CashFlowRE
Sign in Sign up
5149 Spillway Manor Dr
D Composite 40.97
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 +10.5/15.0
  • Cash flow +9.7/30.0
  • Schools +4.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.9/5.0
  • DSCR +2.7/10.0
  • Appreciation +0.0/10.0

$247,900

5149 Spillway Manor Dr · Slidell, LA 70461
3 bd · 2.0 ba · 1,343 sqft · SingleFamily · 149 Days on market
Built 2026 Good condition 8,276 sqft lot $185/sqft · 7% below area Est $266k · 7% under $62/mo HOA · 3% of rent ↓ 1% since listing

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

Listing remarks MLS

Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms--pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

Key facts

  • Azaela floor plan
  • 8,276 sq ft lot
  • Garage

Tags

AZAELA FLOOR PLANLOW-MAINTENANCE HOMESITEOPEN-CONCEPT LIVING AREASHAKER-STYLE CABINETRY3 CM GRANITE COUNTERTOPSSINGLE-BASIN UNDERMOUNT SINK

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 $248k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-163 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $224k (9.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (17.7% below list).
  • Recommended offer: $204k (17.7% 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.
  • Market conditions: Rents rising (+1.7%/yr); 589 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 149 days — a 12% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $204,108 (17.7% 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 149 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.82%
Cap rate
5.51%
Cash-on-cash
-2.81%
DSCR
0.87
GRM
10.1

CMA / ARV

ARV (median comp)
$265,900
List price
$247,900
Delta
-6.77%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5109 Spillway Manor Dr 0.10mi 3/2.0 1,349 (+0%) 6mo $232,900 $173 90
5349 Bypass Breeze Dr 0.06mi 3/2.0 1,349 (+0%) 9mo $250,000 $185 89
5324 Bypass Breeze Dr 0.12mi 3/2.0 1,510 (+12%) 18mo $268,900 $178 59
908 Lakeshore Village Pt 0.36mi 3/2.0 1,513 (+13%) 6mo $234,900 $155 57
5336 Bypass Breeze Dr 0.10mi 3/2.0 1,510 (+12%) 24mo $264,900 $175 55
744 Lakeshore Village Dr 0.51mi 3/2.0 1,513 (+13%) 8mo $235,000 $155 49
228 E Lake Dr 0.59mi 3/2.0 1,508 (+12%) 12mo $230,000 $153 42

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
-22.4%
Equity multiple
0.24×
Total profit
$-53,062
Equity at exit
$36,963
10-year hold
IRR
-20.2%
Equity multiple
-0.00×
Total profit
$-69,651
Equity at exit
$21,434

Cash invested: $69,412 (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 70461

Home prices YoY
-33.0%
Rents YoY
1.7%
Active inventory
589
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,041 high interval (Pro) →
Mortgage (P&I)
$1,300
Tax est. 1.5%
$310 /mo · $3,718/yr
Insurance
$103
HOA
$62
Vacancy / Maint / Mgmt
$429
Net cashflow
$-163

Break-even live

Break-even rent $2,247
Max offer price $224,353
Occupancy floor

Sensitivity live

Price -10% $9 -5% $-77 +0% $-163 +5% $-248 +10% $-334
Rent -10% $-324 -5% $-243 +0% $-163 +5% $-82 +10% $-1
Rate -1.0pp $-38 -0.5pp $-100 base $-163 +0.5pp $-227 +1.0pp $-292

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
$61,975
Closing costs
$7,437
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5265 Summer Pecan Rd Slidell, LA 4.0 2.0 1647 $2,300 $1.40 3d 1 0.18mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1586 $2,195 $1.38 2d 14 0.46mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1539 $2,150 $1.40 45d 1 0.46mi
408 Lakeshore Vlg E Slidell, LA 3.0 2.0 1785 $2,395 $1.34 12d 1 0.47mi
3616 Spruce Key Ln Slidell, LA 3.0 2.0 1635 $2,395 $1.46 2d 1 0.48mi
3900 Lakeshore Blvd E Unit 233 Slidell, LA 2.0 2.0 1219 $1,690 $1.39 17d 1 0.62mi
3900 Lakeshore Blvd E Slidell, LA 2.0 2.0 1219 $1,755 $1.44 3d 2 0.68mi
3900 Lakeshore Blvd E #125 Slidell, LA 2.0 2.0 1219 $1,670 $1.37 44d 1 0.68mi
3900 Lakeshore Blvd E Slidell, LA 2.0 2.0 1219 $1,755 $1.44 2d 1 0.68mi
301 Lakeshore Blvd N Slidell, LA 1.0–4.0 1.0–2.0 1134 $1,499 $1.32 2d 1 0.77mi
5579 Grand Springs Rd Slidell, LA 4.0 2.0 1867 $2,200 $1.18 44d 1 0.78mi
7535 1st Lake Dr Slidell, LA 3.0 2.0 1564 $2,195 $1.40 18d 1 0.88mi
3500 Oak Harbor Blvd Slidell, LA 1.0–2.0 1.0–2.0 880 $1,385 $1.57 2d 9 0.90mi
713 Lakeshore Vlg E Slidell, LA 3.0 2.0 1563 $2,100 $1.34 44d 1 1.01mi
200 Long St Slidell, LA 2.0–4.0 2.0 1112 $1,373 $1.23 2d 1 1.43mi
62200 W End Blvd Slidell, LA 1.0–2.0 1.0–2.0 925 $1,480 $1.60 2d 14 1.47mi

HOA detail

Monthly dues
$62 · $744/yr

Listing history 21 events

  1. 2026-06-18
    days on market $247,900 Active 149 DOM
  2. 2026-06-17
    days on market $247,900 Active 148 DOM
  3. 2026-06-16
    days on market $247,900 Active 147 DOM
  4. 2026-06-15
    days on market $247,900 Active 146 DOM
  5. 2026-06-13
    days on market $247,900 Active 144 DOM
  6. 2026-06-10
    days on market $247,900 Active 141 DOM
  7. 2026-06-09
    days on market $247,900 Active 140 DOM
  8. 2026-06-08
    days on market $247,900 Active 139 DOM
  9. 2026-06-07
    days on market $247,900 Active 138 DOM
  10. 2026-06-03
    days on market $247,900 Active 134 DOM
  11. 2026-06-02
    days on market $247,900 Active 133 DOM
  12. 2026-06-01
    days on market $247,900 Active 132 DOM
  13. 2026-05-31
    days on market $247,900 Active 131 DOM
  14. 2026-04-10
    price $247,900 1611-char remark
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  15. 2026-04-10
    price $247,900 1617-char remark
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  16. 2026-02-19
    price $249,900 1611-char remark
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  17. 2026-02-19
    price $249,900 1617-char remark
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  18. 2026-02-19
    price $249,900
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  19. 2026-01-20
    listed $250,900 Active
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  20. 2026-01-20
    listed $250,900 Active 1611-char remark
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

  21. 2026-01-20
    listed $250,900 Active 1617-char remark
    Show marketing remark (1617 chars)

    Welcome to the Azaela floor plan, a thoughtfully designed home located in Lakeshore Villages, a new home community in Slidell, Louisiana. Offering the perfect blend of comfort, style, and functionality. Nestled on a low-maintenance homesite, this home is ideal for those seeking a relaxed lifestyle without the hassle of extensive yard upkeep. The Azaela has 3 spacious bedrooms, 2 bathrooms, and approximately 1,343 sq. ft. of living space, providing ample room for families, couples, or anyone looking for a smart layout that maximizes every square foot. Step inside to an open-concept living area that seamlessly connects the kitchen, dining, and living rooms—pefect for entertaining or enjoying everyday moments. The kitchen is equipped with shaker-style cabinetry, 3 cm granite countertops, a single-basin undermount sink, and stainless-steel appliances including a stove, microwave hood, and dishwasher. A gooseneck pulldown faucet adds both style and convenience. The laundry room is strategically located near the dining area, keeping you connected to the heart of the home while handling daily chores with ease. Retreat to the private primary suite, complete with a spacious bedroom, a dual vanity ensuite bathroom, a shower/tub combination, and a separate toilet area. A walk-in closet offers generous storage space, making organization effortless. Whether you're hosting guests or enjoying a quiet evening at home, the Evergreen plan is designed to support your lifestyle with comfort and elegance. Interested in the Azaela floor plan? Contact us today to learn more and schedule your personal tour!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,493
− Mortgage interest
−$13,886
− Property taxes
−$3,718
− Insurance
−$1,240
− Repairs & maintenance
−$1,959
− Management
−$1,959
− HOA
−$744
− Depreciation
−$7,212
Taxable loss
−$6,226
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,494
After-tax cash flow
$-459/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

Good 80/100 None rehab

This home is in excellent condition with a good condition score of 80. It is move-in ready with no visible repairs needed. The highest-ROI updates would be painting the exterior, landscaping improvements, and adding smart home features to enhance both resale and rental value.

Value-add opportunities

  • Resale Painting the exterior brick facade — Enhances curb appeal and can add value.
  • Resale Landscaping improvements — Enhances curb appeal and can add value.
  • Both Adding smart home features — Improves functionality and can increase both resale and rental value.
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and can add value.
  • Rental Adding a smart thermostat — Improves energy efficiency and can attract renters looking for smart home features.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior brick facade — Enhances curb appeal and can add value.
  • Resale Landscaping improvements — Enhances curb appeal and can add value.
  • Both Adding smart home features — Improves functionality and can increase both resale and rental value.
  • Resale Upgrading the kitchen appliances — Modernizes the kitchen and can add value.
  • Rental Adding a smart thermostat — Improves energy efficiency and can attract renters looking for smart home features.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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 · 228,296 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
328.0

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

Market trends

HPI YoY
▼ -74.47%
Current HPI
151.3353
Rent YoY
▲ 1.72%
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-1.2% since first listed
8 events — show timeline
  • 2026-04-10 Price Changed $247,900 AcadianaMLS
  • 2026-04-10 Price Changed $247,900 GSREIN
  • 2026-02-19 Price Changed $249,900 AcadianaMLS
  • 2026-02-19 Price Changed $249,900 GSREIN
  • 2026-02-19 Price Changed $249,900 Zillow
  • 2026-01-20 Listed $250,900 Zillow
  • 2026-01-20 Listed $250,900 GSREIN
  • 2026-01-20 Listed $250,900 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…