CashFlowRE
Sign in Sign up
5213 Peony Meadow Ln
D- Composite 39.85
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).

  • ARV discount +13.9/15.0
  • Cash flow +7.6/30.0
  • Condition / age +4.8/5.0
  • Livability +3.5/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.9/5.0
  • Schools +2.6/10.0
  • DSCR +1.7/10.0
  • Appreciation +0.0/10.0

$319,500

5213 Peony Meadow Ln · Slidell, LA 70461
4 bd · 3.0 ba · 2,697 sqft · SingleFamily public records · 16 Days on market
Built 2022 Excellent condition Garage $118/sqft · 14% below area Est $373k · 14% under $58/mo HOA · 2% of rent

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

Listing remarks MLS

**Seller Will Consider BOND FOR DEED**Eligible for LHC Down Payment Assistance, and the seller is open to helping with closing costs or a rate buydown, making homeownership more attainable. This spacious home offers over 2,700 square feet of comfortable living with an open layout that is perfect for both relaxing and entertaining. Enjoy energy efficient features along with a built in alarm system and a cozy gas fireplace for added comfort and peace of mind. The kitchen is designed for everyday living with ample cabinet space, a gas stove, and a walk in pantry. It opens to a generously sized dining area ideal for gathering with family and friends. A flexible home office or bonus room provides space for working from home, a playroom, or hobbies. With three full bathrooms, there is room for everyone. The primary suite offers double sinks, a walk in shower, garden tub, and a large walk in closet, creating a private retreat. Located in a resort style community, residents enjoy access to a pool and waterpark, fitness center, clubhouse, fishing piers, walking trails, playgrounds, and sports courts. Do not miss this opportunity to step into homeownership with space, comfort, and incredible amenities.

Key facts

  • Open floor plan
  • Generous storage
  • Gas fireplace

Tags

VERSATILE BONUS ROOMOPEN FLOOR PLANGAS FIREPLACESTAINLESS STEEL APPLIANCESWALK IN PANTRYGENEROUS STORAGE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $320k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-382 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $252k (21.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (21.5% below list).
  • Recommended offer: $251k (21.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#57 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • St. Tammany Parish (suburban): math 43% / reading 55% proficiency, ranked #11 of 98 in LA (top 11%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: W.L. Abney Elementary School (math 31% / reading 38%, grade F, #284 of 646 statewide, top 46%, 1,094 students, 70% FRL); St. Tammany Junior High School (math 19% / reading 41%, grade F, #114 of 218 statewide, top 53%, 793 students, 68% FRL); Salmen High School (math 15% / reading 27%, grade F, #179 of 265 statewide, top 68%, 1,216 students, 62% FRL) — zoned schools average 67% FRL vs 40% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 49% district-wide (-20 pts) — the specific schools serving this property underperform the St. Tammany Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.7%/yr); 778 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 98d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 79% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($89k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • St. Tammany County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask is 12188% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $250,825 (21.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.79%
Cap rate
4.86%
Cash-on-cash
-5.12%
DSCR
0.77
GRM
10.6

CMA / ARV

ARV (median comp)
$372,823
List price
$319,500
Delta
-14.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3245 Rousset Ridge Dr 0.18mi 4/3.0 2,712 (+1%) 4mo $350,000 $129 88
3952 Hook Island Ln 0.22mi 4/3.0 2,668 (-1%) 4mo $299,000 $112 84
3764 Canal Bank Dr 0.58mi 4/2.5 2,658 (-1%) 0mo $335,000 $126 69
5508 Wake Reserve Rd 0.57mi 4/2.5 2,656 (-2%) 4mo $405,900 $153 66
6744 Delta Ridge Ave 0.63mi 4/2.5 2,656 (-2%) 3mo $402,900 $152 64
6736 Delta Ridge Ave 0.64mi 4/2.5 2,656 (-2%) 4mo $407,900 $154 62
6740 Delta Ridge Ave 0.65mi 4/3.0 2,400 (-11%) 1mo $369,900 $154 50
6756 Delta Ridge Ave 0.62mi 4/3.0 2,400 (-11%) 4mo $376,085 $157 50
6756 Delta Ridge Ave 0.62mi 4/3.0 2,400 (-11%) 4mo $376,085 $157 50
6748 Delta Ridge Ave 0.64mi 4/3.0 2,400 (-11%) 4mo $377,900 $157 48
6732 Delta Ridge Ave 0.64mi 4/3.0 2,400 (-11%) 4mo $372,900 $155 48
116 Oak Landing Ln 0.73mi 5/3.0 (+1) 2,479 (-8%) 3mo $271,125 $109 45

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-26.5%
Equity multiple
0.12×
Total profit
$-79,163
Equity at exit
$47,638
10-year hold
IRR
-28.9%
Equity multiple
-0.26×
Total profit
$-112,482
Equity at exit
$27,625

Cash invested: $89,460 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
61 active · 22 under contract
Months of supply
11.8 mo (8%/mo absorbed)
Median asking
$334,724 ($140/sqft)
Median days on market
93 d
This list price
41% of active listings are priced below it
ARV vs active asking
-1.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70461

Home prices YoY
-33.0%
Rents YoY
1.7%
Active inventory
778
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,508 high interval (Pro) →
Mortgage (P&I)
$1,675
Tax from tax record
$497 /mo · $5,964/yr
Insurance
$133
HOA
$58
Vacancy / Maint / Mgmt
$527
Net cashflow
$-382

Break-even live

Break-even rent $2,992
Max offer price $252,007
Occupancy floor

Sensitivity live

Price -10% $-201 -5% $-292 +0% $-382 +5% $-472 +10% $-563
Rent -10% $-580 -5% $-481 +0% $-382 +5% $-283 +10% $-184
Rate -1.0pp $-221 -0.5pp $-301 base $-382 +0.5pp $-465 +1.0pp $-549

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
$79,875
Closing costs
$9,585
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5916 Honey Glade Rd Slidell, LA 4.0 2.0 2290 $2,600 $1.14 112d 1 0.08mi
3890 Hummell Crest Rd Slidell, LA 4.0 2.0 2340 $2,450 $1.05 81d 1 0.08mi
5169 Clarkston Grove Dr Slidell, LA 4.0 3.0 2107 $2,250 $1.07 112d 1 0.27mi
5180 Clarkston Grove Dr Slidell, LA 4.0 2.0 2079 $2,250 $1.08 87d 1 0.28mi
5579 Grand Springs Rd Slidell, LA 4.0 2.0 1867 $2,200 $1.18 0d 1 0.38mi
5579 Grand Springs Rd Slidell, LA 4.0 2.0 1867 $2,200 $1.18 139d 1 0.38mi
3635 Trestle Crossing Ave Slidell, LA 4.0 3.0 2208 $2,600 $1.18 139d 1 0.59mi
7861 Camellia Bud Ct Slidell, LA 4.0 3.5 2680 $2,950 $1.10 111d 1 0.68mi
4356 Marais River Dr Slidell, LA 4.0 2.0 1867 $2,295 $1.23 7d 1 0.74mi
5225 Summer Pecan Rd Slidell, LA 4.0 2.0 2079 $2,300 $1.11 119d 1 0.77mi
112 Oak Landing Ln Slidell, LA 4.0 2.0 1884 $2,400 $1.27 10d 1 0.77mi
206 Nicklaus Dr Slidell, LA 3.0 2.0 2210 $2,500 $1.13 78d 1 0.79mi
109 Oak Landing Ln Slidell, LA 4.0 2.0 1884 $2,350 $1.25 112d 1 0.80mi
5548 Delta Horizon Dr Slidell, LA 4.0 3.0 2087 $2,590 $1.24 63d 1 0.81mi
479 Lakeshore Vlg E Slidell, LA 4.0 2.0 1893 $2,400 $1.27 119d 1 0.81mi
289 Grand Isle Ct Slidell, LA 4.0 2.0 1980 $2,300 $1.16 139d 1 0.87mi
289 Grand Isle Ct Slidell, LA 4.0 2.0 1980 $2,300 $1.16 119d 1 0.87mi
5273 Summer Pecan Rd Slidell, LA 4.0 2.0 2072 $2,300 $1.11 0d 1 0.89mi
408 Lakeshore Vlg E Slidell, LA 3.0 2.0 1785 $2,395 $1.34 93d 1 0.94mi
948 Channel Bend Ct Slidell, LA 5.0 2.5 2658 $2,800 $1.05 117d 1 0.95mi
948 Channel Bend Ct Slidell, LA 5.0 2.5 2360 $2,500 $1.06 81d 1 0.95mi
25 Oak Tree Dr Slidell, LA 4.0 2.5 2530 $2,900 $1.15 81d 1 0.98mi
905 Lakeshore Village Pt Slidell, LA 4.0 2.0 2200 $2,425 $1.10 6d 1 1.08mi
44 Oak Tree Dr Slidell, LA 4.0 2.5 2775 $3,000 $1.08 97d 1 1.11mi
44 Oak Tree Dr Slidell, LA 4.0 2.5 2775 $3,000 $1.08 0d 1 1.11mi
220 E Lake Dr Slidell, LA 5.0 2.5 2350 $2,700 $1.15 81d 1 1.11mi
4069 Marina Villa N Slidell, LA 4.0 4.0 2930 $5,000 $1.71 106d 1 1.41mi
100 Marina Dr Unit 100 Slidell, LA 3.0 3.0 1850 $1,925 $1.04 99d 1 1.50mi

Property features AI

Finance

HOA & community
Homeowners association with annual fee ($700)Community clubhouseCommunity pool

Exterior

Parking
Garage with two spaces and garage door opener
Utilities
Public waterPublic sewer
Home design
Single-storyStucco exteriorShingle roofExcellent conditionSlab foundationCity lot, rectangular lot (61 x 125)
Construction
Built with stucco exteriorShingle roofSlab foundation
Exterior features
Covered porchPorchCommunity pool

Interior

Kitchen
MicrowaveOvenRange
Bedrooms
Total of 9 rooms (includes bedrooms and living spaces)
Bathrooms
3 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Gas fireplaceENERGY STAR qualified appliances

HOA detail $58/mo · $696/yr

Likely covers
watergaslandscapingpoolgym

Listing history 50 events

  1. 2026-09-24
    days on market $319,500 Active 16 DOM
  2. 2026-09-23
    days on market $319,500 Active 15 DOM
  3. 2026-09-22
    days on market $319,500 Active 14 DOM
  4. 2026-09-21
    days on market $319,500 Active 13 DOM
  5. 2026-09-20
    days on market $319,500 Active 12 DOM
  6. 2026-09-19
    days on market $319,500 Active 11 DOM
  7. 2026-09-18
    days on market $319,500 Active 10 DOM
  8. 2026-09-17
    days on market $319,500 Active 9 DOM
  9. 2026-09-16
    days on market $319,500 Active 8 DOM
  10. 2026-09-15
    days on market $319,500 Active 7 DOM
  11. 2026-09-14
    days on market $319,500 Active 6 DOM
  12. 2026-09-13
    days on market $319,500 Active 5 DOM
  13. 2026-09-12
    days on market $319,500 Active 4 DOM
  14. 2026-09-11
    pricedays on marketlisting id $319,500 Active 3 DOM
  15. 2026-09-05
    days on market $325,000 Active 166 DOM
  16. 2026-09-04
    days on market $325,000 Active 165 DOM
  17. 2026-09-03
    days on market $325,000 Active 164 DOM
  18. 2026-08-31
    days on market $325,000 Active 161 DOM
  19. 2026-08-29
    days on market $325,000 Active 159 DOM
  20. 2026-08-28
    days on market $325,000 Active 158 DOM
  21. 2026-08-27
    days on market $325,000 Active 157 DOM
  22. 2026-08-25
    days on market $325,000 Active 155 DOM
  23. 2026-08-24
    days on market $325,000 Active 154 DOM
  24. 2026-08-23
    days on market $325,000 Active 153 DOM
  25. 2026-08-22
    days on market $325,000 Active 152 DOM
  26. 2026-08-21
    days on market $325,000 Active 151 DOM
  27. 2026-08-20
    days on market $325,000 Active 150 DOM
  28. 2026-08-19
    days on market $325,000 Active 149 DOM
  29. 2026-08-18
    days on market $325,000 Active 148 DOM
  30. 2026-08-17
    days on market $325,000 Active 147 DOM
  31. 2026-08-16
    days on market $325,000 Active 146 DOM
  32. 2026-08-15
    days on market $325,000 Active 145 DOM
  33. 2026-08-14
    days on market $325,000 Active 144 DOM
  34. 2026-08-13
    days on market $325,000 Active 143 DOM
  35. 2026-08-12
    days on market $325,000 Active 142 DOM
  36. 2026-08-11
    days on market $325,000 Active 141 DOM
  37. 2026-08-10
    days on market $325,000 Active 140 DOM
  38. 2026-08-09
    days on market $325,000 Active 139 DOM
  39. 2026-08-08
    days on market $325,000 Active 138 DOM
  40. 2026-08-07
    days on market $325,000 Active 137 DOM
  41. 2026-08-06
    days on market $325,000 Active 136 DOM
  42. 2026-08-05
    days on market $325,000 Active 135 DOM
  43. 2026-08-04
    days on market $325,000 Active 134 DOM
  44. 2026-08-03
    days on market $325,000 Active 133 DOM
  45. 2026-07-31
    days on market $325,000 Active 130 DOM
  46. 2026-07-30
    days on market $325,000 Active 128 DOM
  47. 2026-07-28
    days on market $325,000 Active 127 DOM
  48. 2026-07-26
    days on market $325,000 Active 125 DOM
  49. 2026-07-24
    days on market $325,000 Active 123 DOM
  50. 2026-07-23
    days on market $325,000 Active 122 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
$5,964 · $497/mo
Projected year-2 tax
$5,964 · $497/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,099
− Mortgage interest
−$17,897
− Property taxes
−$5,964
− Insurance
−$1,598
− Repairs & maintenance
−$2,408
− Management
−$2,408
− HOA
−$696
− Depreciation
−$9,295
Taxable loss
−$10,165
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,440
After-tax cash flow
$-2,145/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This home is in excellent condition with modern finishes and a spacious layout, making it an ideal move-in-ready property.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both painting — fresh paint can make a home more appealing
  • Both window treatments — improves energy efficiency and aesthetics
F Composite school gradezoned avg 26/100

Zoned Schools

Elementary Abney Elementary Early Childhood Center Middle St. Tammany Junior High School F LA #114/218 Nat'l #8,861/14,009 High Salmen High School F LA #179/265 Nat'l #13,947/17,239

Schools (NCES district)

District
St. Tammany Parish
NCES district ID
2201650
Math proficiency
43% ▼ -32.00%
Reading proficiency
55% ▼ -26.00%
Median HH income
$61,752
Composite
43.04/100
National rank
#3098
State rank
#11 of 98 in LA
B Composite livability gradescore 70/100

Livability — Slidell

Score
70/100
State rank
#57
US rank
#7673

Category grades

Amenities F Commute F Cost of living A+ Crime C Employment C Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 286,725 people
City population
95,511
Metro
New Orleans-Metairie, LA
Population (ZIP)
34,808
Household income
$89,003
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
25% of renters

Population outlook (St. Tammany County) Hauer SSP2

Today (2025)
286,725 people
By 2030
304,175 · +6.1%
By 2040
336,203 · +17.3%
By 2050
364,590 · +27.2%
By 2075
433,362 · +51.1%
By 2100
470,333 · +64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 55% Black 24% Two or more races 14% Hispanic / Latino 11% Asian 3%
Hispanic origin (detail)
Common ancestry
Lithuanian 9% Italian 1% Romanian 1%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
89% English-only · Spanish 7% Chinese 1% Vietnamese 1%

Political lean MEDSL · St. Tammany

2024 margin
Solid R (+43.8) · D 27.3% · R 71.1% · Other 1.6%
2008→2024 swing
+9.6pp toward D · 2008: -53.4pp · 2024: -43.8pp
All cycles
2024: R+43.8 2020: R+44.2 2016: R+50.8 2012: R+52.2 2008: R+53.4

Not yet ingested

Civics

Price history

-99.3% since first listed
11 events — show timeline
  • 2026-05-02 Rental Removed $2,600 GSREIN
  • 2026-04-25 Pending AcadianaMLS
  • 2026-04-25 Contingent GSREIN
  • 2026-04-11 Listed for Rent $2,600 GSREIN
  • 2026-04-06 Price Changed $325,000 AcadianaMLS
  • 2026-04-06 Price Changed $325,000 GSREIN
  • 2026-03-22 Listed $359,000 GSREIN
  • 2026-03-22 Listed $359,000 AcadianaMLS
  • 2026-01-07 Price Changed $359,000 AcadianaMLS
  • 2026-01-07 Price Changed $359,000 GSREIN
  • 2025-10-08 Listed $365,000 AcadianaMLS

Property tax history

+5.9%/yr

Latest (2025): $5,964 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…