CashFlowRE
Sign in Sign up
10159 Miller Dr
B- Composite 66.5
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +7.6/10.0
  • 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

$135,000

10159 Miller Dr · Shreveport, LA 71047
4 bd · 4.5 ba · 2,295 sqft · SingleFamily public records · 148 Days on market
Built 1994 1.24 ac lot $59/sqft · 50% below area Est $263k · 49% under ↓ 38% since listing

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

Listing remarks MLS

Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

Key facts

  • 1.24 acre lot
  • 2 garage spots
  • Built 1994

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/4.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 5.6% 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 $933 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 148 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $60k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 67% 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 $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% 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
1.26%
Cap rate
9.05%
Cash-on-cash
9.85%
DSCR
1.44
GRM
6.6

CMA / ARV

ARV (median comp)
$262,579
List price
$135,000
Delta
-48.59%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10248 Cardiff Dr 0.46mi 3/3.0 (-1) 2,270 (-1%) 8mo $300,000 $132 60
6090 Dorchester Cir 0.75mi 4/2.5 2,635 (+15%) 11mo $350,000 $133 24

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
-1.4%
Equity multiple
0.95×
Total profit
$-2,034
Equity at exit
$20,129
10-year hold
IRR
8.3%
Equity multiple
1.64×
Total profit
$24,014
Equity at exit
$11,672

Cash invested: $37,800 (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
6.6×

Monthly cashflow live

Estimated rent
$1,696 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$265 /mo · $3,182/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$310

Break-even live

Break-even rent $1,303
Max offer price $135,000
Occupancy floor 77%

Sensitivity live

Price -10% $387 -5% $348 +0% $310 +5% $272 +10% $234
Rent -10% $176 -5% $243 +0% $310 +5% $377 +10% $444
Rate -1.0pp $378 -0.5pp $345 base $310 +0.5pp $275 +1.0pp $240

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
$33,750
Closing costs
$4,050
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. 2026-05-13
    price $135,000 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  2. 2026-04-28
    price $145,000 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  3. 2026-04-17
    price $155,000 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  4. 2026-04-09
    status Active 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  5. 2026-03-23
    status Pending 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  6. 2026-03-16
    price $165,000 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  7. 2026-02-13
    price $175,000 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  8. 2026-01-14
    price $185,000 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  9. 2025-12-12
    listed $195,000 Active 380-char remark
    Show marketing remark (380 chars)

    Large house with a great floorplan in Keithville located on over an acre! Vaulted ceilings in living room, with a cozy fireplace. Good sized bedrooms. House has very nice professional grade workshop with its own power meter. Some built ins in dining room. Lots of room to roam. Will need a new roof. This property may qualify for Seller Financing (Vendee). See agent remarks.

  10. 2018-03-02
    soldstatus $217,000
  11. 1992-06-04
    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
$3,182 · $265/mo
Projected year-2 tax
$3,182 · $265/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% 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
$20,349
− Mortgage interest
−$7,562
− Property taxes
−$3,182
− Insurance
−$675
− Repairs & maintenance
−$1,628
− Management
−$1,628
− Depreciation
−$3,927
Taxable income
$1,746
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$419
After-tax cash flow
$3,303/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

-37.8% since first listed
11 events — show timeline
  • 2026-05-13 Price Changed $135,000 NTREIS
  • 2026-04-28 Price Changed $145,000 NTREIS
  • 2026-04-17 Price Changed $155,000 NTREIS
  • 2026-04-09 Relisted NTREIS
  • 2026-03-23 Pending NTREIS
  • 2026-03-16 Price Changed $165,000 NTREIS
  • 2026-02-13 Price Changed $175,000 NTREIS
  • 2026-01-14 Price Changed $185,000 NTREIS
  • 2025-12-12 Listed $195,000 NTREIS
  • 2018-03-02 Sold (Public Records) $217,000 Public Records
  • 1992-06-04 Sold (Public Records) Public Records

Property tax history

+7.6%/yr

Latest (2025): $3,182 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…