate Owned
  • HOA & community: No association

Exterior

  • Parking: Driveway (no garage or covered/carport spaces listed)
  • Utilities: City sewer; City water; Electricity connected; Individual water meter; Not in a municipal utility district
  • Home design: Single-family residence; Residential property; Entry level features spread across two stories
  • Construction: Built in 1929; Wood construction; Asphalt roof; Pillar/post/pier foundation
  • Exterior features: Less than 0.5 acre lot; Subdivision: Tuxedo Park Sub

Interior

  • Kitchen: Dishwasher; Electric cooktop; Double oven; Vented exhaust fan
  • Bedrooms: Primary bedroom on level 1; Four additional bedrooms on level 2 (total 5 bedrooms)
  • Flooring: Carpet; Luxury vinyl plank
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: 12 total rooms; Built-in cabinets in the kitchen; Other interior features; Two levels; One living area; One dining area
  • Laundry & utility: Utility room on level 1

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 5-bed/3.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $844 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Cap rate 17.5% 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; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($57k/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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1929 — 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 $90,000

Questions for the listing agent

  1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.98%
Cap rate
17.54%
Cash-on-cash
40.17%
DSCR
2.79
GRM
4.2

CMA / ARV

ARV (median comp)
$264,878
List price
$90,000
Delta
-62.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1062 Boulevard St 0.07mi 4/2.5 (-1) 3,377 (+2%) 2mo $74,000 $22 85
1132 Dalzell St 0.14mi 6/2.5 (+1) 3,540 (+7%) 5mo $299,500 $85 71
1027 Wilkinson St 0.43mi 5/4.0 3,329 (+0%) 9mo $235,000 $71 68
835 Prospect St 0.42mi 4/4.0 (-1) 3,143 (-5%) 10mo $131,100 $42 54
718 Kirby 0.67mi 5/3.0 3,084 (-7%) 21mo $94,900 $31 39
2504 Pinehurst Blvd 0.75mi 4/1.5 (-1) 3,485 (+5%) 13mo $174,900 $50 35

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
37.2%
Equity multiple
2.59×
Total profit
$40,143
Equity at exit
$13,419
10-year hold
IRR
44.0%
Equity multiple
5.30×
Total profit
$108,298
Equity at exit
$7,782

Cash invested: $25,200 (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
4.2×

Monthly cashflow live

Estimated rent
$1,784 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$57 /mo · $679/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$844

Break-even live

Break-even rent $717
Max offer price $90,000
Occupancy floor 48%

Sensitivity live

Price -10% $894 -5% $869 +0% $844 +5% $818 +10% $793
Rent -10% $703 -5% $773 +0% $844 +5% $914 +10% $984
Rate -1.0pp $889 -0.5pp $866 base $844 +0.5pp $820 +1.0pp $796

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
$22,500
Closing costs
$2,700
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.

Listing history 22 events

  1. 2026-06-17
    pricedays on marketlisting id $90,000 Active 1 DOM
  2. 2026-06-14
    days on market $100,000 Active 86 DOM
  3. 2026-06-13
    days on market $100,000 Active 85 DOM
  4. 2026-06-10
    days on market $100,000 Active 83 DOM
  5. 2026-06-09
    days on market $100,000 Active 82 DOM
  6. 2026-06-09
    status $100,000 Active 81 DOM
  7. 2026-05-18
    status Pending 396-char remark
  8. 2026-05-04
    price $100,000 396-char remark
  9. 2026-04-24
    price $130,000 396-char remark
  10. 2026-03-26
    price $135,000 396-char remark
  11. 2026-02-26
    listed $140,000 Active 396-char remark
  12. 2023-02-16
    soldstatus $160,000
  13. 2023-02-15
    soldstatus Closed 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  14. 2023-01-23
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  15. 2023-01-12
    historical Active Contingent 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  16. 2022-12-25
    status Active 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  17. 2022-12-17
    historical Active Contingent 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  18. 2022-12-02
    price $169,900 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  19. 2022-11-22
    listed $175,000 Active 389-char remark
    Show marketing remark (389 chars)

    Welcome to Historic Highland! This home features 6 beds 2.5 baths and over 3000 square feet! Recent improvements to this property include new dishwasher, new disposal, new cooktop, new venthood, new flooring, new mini blinds, several new windows, new upstairs central ac, fresh paint, new screens on sun porch, new roof in 2018, and siding in 2020! Call and schedule your showing today!

  20. 2019-01-17
    soldstatus $125,000
  21. 2005-04-11
    soldstatus
  22. 1994-09-15
    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 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$21,411
− Mortgage interest
−$5,041
− Property taxes
−$679
− Insurance
−$450
− Repairs & maintenance
−$1,713
− Management
−$1,713
− Depreciation
−$2,618
Taxable income
$9,197
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,207
After-tax cash flow
$7,915/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

-28.0% since first listed
19 events — show timeline
  • 2026-06-16 Listed $90,000 NTREIS
  • 2026-06-14 Listing Removed NTREIS
  • 2026-06-08 Relisted NTREIS
  • 2026-05-18 Pending NTREIS
  • 2026-05-04 Price Changed $100,000 NTREIS
  • 2026-04-24 Price Changed $130,000 NTREIS
  • 2026-03-26 Price Changed $135,000 NTREIS
  • 2026-02-26 Listed $140,000 NTREIS
  • 2023-02-16 Sold (Public Records) $160,000 Public Records
  • 2023-02-15 Sold (MLS) NTREIS
  • 2023-01-23 Pending NTREIS
  • 2023-01-12 Contingent NTREIS
  • 2022-12-25 Relisted NTREIS
  • 2022-12-17 Contingent NTREIS
  • 2022-12-02 Price Changed $169,900 NTREIS
  • 2022-11-22 Listed $175,000 NTREIS
  • 2019-01-17 Sold (Public Records) $125,000 Public Records
  • 2005-04-11 Sold (Public Records) Public Records
  • 1994-09-15 Sold (Public Records) Public Records

Property tax history

-0.3%/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…