CashFlowRE
Sign in Sign up
107 Malibu Dr
D- Composite 35.4
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 +10.2/30.0
  • ARV discount +8.1/15.0
  • 1% rule +4.0/10.0
  • Livability +3.0/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$174,900

107 Malibu Dr · Shreveport, LA 71115
2 bd · 2.5 ba · 1,657 sqft · Townhouse public records · 618 Days on market
Built 1975 1,960 sqft lot $106/sqft · 11% above area Est $177k · at est. $206/mo HOA · 13% of rent

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

Listing remarks MLS

REDUCED! Newly updated townhouse in south Shreveport's desired Towne South Estates. A beautifully updated kitchen includes granite counter tops, stainless steel microwave, dishwasher, electric range and subway tile backsplash. The cozy fireplace accents the living room that has large windows for plenty of natural light. There is a sunroom that has additional AC and its own brick planter's box. The primary bedroom is downstairs which is rare and boast a primary bath with dual vanities. The downstairs bath also opens to hallway. There are two large bedrooms upstairs that share a Jack and Jill bath and offer large walk-in closets. A separate office space is a great plus for this home and was originally used as a formal dining room! Covered parking and storage room in back. Fresh paint in neutral colors and tile in wet areas, carpet in bedrooms and vinyl plank in remaining rooms. The HOA covers the pool, tennis courts, pest, water, garbage and yard.

Key facts

  • pest
  • tennis courts
  • Hoa covers pool

Tags

COZY FIREPLACE IN LIVING ROOMSUNROOM WITH ADDITIONAL ACFRESH PAINT IN NEUTRAL COLORSHOA COVERS POOL TENNIS COURTS PEST

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 2-bed/2.5-bath townhouse listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-100 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $157k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (9.5% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.

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: crime F, amenities F, commute 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.
  • Zoned schools: University Elementary School (math 27% / reading 38%, grade F, #300 of 646 statewide, top 47%, 954 students, 52% FRL); Caddo Parish Middle Magnet School (math 79% / reading 93%, grade A+, #1 of 218 statewide, top 0%, 1,003 students, 23% FRL); Captain Shreve High School (math 25% / reading 41%, grade F, #116 of 265 statewide, top 44%, 1,851 students, 49% FRL) — zoned schools average 41% FRL vs 64% district-wide (23 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 50% at this address vs 26% district-wide (+24 pts) — the actual schools serving this property are materially stronger than the Caddo Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents flat; 104 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $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 618 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $145k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 72% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,912 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 618 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.90%
Cap rate
5.61%
Cash-on-cash
-2.44%
DSCR
0.89
GRM
9.2

CMA / ARV

ARV (median comp)
$177,105
List price
$174,900
Delta
-1.25%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10061 Alondra St 0.04mi 3/2.5 (+1) 1,670 (+1%) 3mo $179,900 $108 89
112 Carson Dr 0.02mi 3/2.5 (+1) 1,723 (+4%) 0mo $164,900 $96 87
10035 Stratmore Cir 0.09mi 3/2.5 (+1) 1,685 (+2%) 3mo $129,900 $77 85
305 Stratmore Dr 0.19mi 3/2.5 (+1) 1,672 (+1%) 1mo $155,000 $93 84
10005 Saratoga Dr 0.18mi 3/2.5 (+1) 1,592 (-4%) 3mo $178,000 $112 78
311 Stratmore Dr #168 0.19mi 2/2.0 1,545 (-7%) 0mo $189,000 $122 77
42 Settlers Bnd 0.28mi 3/2.5 (+1) 1,563 (-6%) 3mo $199,900 $128 70
10323 Monet Dr 0.18mi 3/2.0 (+1) 1,487 (-10%) 1mo $143,000 $96 67
10005 Georgetown Dr 0.20mi 3/2.5 (+1) 1,820 (+10%) 3mo $169,900 $93 66
10110 Salinas Dr 0.06mi 3/1.5 (+1) 1,435 (-13%) 1mo $150,000 $105 65
10302 Loma Vista Dr 0.14mi 3/2.0 (+1) 1,464 (-12%) 3mo $150,000 $102 65
11 Chimney Stone Way 0.37mi 3/2.0 (+1) 1,490 (-10%) 2mo $168,500 $113 58

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 · 0.07% rent growth · sell at horizon

5-year hold
IRR
-24.0%
Equity multiple
0.20×
Total profit
$-39,102
Equity at exit
$26,078
10-year hold
IRR
-32.5%
Equity multiple
-0.21×
Total profit
$-59,304
Equity at exit
$15,122

Cash invested: $48,972 (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 71115

Home prices YoY
-26.5%
Rents YoY
0.1%
Active inventory
104
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,583 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$154 /mo · $1,845/yr
Insurance
$73
HOA
$206
Vacancy / Maint / Mgmt
$332
Net cashflow
$-100

Break-even live

Break-even rent $1,709
Max offer price $157,320
Occupancy floor

Sensitivity live

Price -10% $-1 -5% $-50 +0% $-100 +5% $-149 +10% $-199
Rent -10% $-225 -5% $-162 +0% $-100 +5% $-37 +10% $26
Rate -1.0pp $-11 -0.5pp $-55 base $-100 +0.5pp $-145 +1.0pp $-191

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
$43,725
Closing costs
$5,247
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10018 Artesia Dr Shreveport, LA 3.0 2.5 1875 $1,500 $0.80 45d 1 0.11mi
10014 Stratmore Cir Unit 10014 Shreveport, LA 3.0 2.5 1824 $1,600 $0.88 15d 1 0.16mi
10305 Monet Dr Shreveport, LA 3.0 2.5 1533 $1,600 $1.04 22d 1 0.17mi
9990 Smugglers Cove Ln Shreveport, LA 2.0 1.5 1267 $1,550 $1.22 45d 1 0.19mi
10139 Carlsbad Dr Shreveport, LA 3.0 2.0 1464 $1,800 $1.23 45d 1 0.19mi
9993 Smugglers Cove Ln Shreveport, LA 2.0 1.5 1339 $1,500 $1.12 15d 1 0.19mi
10327 Loma Vista Dr Unit 10327 Shreveport, LA 3.0 2.5 1474 $1,590 $1.08 22d 1 0.20mi
9913 Dagger Point Ln Shreveport, LA 2.0 2.5 1296 $1,350 $1.04 45d 1 0.20mi
10142 Carlsbad Dr Shreveport, LA 3.0 2.5 1500 $1,400 $0.93 22d 1 0.21mi
184 Riverbrooke Dr Shreveport, LA 3.0 2.0 1620 $2,000 $1.23 22d 1 0.28mi
409 Persimmon Dr Shreveport, LA 3.0 2.0 1800 $1,900 $1.06 22d 1 0.30mi
9505 Balsa Dr Shreveport, LA 3.0 2.5 1744 $1,900 $1.09 15d 1 0.48mi
8117 Captain Mary Miller Dr Shreveport, LA 3.0 2.0 1780 $2,200 $1.24 45d 1 1.20mi
293 Eagle Bend Way Shreveport, LA 3.0 2.0 1800 $2,025 $1.12 45d 1 1.47mi

HOA detail

Monthly dues
$206 · $2,472/yr
Likely covers
watertrashelectricpool

Listing history 25 events

  1. 2026-06-21
    days on market $174,900 Active 618 DOM
  2. 2026-06-18
    days on market $174,900 Active 615 DOM
  3. 2026-06-17
    days on market $174,900 Active 614 DOM
  4. 2026-06-16
    days on market $174,900 Active 613 DOM
  5. 2026-06-15
    days on market $174,900 Active 612 DOM
  6. 2026-06-14
    days on market $174,900 Active 610 DOM
  7. 2026-06-13
    days on market $174,900 Active 609 DOM
  8. 2026-06-10
    days on market $174,900 Active 607 DOM
  9. 2026-06-09
    days on market $174,900 Active 606 DOM
  10. 2026-06-08
    days on market $174,900 Active 605 DOM
  11. 2026-06-07
    days on market $174,900 Active 604 DOM
  12. 2026-06-05
    days on market $174,900 Active 601 DOM
  13. 2026-06-03
    days on market $174,900 Active 600 DOM
  14. 2026-06-02
    days on market $174,900 Active 599 DOM
  15. 2026-06-01
    days on market $174,900 Active 598 DOM
  16. 2026-05-31
    days on market $174,900 Active 597 DOM
  17. 2026-05-30
    days on market $174,900 Active 596 DOM
  18. 2026-01-22
    price $174,900 966-char remark
    Show marketing remark (966 chars)

    REDUCED! Newly updated townhouse in south Shreveport's desired Towne South Estates. A beautifully updated kitchen includes granite counter tops, stainless steel microwave, dishwasher, electric range and subway tile backsplash. The cozy fireplace accents the living room that has large windows for plenty of natural light. There is a sunroom that has additional AC and its own brick planter's box. The primary bedroom is downstairs which is rare and boast a primary bath with dual vanities. The downstairs bath also opens to hallway. There are two large bedrooms upstairs that share a Jack and Jill bath and offer large walk-in closets. A separate office space is a great plus for this home and was originally used as a formal dining room! Covered parking and storage room in back. Fresh paint in neutral colors and tile in wet areas, carpet in bedrooms and vinyl plank in remaining rooms. The HOA covers the pool, tennis courts, pest, water, garbage and yard.

  19. 2025-10-21
    price $184,900 966-char remark
    Show marketing remark (966 chars)

    REDUCED! Newly updated townhouse in south Shreveport's desired Towne South Estates. A beautifully updated kitchen includes granite counter tops, stainless steel microwave, dishwasher, electric range and subway tile backsplash. The cozy fireplace accents the living room that has large windows for plenty of natural light. There is a sunroom that has additional AC and its own brick planter's box. The primary bedroom is downstairs which is rare and boast a primary bath with dual vanities. The downstairs bath also opens to hallway. There are two large bedrooms upstairs that share a Jack and Jill bath and offer large walk-in closets. A separate office space is a great plus for this home and was originally used as a formal dining room! Covered parking and storage room in back. Fresh paint in neutral colors and tile in wet areas, carpet in bedrooms and vinyl plank in remaining rooms. The HOA covers the pool, tennis courts, pest, water, garbage and yard.

  20. 2025-01-12
    price $189,900 966-char remark
    Show marketing remark (966 chars)

    REDUCED! Newly updated townhouse in south Shreveport's desired Towne South Estates. A beautifully updated kitchen includes granite counter tops, stainless steel microwave, dishwasher, electric range and subway tile backsplash. The cozy fireplace accents the living room that has large windows for plenty of natural light. There is a sunroom that has additional AC and its own brick planter's box. The primary bedroom is downstairs which is rare and boast a primary bath with dual vanities. The downstairs bath also opens to hallway. There are two large bedrooms upstairs that share a Jack and Jill bath and offer large walk-in closets. A separate office space is a great plus for this home and was originally used as a formal dining room! Covered parking and storage room in back. Fresh paint in neutral colors and tile in wet areas, carpet in bedrooms and vinyl plank in remaining rooms. The HOA covers the pool, tennis courts, pest, water, garbage and yard.

  21. 2024-10-11
    listed $199,900 Active 966-char remark
    Show marketing remark (966 chars)

    REDUCED! Newly updated townhouse in south Shreveport's desired Towne South Estates. A beautifully updated kitchen includes granite counter tops, stainless steel microwave, dishwasher, electric range and subway tile backsplash. The cozy fireplace accents the living room that has large windows for plenty of natural light. There is a sunroom that has additional AC and its own brick planter's box. The primary bedroom is downstairs which is rare and boast a primary bath with dual vanities. The downstairs bath also opens to hallway. There are two large bedrooms upstairs that share a Jack and Jill bath and offer large walk-in closets. A separate office space is a great plus for this home and was originally used as a formal dining room! Covered parking and storage room in back. Fresh paint in neutral colors and tile in wet areas, carpet in bedrooms and vinyl plank in remaining rooms. The HOA covers the pool, tennis courts, pest, water, garbage and yard.

  22. 2018-03-29
    soldstatus $145,000
  23. 2011-09-15
    soldstatus $131,000
  24. 2004-09-21
    soldstatus
  25. 2001-03-21
    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
$1,845 · $154/mo
Projected year-2 tax
$1,845 · $154/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 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% 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
$18,992
− Mortgage interest
−$9,797
− Property taxes
−$1,845
− Insurance
−$874
− Repairs & maintenance
−$1,519
− Management
−$1,519
− HOA
−$2,472
− Depreciation
−$5,088
Taxable loss
−$4,123
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$990
After-tax cash flow
$-205/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)
14,413
Household income
$65,509
Rent vs Own
38.3% rent · 61.7% own
Severe rent burden
582.0

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
Predominantly White (66%)
Race & ethnicity
White 66% Black 21% Two or more races 5% Asian 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 5% Italian 2% Slovak 1%
Foreign-born
6% · China, Canada, Vietnam
Languages at home
91% English-only · Spanish 4% Chinese 2% Other Indo-European 2%

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
▼ -45.95%
Current HPI
127.4874
Rent YoY
▲ 0.07%
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

+33.5% since first listed
8 events — show timeline
  • 2026-01-22 Price Changed $174,900 NTREIS
  • 2025-10-21 Price Changed $184,900 NTREIS
  • 2025-01-12 Price Changed $189,900 NTREIS
  • 2024-10-11 Listed $199,900 NTREIS
  • 2018-03-29 Sold (Public Records) $145,000 Public Records
  • 2011-09-15 Sold (Public Records) $131,000 Public Records
  • 2004-09-21 Sold (Public Records) Public Records
  • 2001-03-21 Sold (Public Records) Public Records

Property tax history

+5.9%/yr

Latest (2025): $1,845 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…