CashFlowRE
Sign in Sign up
19459 Slemmer Rd
C+ Composite 60.41
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 +20.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • Schools +4.3/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

19459 Slemmer Rd · Covington, LA 70433
3 bd · 2.0 ba · 1,225 sqft · SingleFamily public records · 257 Days on market
Built 2007 4,791 sqft lot $143/sqft · 21% below area Est $221k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

Key facts

  • Large yard
  • New hvac system
  • 4,791 sq ft lot

Tags

NEW HVAC SYSTEMLARGE YARDEASY ACCESS TO SCHOOLSEASY ACCESS TO SHOPPINGEASY ACCESS TO MAJOR ROADWAYS

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 $175k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/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 $161k (7.9% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.9% in Covington — 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 75/100 on livability (#17 in LA, #3,876 nationally) — a middle-class / working-renter tenant base. Strengths: employment 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 fast (+4.3%/yr); 524 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 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 $1k of loan paydown is wiped out by about $5k 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 257 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 23 sale attempts since 19y ago; this cycle's ask is 10838% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 257 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 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. 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.
  6. 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.
  7. 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
0.92%
Cap rate
7.88%
Cash-on-cash
5.68%
DSCR
1.25
GRM
9.1

CMA / ARV

ARV (median comp)
$221,242
List price
$175,000
Delta
-20.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
243 S Orchard St 0.37mi 2/2.0 (-1) 1,380 (+13%) 5mo $315,000 $228 52
20402 Doris Rd 0.74mi 3/2.0 1,152 (-6%) 4mo $175,000 $152 52
231 S Orchard Ln 0.38mi 2/2.0 (-1) 1,400 (+14%) 3mo $330,000 $236 51

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 · 4.31% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-11,508
Equity at exit
$26,093
10-year hold
IRR
4.7%
Equity multiple
1.36×
Total profit
$17,752
Equity at exit
$15,131

Cash invested: $49,000 (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 70433

Rents YoY
4.3%
Active inventory
524
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,611 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$50 /mo · $603/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$232

Break-even live

Break-even rent $1,318
Max offer price $175,000
Occupancy floor 81%

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
$43,750
Closing costs
$5,250
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19425 Slemmer Rd Unit 2 Covington, LA 3.0 2.0 1100 $1,100 $1.00 21d 1 0.06mi
100 Covington Meadow Cir Unit D Covington, LA 3.0 2.5 1356 $1,600 $1.18 17d 1 0.15mi
104 Covington Meadow Cir Unit I Covington, LA 3.0 2.5 1476 $1,600 $1.08 24d 1 0.17mi
103 Covington Meadow Cir Unit F Covington, LA 3.0 2.5 1476 $1,700 $1.15 44d 1 0.19mi
103 Covington Meadow Cir Unit E Covington, LA 3.0 2.5 1476 $1,700 $1.15 24d 1 0.19mi
3 Hollycrest Blvd Covington, LA 2.0 2.0 1413 $1,495 $1.06 3d 1 0.42mi
28 Park Place Dr Covington, LA 1.0–3.0 1.0–2.0 963 $1,407 $1.46 2d 9 0.55mi
140 Holiday Blvd Covington, LA 2.0 1.0–2.0 652 $1,525 $2.34 2d 12 0.67mi
350 Emerald Forest Blvd Covington, LA 1.0–2.0 1.0–2.0 845 $1,600 $1.89 12d 2 0.72mi
219 Beech St Covington, LA 3.0 2.0 1250 $1,500 $1.20 44d 1 1.00mi
126 Pear St Unit A Covington, LA 3.0 2.0 1383 $1,600 $1.16 24d 1 1.01mi
1612 Versailles Business Pkwy Covington, LA 1.0–2.0 1.0–2.0 1009 $2,089 $2.07 2d 31 1.13mi
70040 2nd St Covington, LA 3.0 2.0 1416 $2,000 $1.41 3d 1 1.16mi
70045 3rd St Covington, LA 3.0 2.0 1430 $1,750 $1.22 3d 1 1.19mi
2021 Sullivan Ln Covington, LA 1.0–2.0 1.0–2.0 860 $1,856 $2.16 2d 18 1.32mi
70076 6th St Covington, LA 3.0 2.0 1151 $1,600 $1.39 24d 1 1.36mi
70096 10th St Covington, LA 3.0 2.0 1391 $1,950 $1.40 17d 1 1.48mi

Listing history 50 events

  1. 2026-06-18
    days on market $175,000 Active 257 DOM
  2. 2026-06-17
    days on market $175,000 Active 256 DOM
  3. 2026-06-16
    days on market $175,000 Active 255 DOM
  4. 2026-06-15
    days on market $175,000 Active 254 DOM
  5. 2026-06-13
    days on market $175,000 Active 252 DOM
  6. 2026-06-10
    days on market $175,000 Active 249 DOM
  7. 2026-06-09
    days on market $175,000 Active 248 DOM
  8. 2026-06-08
    days on market $175,000 Active 247 DOM
  9. 2026-06-07
    days on market $175,000 Active 246 DOM
  10. 2026-06-03
    days on market $175,000 Active 242 DOM
  11. 2026-06-02
    days on market $175,000 Active 241 DOM
  12. 2026-06-01
    days on market $175,000 Active 240 DOM
  13. 2026-05-31
    days on market $175,000 Active 239 DOM
  14. 2026-04-03
    status Active 369-char remark
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  15. 2026-03-08
    historical $1,500
  16. 2026-01-29
    price $1,500
  17. 2026-01-01
    listed $1,600
  18. 2025-12-31
    price $175,000 369-char remark
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  19. 2025-12-31
    price $175,000
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  20. 2025-11-29
    price $185,000 369-char remark
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  21. 2025-11-10
    price $185,000
  22. 2025-10-27
    price $190,000 369-char remark
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  23. 2025-10-27
    price $190,000
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  24. 2025-09-29
    listed $200,000 Active 369-char remark
    Show marketing remark (369 chars)

    Centrally located 3-bed, 2-bath home at 19459 Slemmer Rd, recently updated with a brand new HVAC system. Perfect as a starter home for new homeowners or a solid rental investment, it offers an open layout, spacious bedrooms, and a large yard with easy access to schools, shopping, and major roadways. Turnkey and move-in ready! Terms for Bond for Deed to be negotiated!

  25. 2021-10-19
    soldstatus $160,000
  26. 2021-10-18
    soldstatus $160,000 Closed
  27. 2021-07-25
    status Pending
  28. 2021-07-24
    status Active
  29. 2021-07-15
    status Pending
  30. 2021-06-25
    listed $159,900
  31. 2021-06-25
    listed $159,900 Active
  32. 2021-03-11
    soldstatus $99,500 Closed
  33. 2021-03-11
    soldstatus $99,500
  34. 2021-02-12
    status Pending
  35. 2021-02-09
    status Active
  36. 2021-02-06
    status Pending
  37. 2021-02-04
    listed $99,500 Active
  38. 2021-02-04
    listed $99,500
  39. 2017-11-21
    historical
  40. 2017-06-19
    price $110,000
  41. 2017-06-06
    listed $120,000 Active
  42. 2017-06-06
    listed $110,000
  43. 2015-03-27
    soldstatus $78,000
  44. 2015-01-16
    listed $89,900
  45. 2015-01-16
    listed $89,900
  46. 2014-03-08
    listed $99,900
  47. 2014-03-08
    listed $99,900
  48. 2011-04-13
    listed $119,900
  49. 2011-04-13
    listed $119,900
  50. 2009-11-06
    listed $125,000

ⓘ 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
$603 · $50/mo
Projected year-2 tax
$962 · $80/mo
Expected delta
+$359/yr (+$30/mo · 59.5%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,335
− Mortgage interest
−$9,803
− Property taxes
−$603
− Insurance
−$875
− Repairs & maintenance
−$1,547
− Management
−$1,547
− Depreciation
−$5,091
Taxable loss
−$130
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$31
After-tax cash flow
$2,815/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
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 — Covington

Score
75/100
State rank
#17
US rank
#3876

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Tammany Parish · 228,296 people
City population
64,351
Metro
New Orleans-Metairie, LA
Population (ZIP)
41,876
Household income
$81,241
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
1287.0

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
Predominantly White (78%)
Race & ethnicity
White 78% Black 9% Hispanic / Latino 7% Two or more races 7% Native American 1% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 17% Italian 2% Slovak 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 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
▼ -112.14%
Current HPI
181.8348
Rent YoY
▲ 4.31%
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

-90.6% since first listed
43 events — show timeline
  • 2026-04-03 Relisted AcadianaMLS
  • 2026-03-08 Rental Removed $1,500 GSREIN
  • 2026-01-29 Price Changed $1,500 GSREIN
  • 2026-01-01 Listed for Rent $1,600 GSREIN
  • 2025-12-31 Price Changed $175,000 AcadianaMLS
  • 2025-12-31 Price Changed $175,000 GSREIN
  • 2025-11-29 Price Changed $185,000 AcadianaMLS
  • 2025-11-10 Price Changed $185,000 GSREIN
  • 2025-10-27 Price Changed $190,000 AcadianaMLS
  • 2025-10-27 Price Changed $190,000 GSREIN
  • 2025-09-29 Listed $200,000 AcadianaMLS
  • 2021-10-19 Sold (Public Records) $160,000 Public Records
  • 2021-10-18 Sold (MLS) $160,000 GSREIN
  • 2021-07-25 Pending GSREIN
  • 2021-07-24 Relisted GSREIN
  • 2021-07-15 Pending GSREIN
  • 2021-06-25 Listed $159,900 GSREIN
  • 2021-06-25 Listed $159,900 AcadianaMLS
  • 2021-03-11 Sold (Public Records) $99,500 Public Records
  • 2021-03-11 Sold (MLS) $99,500 GSREIN
  • 2021-02-12 Pending GSREIN
  • 2021-02-09 Relisted GSREIN
  • 2021-02-06 Pending GSREIN
  • 2021-02-04 Listed $99,500 AcadianaMLS
  • 2021-02-04 Listed $99,500 GSREIN
  • 2017-11-21 Listing Removed GSREIN
  • 2017-06-19 Price Changed $110,000 GSREIN
  • 2017-06-06 Listed $120,000 GSREIN
  • 2017-06-06 Listed $110,000 AcadianaMLS
  • 2015-03-27 Sold (MLS) $78,000 GSREIN
  • 2015-01-16 Listed $89,900 AcadianaMLS
  • 2015-01-16 Listed $89,900 GSREIN
  • 2014-03-08 Listed $99,900 GSREIN
  • 2014-03-08 Listed $99,900 AcadianaMLS
  • 2011-04-13 Listed $119,900 GSREIN
  • 2011-04-13 Listed $119,900 AcadianaMLS
  • 2009-11-06 Listed $125,000 GSREIN
  • 2009-11-06 Listed $125,000 AcadianaMLS
  • 2008-12-30 Listed $129,900 GSREIN
  • 2008-12-30 Listed $129,900 AcadianaMLS
  • 2007-10-22 Listed $129,900 GSREIN
  • 2007-10-22 Listed $129,900 AcadianaMLS
  • 2006-03-20 Sold (Public Records) $16,000 Public Records

Property tax history

-8.2%/yr

Latest (2025): $603 · -3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…