CashFlowRE
Sign in Sign up
10127 Freedoms Way
B- Composite 65.1
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$144,900

10127 Freedoms Way · Shreveport, LA 71047
3 bd · 2.0 ba · 1,399 sqft · SingleFamily public records · 39 Days on market
Built 2014 0.36 ac lot $104/sqft · 39% below area Est $238k · 39% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don’t miss this opportunity to own a 3-bedroom, 2-bath home situated on a lot under an acre of land, offering space, privacy, and strong value-add potential. This property is ideal for investors, flippers, or buyers looking to create their dream home with some updates and vision. Inside, the home features a spacious layout with a cozy fireplace in the living area, providing a great focal point for the main living space. The floor plan offers functional living areas and good-sized bedrooms, ready for renovation and customization. Step outside to enjoy a covered deck on the rear of the home, perfect for relaxing or entertaining while overlooking the backyard. The property also includes a pool with a fully fenced and secured enclosure, offering added safety and privacy. A standout feature is the pool house with an attached garage area, providing additional space that could be used for storage, a workshop, or future conversion. The fully fenced backyard adds to the property’s usability and appeal, especially for families or pet owners. Additional features include a 2-car garage, ample outdoor space, and a generous lot size that provides room for expansion or landscaping improvements. With its combination of acreage, amenities, and potential, this property is a prime investment opportunity being sold as-is.

Key facts

  • Covered deck
  • Pool house
  • Attached garage area

Tags

COZY FIREPLACECOVERED DECKPOOLPOOL HOUSEFULLY FENCED BACKYARDATTACHED GARAGE AREA

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 $145k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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: 59 active listings in the ZIP; 221 units permitted in Caddo 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.
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 73% 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 $140,553 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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
1.18%
Cap rate
8.90%
Cash-on-cash
9.32%
DSCR
1.41
GRM
7.1

CMA / ARV

ARV (median comp)
$237,687
List price
$144,900
Delta
-39.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10127 Freedoms Way 0.00mi 3/2.0 1,399 (0%) 1mo $144,900 $104 100
10082 Freedoms Way 0.16mi 3/2.0 1,414 (+1%) 1mo $240,000 $170 90
10070 Freedoms Way 0.20mi 3/2.0 1,325 (-5%) 4mo $185,000 $140 78
10074 Freedoms Way 0.19mi 3/2.0 1,568 (+12%) 1mo $254,900 $163 70
10073 Freedoms Way 0.18mi 3/2.0 1,510 (+8%) 20mo $234,900 $156 61
6535 Grawood Dr 0.75mi 3/2.0 1,438 (+3%) 19mo $169,900 $118 45
6566 Graham Ln 0.65mi 3/1.5 1,197 (-14%) 10mo $153,000 $128 35
9915 Freedoms Way 0.68mi 3/2.0 1,600 (+14%) 23mo $296,000 $185 25

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-3,355
Equity at exit
$21,605
10-year hold
IRR
7.5%
Equity multiple
1.57×
Total profit
$23,119
Equity at exit
$12,528

Cash invested: $40,572 (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 71047

Home prices YoY
-27.5%
Active inventory
59
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,707 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$213 /mo · $2,556/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$315

Break-even live

Break-even rent $1,308
Max offer price $144,900
Occupancy floor 77%

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
$36,225
Closing costs
$4,347
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 11 events

  1. 2026-05-08
    status Pending 1350-char remark
    Show marketing remark (1350 chars)

    Don’t miss this opportunity to own a 3-bedroom, 2-bath home situated on a lot under an acre of land, offering space, privacy, and strong value-add potential. This property is ideal for investors, flippers, or buyers looking to create their dream home with some updates and vision. Inside, the home features a spacious layout with a cozy fireplace in the living area, providing a great focal point for the main living space. The floor plan offers functional living areas and good-sized bedrooms, ready for renovation and customization. Step outside to enjoy a covered deck on the rear of the home, perfect for relaxing or entertaining while overlooking the backyard. The property also includes a pool with a fully fenced and secured enclosure, offering added safety and privacy. A standout feature is the pool house with an attached garage area, providing additional space that could be used for storage, a workshop, or future conversion. The fully fenced backyard adds to the property’s usability and appeal, especially for families or pet owners. Additional features include a 2-car garage, ample outdoor space, and a generous lot size that provides room for expansion or landscaping improvements. With its combination of acreage, amenities, and potential, this property is a prime investment opportunity being sold as-is.

  2. 2026-04-28
    price $144,900 1350-char remark
    Show marketing remark (1350 chars)

    Don’t miss this opportunity to own a 3-bedroom, 2-bath home situated on a lot under an acre of land, offering space, privacy, and strong value-add potential. This property is ideal for investors, flippers, or buyers looking to create their dream home with some updates and vision. Inside, the home features a spacious layout with a cozy fireplace in the living area, providing a great focal point for the main living space. The floor plan offers functional living areas and good-sized bedrooms, ready for renovation and customization. Step outside to enjoy a covered deck on the rear of the home, perfect for relaxing or entertaining while overlooking the backyard. The property also includes a pool with a fully fenced and secured enclosure, offering added safety and privacy. A standout feature is the pool house with an attached garage area, providing additional space that could be used for storage, a workshop, or future conversion. The fully fenced backyard adds to the property’s usability and appeal, especially for families or pet owners. Additional features include a 2-car garage, ample outdoor space, and a generous lot size that provides room for expansion or landscaping improvements. With its combination of acreage, amenities, and potential, this property is a prime investment opportunity being sold as-is.

  3. 2026-03-30
    listed $154,900 Active 1350-char remark
    Show marketing remark (1350 chars)

    Don’t miss this opportunity to own a 3-bedroom, 2-bath home situated on a lot under an acre of land, offering space, privacy, and strong value-add potential. This property is ideal for investors, flippers, or buyers looking to create their dream home with some updates and vision. Inside, the home features a spacious layout with a cozy fireplace in the living area, providing a great focal point for the main living space. The floor plan offers functional living areas and good-sized bedrooms, ready for renovation and customization. Step outside to enjoy a covered deck on the rear of the home, perfect for relaxing or entertaining while overlooking the backyard. The property also includes a pool with a fully fenced and secured enclosure, offering added safety and privacy. A standout feature is the pool house with an attached garage area, providing additional space that could be used for storage, a workshop, or future conversion. The fully fenced backyard adds to the property’s usability and appeal, especially for families or pet owners. Additional features include a 2-car garage, ample outdoor space, and a generous lot size that provides room for expansion or landscaping improvements. With its combination of acreage, amenities, and potential, this property is a prime investment opportunity being sold as-is.

  4. 2021-12-23
    soldstatus Sold 405-char remark
    Show marketing remark (405 chars)

    Check out this awesome find! Three Bedrooms, Two Bathrooms AND a pool for less than 200,000.. .it's not a dream, it's country living at its finest! House features new windows, roof, new AC condensing unit, new garage door and the list goes on and on! Come enjoy this quiet peaceful setting, imagine sitting on the back patio having your morning coffee with zero back neighbors. .. this one wont last long!

  5. 2021-12-23
    soldstatus $199,000
    Show marketing remark (405 chars)

    Check out this awesome find! Three Bedrooms, Two Bathrooms AND a pool for less than 200,000.. .it's not a dream, it's country living at its finest! House features new windows, roof, new AC condensing unit, new garage door and the list goes on and on! Come enjoy this quiet peaceful setting, imagine sitting on the back patio having your morning coffee with zero back neighbors. .. this one wont last long!

  6. 2021-12-03
    status Pending 405-char remark
    Show marketing remark (405 chars)

    Check out this awesome find! Three Bedrooms, Two Bathrooms AND a pool for less than 200,000.. .it's not a dream, it's country living at its finest! House features new windows, roof, new AC condensing unit, new garage door and the list goes on and on! Come enjoy this quiet peaceful setting, imagine sitting on the back patio having your morning coffee with zero back neighbors. .. this one wont last long!

  7. 2021-11-15
    historical Active Contingent 405-char remark
    Show marketing remark (405 chars)

    Check out this awesome find! Three Bedrooms, Two Bathrooms AND a pool for less than 200,000.. .it's not a dream, it's country living at its finest! House features new windows, roof, new AC condensing unit, new garage door and the list goes on and on! Come enjoy this quiet peaceful setting, imagine sitting on the back patio having your morning coffee with zero back neighbors. .. this one wont last long!

  8. 2021-11-09
    listed $199,999 Active 405-char remark
    Show marketing remark (405 chars)

    Check out this awesome find! Three Bedrooms, Two Bathrooms AND a pool for less than 200,000.. .it's not a dream, it's country living at its finest! House features new windows, roof, new AC condensing unit, new garage door and the list goes on and on! Come enjoy this quiet peaceful setting, imagine sitting on the back patio having your morning coffee with zero back neighbors. .. this one wont last long!

  9. 2017-06-29
    soldstatus $169,900
  10. 2008-06-02
    soldstatus
  11. 1984-11-28
    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
$2,556 · $213/mo
Projected year-2 tax
$2,556 · $213/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,484
− Mortgage interest
−$8,117
− Property taxes
−$2,556
− Insurance
−$724
− Repairs & maintenance
−$1,639
− Management
−$1,639
− Depreciation
−$4,215
Taxable income
$1,594
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$383
After-tax cash flow
$3,401/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

City population
164,123
Population (ZIP)
10,874

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 White (77%)
Race & ethnicity
White 77% Black 17% Two or more races 3% Hispanic / Latino 2% Native American 1%
Common ancestry
Lithuanian 4% Slovak 2% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -59.82%
Current HPI
158.0139
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

-14.7% since first listed
11 events — show timeline
  • 2026-05-08 Pending NTREIS
  • 2026-04-28 Price Changed $144,900 NTREIS
  • 2026-03-30 Listed $154,900 NTREIS
  • 2021-12-23 Sold (Public Records) $199,000 Public Records
  • 2021-12-23 Sold (MLS) NTREIS
  • 2021-12-03 Pending NTREIS
  • 2021-11-15 Contingent NTREIS
  • 2021-11-09 Listed $199,999 NTREIS
  • 2017-06-29 Sold (Public Records) $169,900 Public Records
  • 2008-06-02 Sold (Public Records) Public Records
  • 1984-11-28 Sold (Public Records) Public Records

Property tax history

+7.5%/yr

Latest (2025): $2,556 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…