CashFlowRE
Sign in Sign up
373 Autumn Lakes Rd
D+ Composite 48.38
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 +16.3/30.0
  • ARV discount +10.0/15.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • 1% rule +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,000

373 Autumn Lakes Rd · Slidell, LA 70461
5 bd · 2.5 ba · 2,186 sqft · SingleFamily public records · 105 Days on market
Built 2005 $160/sqft · at area comps Est $370k · 6% under $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

Key facts

  • Garage
  • Built 2005
  • Listed 105 days

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 5-bed/2.5-bath single-family listed at $349k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/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 $308k (11.7% below list).
  • Recommended offer: $308k (11.7% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 42% 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 105 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 22y ago; this cycle's ask has dropped $31k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $308,181 (11.7% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.88%
Cap rate
6.94%
Cash-on-cash
2.33%
DSCR
1.10
GRM
9.4

CMA / ARV

ARV (median comp)
$369,660
List price
$349,000
Delta
-5.59%
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
373 Autumn Lakes Rd 0.00mi 5/2.5 2,353 (+8%) 0mo $348,000 $148 87
361 Autumn Lakes Rd 0.04mi 4/2.5 (-1) 2,250 (+3%) 13mo $350,000 $156 77
59398 Spring Dr 0.13mi 4/2.0 (-1) 2,076 (-5%) 7mo $249,900 $120 73
307 N Buckingham Dr 0.52mi 4/2.0 (-1) 2,260 (+3%) 1mo $265,000 $117 62
511 Cross Gates Blvd 0.54mi 4/2.0 (-1) 2,281 (+4%) 4mo $325,000 $142 58
665 Dockside Dr 0.50mi 4/3.0 (-1) 2,417 (+11%) 3mo $575,000 $238 50
101 Herwig Bluff Rd 0.67mi 4/2.0 (-1) 2,154 (-2%) 13mo $293,000 $136 48
543 Cross Gates Blvd 0.69mi 4/2.0 (-1) 2,328 (+6%) 3mo $300,000 $129 47
424 Dockside Dr 0.65mi 4/3.0 (-1) 2,433 (+11%) 1mo $420,000 $173 43
644 Dockside Dr 0.59mi 4/3.0 (-1) 2,492 (+14%) 3mo $590,000 $237 40
225 Gum Bayou Ln 0.60mi 4/3.0 (-1) 2,505 (+15%) 2mo $475,000 $190 39
307 Steele Rd 0.61mi 4/2.5 (-1) 2,466 (+13%) 14mo $260,000 $105 34

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
-14.0%
Equity multiple
0.50×
Total profit
$-48,469
Equity at exit
$52,037
10-year hold
IRR
-7.3%
Equity multiple
0.56×
Total profit
$-42,578
Equity at exit
$30,175

Cash invested: $97,720 (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
9.4×

Monthly cashflow live

Estimated rent
$3,082 medium interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$245 /mo · $2,936/yr
Insurance
$145
HOA
$25
Vacancy / Maint / Mgmt
$647
Net cashflow
$189

Break-even live

Break-even rent $2,842
Max offer price $349,000
Occupancy floor 89%

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
$87,250
Closing costs
$10,470
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
361 Autumn Lakes Rd Slidell, LA 4.0 2.5 2250 $3,000 $1.33 11d 1 0.04mi
361 Autumn Lakes Rd Slidell, LA 4.0 2.5 2250 $3,500 $1.56 43d 1 0.04mi
555 Cross Gates Blvd Slidell, LA 4.0 2.5 2300 $2,425 $1.05 43d 1 0.82mi
1305 Spring Ridge Cir Slidell, LA 4.0 3.0 2950 $3,350 $1.14 11d 1 1.07mi

HOA detail

Monthly dues
$25 · $300/yr

Listing history 24 events

  1. 2026-05-08
    status Pending 409-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  2. 2026-05-08
    historical Active Under Contract 410-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  3. 2026-04-30
    price $349,000 409-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  4. 2026-04-30
    price $349,000 410-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  5. 2026-04-10
    price $359,000 409-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  6. 2026-04-10
    price $359,000 410-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  7. 2026-03-11
    price $369,000 409-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  8. 2026-03-11
    price $369,000 410-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  9. 2026-02-04
    listed $380,000 Active 409-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  10. 2026-02-04
    listed $380,000 Active 410-char remark
    Show marketing remark (410 chars)

    Absolutely gorgeous and beautifully maintained home! 4 bedrooms/2.5 baths downstairs with 5th bedroom over garage. 5th bedroom could be used as a bonus room/game room, it has multiple uses. Home is brick and stucco and located in a sought-after neighborhood and a highly rated school district. This spacious home, with open floor plan, has pride of ownership throughout. 2 Car garage and timeless curb appeal.

  11. 2022-11-03
    soldstatus $311,500
  12. 2017-07-31
    soldstatus $305,000 Sold
  13. 2017-07-31
    soldstatus $305,000
  14. 2017-07-10
    historical Pending Continue to Show
  15. 2017-06-02
    listed $308,000 Active
  16. 2017-06-01
    listed $308,000
  17. 2007-07-12
    soldstatus $295,100
  18. 2007-07-09
    soldstatus $295,000
  19. 2007-03-05
    listed $299,900
  20. 2007-03-05
    listed $299,900
  21. 2004-07-29
    soldstatus $219,000
  22. 2004-07-26
    soldstatus $219,000
  23. 2004-03-15
    listed $219,000
  24. 2004-03-15
    listed $219,000

ⓘ 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
$2,936 · $245/mo
Projected year-2 tax
$2,936 · $245/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 5/10 Major FEMA zone X · 23% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°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
$36,982
− Mortgage interest
−$19,549
− Property taxes
−$2,936
− Insurance
−$1,745
− Repairs & maintenance
−$2,959
− Management
−$2,959
− HOA
−$300
− Depreciation
−$10,153
Taxable loss
−$3,619
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$868
After-tax cash flow
$3,141/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 — 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

+59.4% since first listed
24 events — show timeline
  • 2026-05-08 Pending AcadianaMLS
  • 2026-05-08 Contingent GSREIN
  • 2026-04-30 Price Changed $349,000 AcadianaMLS
  • 2026-04-30 Price Changed $349,000 GSREIN
  • 2026-04-10 Price Changed $359,000 AcadianaMLS
  • 2026-04-10 Price Changed $359,000 GSREIN
  • 2026-03-11 Price Changed $369,000 AcadianaMLS
  • 2026-03-11 Price Changed $369,000 GSREIN
  • 2026-02-04 Listed $380,000 GSREIN
  • 2026-02-04 Listed $380,000 AcadianaMLS
  • 2022-11-03 Sold (Public Records) $311,500 Public Records
  • 2017-07-31 Sold (Public Records) $305,000 Public Records
  • 2017-07-31 Sold (MLS) $305,000 GSREIN
  • 2017-07-10 Contingent GSREIN
  • 2017-06-02 Listed $308,000 GSREIN
  • 2017-06-01 Listed $308,000 AcadianaMLS
  • 2007-07-12 Sold (Public Records) $295,100 Public Records
  • 2007-07-09 Sold (MLS) $295,000 GSREIN
  • 2007-03-05 Listed $299,900 GSREIN
  • 2007-03-05 Listed $299,900 AcadianaMLS
  • 2004-07-29 Sold (Public Records) $219,000 Public Records
  • 2004-07-26 Sold (MLS) $219,000 GSREIN
  • 2004-03-15 Listed $219,000 AcadianaMLS
  • 2004-03-15 Listed $219,000 GSREIN

Property tax history

-2.1%/yr

Latest (2025): $2,936 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…