CashFlowRE
Sign in Sign up
2967 Palm Dr
B- Composite 65.74
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 +24.2/30.0
  • ARV discount +14.6/15.0
  • DSCR +7.8/10.0
  • 1% rule +6.1/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$254,900

2967 Palm Dr · Slidell, LA 70458
3 bd · 2.0 ba · 2,312 sqft · SingleFamily public records · 68 Days on market
Built 1976 $110/sqft · 21% below area Est $302k · 16% under

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

Listing remarks MLS

Completely renovated home featuring 3 beds, 2 baths. Laminate floors throughout. Stone counters, plenty of cabinets, stainless steel appliances in kitchen. Bonus room with stained concrete floors. Primary bath has whirlpool tub, tiled shower and double vanities. Large covered rear porch overlooking inground pool, storage shed and 8' privacy fence. 4+ car garage. See this one today!

Key facts

  • Renovated home
  • Laminate floors
  • Bonus room

Tags

RENOVATED HOMELAMINATE FLOORSSTONE COUNTERSSTAINLESS STEEL APPLIANCESBONUS ROOMWHIRLPOOL TUB

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 $255k.

Deal economics

  • At list price, monthly cash flow is $507 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $240k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 5.9% in Slidell — 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 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: Glynn H. Brock Elementary School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 320 students, 79% 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 70% FRL vs 40% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% 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 (+1.5%/yr); 489 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • At $2,819/mo this rent would consume 46% of the median local household income ($73k/yr) (locally 1331% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 68 days — a 6% lower offer ($240k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y ago 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.
  • Current owner paid $93k; list at $255k implies a 173% gain — meaningful room to come down on a strong offer.
Recommended offer $239,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.11%
Cap rate
8.68%
Cash-on-cash
8.52%
DSCR
1.38
GRM
7.5

CMA / ARV

ARV (median comp)
$302,386
List price
$254,900
Delta
-15.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3004 S Palm Dr 0.21mi 4/3.0 (+1) 2,378 (+3%) 0mo $256,000 $108 76
311 Oleander Dr 0.18mi 4/3.0 (+1) 2,144 (-7%) 8mo $141,800 $66 64
57316 Talen Ln 0.21mi 4/3.5 (+1) 2,407 (+4%) 22mo $347,000 $144 54
2239 1st St 0.71mi 3/2.0 2,010 (-13%) 1mo $292,000 $145 44
3618 Meadowdale 0.62mi 4/2.0 (+1) 2,026 (-12%) 5mo $180,000 $89 41
3069 S Palm Dr 0.66mi 3/2.0 2,172 (-6%) 23mo $125,000 $58 40
3103 Bayouview Pl 0.74mi 4/2.5 (+1) 2,083 (-10%) 20mo $125,000 $60 26

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 · 1.47% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-13,301
Equity at exit
$38,006
10-year hold
IRR
2.7%
Equity multiple
1.18×
Total profit
$13,020
Equity at exit
$22,039

Cash invested: $71,372 (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 70458

Rents YoY
1.5%
Active inventory
489
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,819 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$277 /mo · $3,329/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$592
Net cashflow
$507

Break-even live

Break-even rent $2,178
Max offer price $254,900
Occupancy floor 77%

Sensitivity live

Price -10% $651 -5% $579 +0% $507 +5% $434 +10% $362
Rent -10% $284 -5% $395 +0% $507 +5% $618 +10% $729
Rate -1.0pp $635 -0.5pp $571 base $507 +0.5pp $440 +1.0pp $373

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
$63,725
Closing costs
$7,647
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3106 Little Pl Slidell, LA 3.0 3.0 3000 $4,900 $1.63 5d 1 0.72mi
3839 Oxford St Slidell, LA 3.0 2.0 1660 $1,700 $1.02 45d 1 1.13mi
1111 Saint Scholastica St Slidell, LA 3.0 2.0 2037 $2,000 $0.98 25d 1 1.38mi

Listing history 23 events

  1. 2026-06-21
    days on market $254,900 Active 68 DOM
  2. 2026-06-18
    days on market $254,900 Active 65 DOM
  3. 2026-06-17
    days on market $254,900 Active 64 DOM
  4. 2026-06-16
    days on market $254,900 Active 63 DOM
  5. 2026-06-15
    days on market $254,900 Active 62 DOM
  6. 2026-06-13
    days on market $254,900 Active 60 DOM
  7. 2026-06-10
    days on market $254,900 Active 57 DOM
  8. 2026-06-09
    days on market $254,900 Active 56 DOM
  9. 2026-06-08
    days on market $254,900 Active 55 DOM
  10. 2026-06-07
    days on market $254,900 Active 54 DOM
  11. 2026-06-03
    days on market $254,900 Active 50 DOM
  12. 2026-06-02
    pricedays on market $254,900 Active 49 DOM
  13. 2026-06-01
    days on market $259,900 Active 48 DOM
  14. 2026-05-31
    days on market $259,900 Active 47 DOM
  15. 2026-04-14
    listed $259,900 Active 384-char remark
    Show marketing remark (384 chars)

    Completely renovated home featuring 3 beds, 2 baths. Laminate floors throughout. Stone counters, plenty of cabinets, stainless steel appliances in kitchen. Bonus room with stained concrete floors. Primary bath has whirlpool tub, tiled shower and double vanities. Large covered rear porch overlooking inground pool, storage shed and 8' privacy fence. 4+ car garage. See this one today!

  16. 2026-04-14
    listed $259,900 Active 384-char remark
    Show marketing remark (384 chars)

    Completely renovated home featuring 3 beds, 2 baths. Laminate floors throughout. Stone counters, plenty of cabinets, stainless steel appliances in kitchen. Bonus room with stained concrete floors. Primary bath has whirlpool tub, tiled shower and double vanities. Large covered rear porch overlooking inground pool, storage shed and 8' privacy fence. 4+ car garage. See this one today!

  17. 2023-08-15
    soldstatus $93,274
  18. 2013-08-05
    listed $165,000
  19. 2013-08-05
    listed $165,000
  20. 2004-09-13
    soldstatus $138,500
  21. 2004-09-10
    soldstatus $138,500
  22. 2004-05-03
    listed $142,900
  23. 2004-05-03
    listed $142,900

ⓘ 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
$3,329 · $277/mo
Projected year-2 tax
$3,329 · $277/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
$33,825
− Mortgage interest
−$14,278
− Property taxes
−$3,329
− Insurance
−$1,274
− Repairs & maintenance
−$2,706
− Management
−$2,706
− Depreciation
−$7,415
Taxable income
$2,117
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$508
After-tax cash flow
$5,570/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

Census place
Slidell, LA
County
Saint Tammany Parish · 228,296 people
City population
95,511
Metro
New Orleans-Metairie, LA
Population (ZIP)
39,034
Household income
$72,843
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
1331.0

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 (66%)
Race & ethnicity
White 66% Black 17% Two or more races 10% Hispanic / Latino 9% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Lithuanian 15% Slovak 2% Romanian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5% 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
▼ -173.60%
Current HPI
147.4749
Rent YoY
▲ 1.47%
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

+81.9% since first listed
9 events — show timeline
  • 2026-04-14 Listed $259,900 AcadianaMLS
  • 2026-04-14 Listed $259,900 GSREIN
  • 2023-08-15 Sold (Public Records) $93,274 Public Records
  • 2013-08-05 Listed $165,000 GSREIN
  • 2013-08-05 Listed $165,000 AcadianaMLS
  • 2004-09-13 Sold (Public Records) $138,500 Public Records
  • 2004-09-10 Sold (MLS) $138,500 GSREIN
  • 2004-05-03 Listed $142,900 GSREIN
  • 2004-05-03 Listed $142,900 AcadianaMLS

Property tax history

+2.0%/yr

Latest (2025): $3,329 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…