CashFlowRE
Sign in Sign up
1010 Springwood Ln
C Composite 57.46
Why this score? — see what drove the C 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 +23.1/30.0
  • ARV discount +11.8/15.0
  • DSCR +7.4/10.0
  • 1% rule +4.9/10.0
  • 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

$170,000

1010 Springwood Ln · Shreveport, LA 71107
4 bd · 3.0 ba · 2,240 sqft · Manufactured public records · 97 Days on market
Built 2004 1.00 ac lot Est $188k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful manufactured sitting on an acre lot with plenty of room to spread out. Large home with 2020 square footage with a Den in the front of the home and a separate living room or gameroom area in the back off the kitchen . Remote master suite with walk-in closet and double vanity area. Soak in the garden tub after a long day at work. You will love to Relax on this deck this summer. Call me today to see this awesome house.

Key facts

  • 1 acre lot
  • 2 parking spots
  • Built 2004

Property features AI

Finance

  • Other: Listing status: Active Contingent (Active Under Contract); Possession at closing/funding; Special listing conditions: Standard; Contingent on inspections and appraisal
  • Financial info: Loan type: Treat as clear; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Covered parking for 2 vehicles; Carport with 2 spaces; Open parking
  • Security: Smoke detectors
  • Utilities: City water; Aerobic septic; Not in a municipal utility district; Energy-efficient doors and windows
  • Home design: Manufactured home; One story; Property is not attached; Preowned (built in 2004)
  • Construction: Vinyl siding; Pillar/post/pier foundation; Other roof
  • Exterior features: 1 acre lot; No fencing

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric range; Microwave; Pantry
  • Bedrooms: 4 bedrooms total; Primary bedroom on main level with ensuite bath and walk-in closet
  • Flooring: Carpet; Vinyl
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric); Wood-burning fireplace
  • Interior features: Vaulted ceilings; One living area; One dining area; Room count: 5
  • Laundry & utility: No specific laundry details provided

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 4-bed/3.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $306 ($4k/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 $168k (1.4% below list).
  • Recommended offer: $155k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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: 262 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($48k/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 $1k of loan paydown is wiped out by about $5k 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 97 days — a 9% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $115k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 62% 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 $154,700 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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
0.99%
Cap rate
8.46%
Cash-on-cash
7.72%
DSCR
1.34
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$188,160
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1010 Springwood Ln 0.00mi 4/3.0 2,020 (-10%) 1mo $170,000 $84 83

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
-4.6%
Equity multiple
0.83×
Total profit
$-8,110
Equity at exit
$25,348
10-year hold
IRR
5.1%
Equity multiple
1.37×
Total profit
$17,771
Equity at exit
$14,698

Cash invested: $47,600 (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 71107

Home prices YoY
-34.5%
Active inventory
262
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,677 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$56 /mo · $673/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$306

Break-even live

Break-even rent $1,289
Max offer price $170,000
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
$42,500
Closing costs
$5,100
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 9 events

  1. 2026-05-18
    status Pending
  2. 2026-04-21
    historical Active Contingent
  3. 2026-03-26
    status Active
  4. 2026-03-09
    historical Active Contingent
  5. 2026-02-09
    listed $170,000 Active
  6. 2020-05-19
    soldstatus $115,000
  7. 2007-08-29
    soldstatus
  8. 2006-06-02
    soldstatus
  9. 2003-09-16
    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
$673 · $56/mo
Projected year-2 tax
$935 · $78/mo
Expected delta
+$262/yr (+$22/mo · 38.9%)

ⓘ 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 62% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,122
− Mortgage interest
−$9,523
− Property taxes
−$673
− Insurance
−$850
− Repairs & maintenance
−$1,610
− Management
−$1,610
− Depreciation
−$4,945
Taxable income
$912
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$219
After-tax cash flow
$3,457/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

County
Caddo Parish · 178,536 people
City population
164,123
Metro
Shreveport-Bossier City, LA
Population (ZIP)
31,734
Household income
$48,365
Rent vs Own
36.4% rent · 63.6% own
Severe rent burden
1346.0

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 0.55)
Race & ethnicity
Black 51% White 43% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -62.11%
Current HPI
117.801
Rent YoY
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

+47.8% since first listed
9 events — show timeline
  • 2026-05-18 Pending NTREIS
  • 2026-04-21 Contingent NTREIS
  • 2026-03-26 Relisted NTREIS
  • 2026-03-09 Contingent NTREIS
  • 2026-02-09 Listed $170,000 NTREIS
  • 2020-05-19 Sold (Public Records) $115,000 Public Records
  • 2007-08-29 Sold (Public Records) Public Records
  • 2006-06-02 Sold (Public Records) Public Records
  • 2003-09-16 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $673 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…