CashFlowRE
Sign in Sign up
4936 Okeefe St
D+ Composite 46.3
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 +21.1/30.0
  • DSCR +6.7/10.0
  • 1% rule +4.6/10.0
  • Rent growth +4.1/5.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$149,900

4936 Okeefe St · Bossier City, LA 71111
3 bd · 1.5 ba · 1,088 sqft · SingleFamily public records · 19 Days on market
Built 1975 7,144 sqft lot Est $124k · 21% over

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

Listing remarks

Well-maintained and move-in ready, this charming 3-bedroom, 1.5-bath home offers comfort, convenience, and functional living space in a great Bossier location. The primary bedroom includes its own private half bath for added convenience. Inside, you'll also find a dedicated laundry room and a practical layout that makes everyday living easy. Step outside to enjoy the large covered rear patio—perfect for relaxing, entertaining, grilling, or enjoying outdoor space year-round. Conveniently located with quick access to both Central and East Bossier, just minutes from I-220, North Bossier shopping, dining, and everyday amenities. Also ideally situated for an easy commute to Barksdale Air F

Key facts

  • Private half bath
  • 7,144 sq ft lot
  • Parking

Tags

PRIVATE HALF BATHDEDICATED LAUNDRY ROOMLARGE COVERED REAR PATIOQUICK ACCESS TO I-220

Property features AI

Finance

  • Other: Municipal Utility District: No; Possession at closing/funding; Standard listing conditions; Transaction type: For Sale
  • Financial info: Listing accepts various financing types including Cash, FHA, FHA-203K, Fixed, VA Loan and other options; Second mortgage: none
  • HOA & community: No homeowners association

Exterior

  • Parking: Covered parking (1 covered space); 1 carport space; Driveway
  • Utilities: City water; City sewer; Asphalt access
  • Home design: Single family residence; Residential property; Built in 1975; One story
  • Construction: Brick construction; Asphalt shingle roof; Slab foundation
  • Exterior features: Lot under 0.5 acre (approx. 0.164 acres); Subdivision: Swan Lake

Interior

  • Kitchen: Dishwasher
  • Bedrooms: 3 bedrooms (primary bedroom on main level)
  • Bathrooms: 2 bathrooms (1 full, 1 half)
  • Heating & cooling: Central heating
  • Interior features: One-level layout; Two total rooms (listed room count); Living area approximately 1088
  • Laundry & utility: Electric dryer hookup; Utility room

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (3.9% below list).
  • Recommended offer: $144k (3.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 4.7% in Bossier City — 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 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: Bossier Elementary School (math 8% / reading 17%, grade F, #550 of 646 statewide, top 88%, 222 students, 93% FRL) — zoned schools average 93% FRL vs 41% district-wide (52 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 12% at this address vs 44% district-wide (-31 pts) — the specific schools serving this property underperform the Bossier Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+6.6%/yr); 421 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $90k; list at $150k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% 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 $143,989 (3.9% below list)

Questions for the listing agent

  1. Built in 1975 — 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 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?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.96%
Cap rate
8.00%
Cash-on-cash
6.08%
DSCR
1.27
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$124,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4844 Camellia Ln 0.13mi 3/1.5 1,091 (+0%) 3mo $149,900 $137 91
4913 Dahlia Dr 0.12mi 3/1.5 1,021 (-6%) 10mo $105,000 $103 76
4908 Okeefe St 0.15mi 3/1.5 1,023 (-6%) 11mo $95,900 $94 74
4853 Lilac Cir 0.20mi 3/1.5 1,013 (-7%) 8mo $122,000 $120 72
4817 Orchid Cir 0.32mi 3/1.5 1,006 (-8%) 8mo $119,900 $119 66
4809 Sullivan St 0.30mi 3/1.5 1,186 (+9%) 9mo $115,000 $97 63
4717 Okeefe St 0.40mi 3/2.5 1,144 (+5%) 11mo $129,900 $114 60
4517 Donnie Ave 0.62mi 3/1.0 1,022 (-6%) 3mo $128,000 $125 57
4610 Voss Dr 0.68mi 3/2.0 1,126 (+4%) 9mo $127,500 $113 53
4603 Sullivan St 0.56mi 3/1.0 1,152 (+6%) 11mo $89,900 $78 53
4603 Okeefe St 0.55mi 3/1.0 1,248 (+15%) 3mo $111,900 $90 46
1022 Norris Dr 0.74mi 3/1.0 997 (-8%) 6mo $115,000 $115 44

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
-3.3%
Equity multiple
0.87×
Total profit
$-5,448
Equity at exit
$22,351
10-year hold
IRR
9.7%
Equity multiple
1.86×
Total profit
$36,098
Equity at exit
$12,961

Cash invested: $41,972 (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
421
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,440 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$76 /mo · $915/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$213

Break-even live

Break-even rent $1,171
Max offer price $149,900
Occupancy floor 80%

Sensitivity live

Price -10% $298 -5% $255 +0% $213 +5% $170 +10% $128
Rent -10% $99 -5% $156 +0% $213 +5% $270 +10% $326
Rate -1.0pp $288 -0.5pp $251 base $213 +0.5pp $174 +1.0pp $134

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
$37,475
Closing costs
$4,497
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4720 Okeefe St Bossier City, LA 3.0 1.0 1212 $1,300 $1.07 21d 1 0.38mi
5705 E Texas St #175 Bossier City, LA 2.0 1.5 1044 $1,050 $1.01 44d 1 0.44mi
4612 Sullivan St Bossier City, LA 3.0 1.0 864 $1,200 $1.39 21d 1 0.50mi
5200 E Texas St Bossier City, LA 1.0–3.0 1.0–2.0 1068 $1,731 $1.62 14d 28 0.51mi
800 Venecia Dr Bossier City, LA 3.0 2.0 1363 $2,000 $1.47 44d 1 0.65mi
1206 Olwen Dr Bossier City, LA 3.0 1.0 1056 $975 $0.92 14d 1 0.76mi
1314 Lampkin St Bossier City, LA 2.0 1.0 1000 $1,000 $1.00 21d 1 0.90mi
1523 Lampkin Cir Bossier City, LA 3.0 1.0 1114 $1,150 $1.03 21d 1 1.03mi
1315 Norris Dr Bossier City, LA 3.0 1.0 1095 $1,150 $1.05 21d 1 1.05mi
1419 Teekell St Bossier City, LA 3.0 1.0 1146 $1,400 $1.22 44d 1 1.10mi

Listing history 14 events

  1. 2026-06-18
    days on market $149,900 Active 19 DOM
  2. 2026-06-17
    days on market $149,900 Active 18 DOM
  3. 2026-06-16
    days on market $149,900 Active 17 DOM
  4. 2026-06-15
    days on market $149,900 Active 16 DOM
  5. 2026-06-14
    days on market $149,900 Active 14 DOM
  6. 2026-06-13
    days on market $149,900 Active 13 DOM
  7. 2026-06-10
    days on market $149,900 Active 11 DOM
  8. 2026-06-09
    days on market $149,900 Active 10 DOM
  9. 2026-06-08
    days on market $149,900 Active 9 DOM
  10. 2026-06-07
    days on market $149,900 Active 8 DOM
  11. 2026-06-02
    days on market $149,900 Active 3 DOM
  12. 2026-06-01
    days on market $149,900 Active 2 DOM
  13. 2026-05-31
    remarks 693-char remark
  14. 2026-05-31
    listed $149,900 Active 1 DOM

ⓘ 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
$915 · $76/mo
Projected year-2 tax
$915 · $76/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 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
$17,279
− Mortgage interest
−$8,397
− Property taxes
−$915
− Insurance
−$750
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$4,361
Taxable income
$92
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$22
After-tax cash flow
$2,530/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

Census place
Bossier City, LA
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

+61.2% since first listed
4 events — show timeline
  • 2026-05-30 Listed $149,900 NTREIS
  • 2012-09-04 Sold (Public Records) $89,900 Public Records
  • 2007-05-18 Sold (Public Records) $93,000 Public Records
  • 2005-03-02 Sold (Public Records) Public Records

Property tax history

+10.6%/yr

Latest (2025): $915 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…