CashFlowRE
Sign in Sign up
2413 Oriole St
B+ Composite 76.32
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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Schools +4.2/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,900

2413 Oriole St · Slidell, LA 70460
4 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 8 Days on market
Built 1981 Fair condition 6,612 sqft lot $98/sqft · 41% below area Est $230k · 35% under

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

Listing remarks MLS

Conveniently located, this 4-bedroom, 2-bath home offers approximately 1,400 square feet of living space and plenty of potential for the right buyer. The spacious great room features a wood-burning fireplace as its focal point, creating a warm and inviting central living area. A bright breakfast area with multiple windows flows directly into the kitchen, providing a functional layout for everyday living. The home offers a flexible floor plan with two bedrooms and one bath upstairs, and two bedrooms and one bath downstairs. The utility room provides additional space and can accommodate extra storage or appliances. Outside, the fully fenced rear yard adds privacy and room to enjoy the outdoors. This property does need repairs and updates, making it a great opportunity for investors or buyers looking to add value. Seller is motivated.

Key facts

  • Utility room
  • Flexible floor plan
  • Breakfast area

Tags

WOOD BURNING FIREPLACEBREAKFAST AREAFLEXIBLE FLOOR PLANFULLY FENCED REAR YARDUTILITY ROOM

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/2.0-bath single-family listed at $150k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $552 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 10.7% vs local median 6.0% 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: Henry Mayfield Elementary School (math 35% / reading 45%, grade F, #221 of 646 statewide, top 34%, 832 students, 60% FRL); Slidell Junior High School (math 25% / reading 47%, grade F, #84 of 218 statewide, top 41%, 823 students, 60% FRL); Slidell High School (math 34% / reading 41%, grade F, #93 of 265 statewide, top 36%, 1,883 students, 52% FRL) — zoned schools average 58% FRL vs 40% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.9%/yr); 276 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 73d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 5.9% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 26y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $104k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.25%
Cap rate
10.72%
Cash-on-cash
15.80%
DSCR
1.70
GRM
6.6

CMA / ARV

ARV (median comp)
$230,012
List price
$149,900
Delta
-34.83%
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
2521 Robin St 0.21mi 3/2.0 (-1) 1,468 (-4%) 5mo $130,000 $89 74
2402 Mallard St 0.06mi 3/2.0 (-1) 1,361 (-11%) 4mo $125,000 $92 70
2515 Pelican St 0.23mi 3/2.0 (-1) 1,405 (-8%) 4mo $235,000 $167 66
2517 Pelican St 0.24mi 3/2.0 (-1) 1,367 (-11%) 3mo $240,000 $176 63
2523 Robin St 0.21mi 3/2.0 (-1) 1,385 (-10%) 9mo $198,500 $143 61
2514 Robin St 0.20mi 3/2.0 (-1) 1,334 (-13%) 4mo $190,000 $142 60
2207 Oriole St 0.28mi 3/2.0 (-1) 1,370 (-11%) 6mo $197,000 $144 59
2034 Swan St 0.48mi 3/2.0 (-1) 1,413 (-8%) 1mo $80,000 $57 58
173 Lark St 0.38mi 3/2.0 (-1) 1,363 (-11%) 5mo $186,500 $137 54
2311 Jay St 0.15mi 3/2.0 (-1) 1,310 (-15%) 13mo $212,000 $162 53
2202 Jay St 0.33mi 3/2.0 (-1) 1,306 (-15%) 8mo $185,000 $142 48
2012 Pelican St 0.57mi 3/2.0 (-1) 1,340 (-13%) 0mo $160,000 $119 47

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 · 5.91% rent growth · sell at horizon

5-year hold
IRR
9.7%
Equity multiple
1.39×
Total profit
$16,531
Equity at exit
$22,351
10-year hold
IRR
21.0%
Equity multiple
3.01×
Total profit
$84,255
Equity at exit
$12,961

Cash invested: $41,972 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
14 active · 11 under contract
Months of supply
3.7 mo (27%/mo absorbed)
Median asking
$198,950 ($145/sqft)
Median days on market
61 d
This list price
29% of active listings are priced below it
ARV vs active asking
+3.2% vs current asking $/sqft

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

ZIP-level market 70460

Rents YoY
5.9%
Active inventory
276
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,881 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$85 /mo · $1,020/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$552

Break-even live

Break-even rent $1,182
Max offer price $149,900
Occupancy floor 66%

Sensitivity live

Price -10% $637 -5% $595 +0% $552 +5% $510 +10% $468
Rent -10% $404 -5% $478 +0% $552 +5% $627 +10% $701
Rate -1.0pp $628 -0.5pp $591 base $552 +0.5pp $514 +1.0pp $474

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2322 Mallard St Slidell, LA 3.0 2.0 1400 $1,600 $1.14 93d 1 0.10mi
2316 Robin St Slidell, LA 4.0 2.0 1750 $1,700 $0.97 20d 1 0.18mi
2402 Pelican St Slidell, LA 3.0 2.0 1400 $1,700 $1.21 72d 1 0.21mi
2519 Crane St Slidell, LA 3.0 2.0 1160 $1,600 $1.38 72d 1 0.34mi
34081 Stanley St Slidell, LA 3.0 2.5 1832 $1,850 $1.01 30d 1 1.28mi

Property features AI

Finance

Other
Total of 8 rooms

Exterior

Parking
DrivewayOff-street parking
Utilities
Public waterSeptic tank sewer
Home design
2-story house
Construction
Hardboard sidingShingle roofSlab foundationBuilt in average condition
Exterior features
Concrete patio/porchCity lotRectangular lot

Interior

Kitchen
Oven
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioningHas heating and cooling
Interior features
Ceiling fans
Laundry & utility
Washer hookupDryer hookup

Listing history 50 events

  1. 2026-08-08
    days on market $149,900 Active 8 DOM
  2. 2026-08-07
    days on market $149,900 Active 7 DOM
  3. 2026-08-06
    days on market $149,900 Active 6 DOM
  4. 2026-08-05
    days on market $149,900 Active 5 DOM
  5. 2026-08-04
    days on market $149,900 Active 4 DOM
  6. 2026-08-03
    days on market $149,900 Active 3 DOM
  7. 2026-08-01
    days on marketlisting id $149,900 Active 1 DOM
  8. 2026-07-30
    days on market $149,900 Active 81 DOM
  9. 2026-07-30
    days on market $149,900 Active 80 DOM
  10. 2026-07-28
    days on market $149,900 Active 79 DOM
  11. 2026-07-26
    days on market $149,900 Active 77 DOM
  12. 2026-07-24
    days on market $149,900 Active 75 DOM
  13. 2026-07-23
    days on market $149,900 Active 74 DOM
  14. 2026-07-22
    days on market $149,900 Active 73 DOM
  15. 2026-07-21
    days on market $149,900 Active 72 DOM
  16. 2026-07-20
    days on market $149,900 Active 71 DOM
  17. 2026-07-18
    days on market $149,900 Active 69 DOM
  18. 2026-07-18
    days on market $149,900 Active 68 DOM
  19. 2026-07-16
    days on market $149,900 Active 67 DOM
  20. 2026-07-15
    days on market $149,900 Active 66 DOM
  21. 2026-07-14
    days on market $149,900 Active 65 DOM
  22. 2026-07-13
    days on market $149,900 Active 64 DOM
  23. 2026-07-13
    days on market $149,900 Active 63 DOM
  24. 2026-07-11
    days on market $149,900 Active 62 DOM
  25. 2026-07-10
    days on market $149,900 Active 61 DOM
  26. 2026-07-09
    days on market $149,900 Active 60 DOM
  27. 2026-07-07
    days on market $149,900 Active 58 DOM
  28. 2026-07-06
    price $149,900 Active 57 DOM
  29. 2026-07-06
    days on market $160,000 Active 57 DOM
  30. 2026-07-05
    days on market $160,000 Active 56 DOM
  31. 2026-07-03
    days on market $160,000 Active 54 DOM
  32. 2026-07-02
    days on market $160,000 Active 53 DOM
  33. 2026-07-01
    days on market $160,000 Active 52 DOM
  34. 2026-06-30
    days on market $160,000 Active 51 DOM
  35. 2026-06-29
    days on market $160,000 Active 50 DOM
  36. 2026-06-28
    days on market $160,000 Active 49 DOM
  37. 2026-06-27
    days on market $160,000 Active 48 DOM
  38. 2026-06-27
    days on market $160,000 Active 47 DOM
  39. 2026-06-25
    pricedays on market $160,000 Active 45 DOM
  40. 2026-06-22
    days on market $170,000 Active 43 DOM
  41. 2026-06-21
    days on market $170,000 Active 42 DOM
  42. 2026-06-18
    days on market $170,000 Active 39 DOM
  43. 2026-06-17
    days on market $170,000 Active 38 DOM
  44. 2026-06-16
    days on market $170,000 Active 37 DOM
  45. 2026-06-15
    days on market $170,000 Active 36 DOM
  46. 2026-06-13
    days on market $170,000 Active 34 DOM
  47. 2026-06-10
    days on market $170,000 Active 31 DOM
  48. 2026-06-09
    days on market $170,000 Active 30 DOM
  49. 2026-06-08
    days on market $170,000 Active 29 DOM
  50. 2026-06-07
    days on market $170,000 Active 28 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
$1,020 · $85/mo
Projected year-2 tax
$1,020 · $85/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 6/10 Major FEMA zone X · 57% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 22 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
$22,572
− Mortgage interest
−$8,397
− Property taxes
−$1,020
− Insurance
−$750
− Repairs & maintenance
−$1,806
− Management
−$1,806
− Depreciation
−$4,361
Taxable income
$4,434
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,064
After-tax cash flow
$5,566/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 · 7 photos

Fair 45/100 Moderate rehab Est. rehab $38,400–$69,120 screening

This home requires moderate repairs and maintenance, particularly in the exterior and landscaping. Upgrading the curb appeal and interior spaces will significantly increase its resale and rental value.

Components & finishes AI

Roof asphalt shingle · good Flooring tile

Deferred maintenance Est. $2,500–$10,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear
  • Minor Windows (windows) — No visible signs of damage or wear
  • Minor Electrical (electrical) — No visible signs of damage or wear
  • Minor Exterior (exterior) — No visible signs of damage or wear
  • Minor Other — No visible signs of damage or wear

Repairs flagged

  • Minor Landscaping — Overgrown grass and debris need trimming and clearing.
  • Moderate Exterior paint — Some areas of the exterior siding show signs of wear and may need repainting.

Value-add opportunities

  • Both Landscaping and exterior painting — Improving the curb appeal and exterior appearance will attract more buyers and renters.
  • Both Kitchen and bathroom updates — Updating the kitchen and bathrooms with new fixtures and appliances will enhance the home's value.

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 42/100

Zoned Schools

Elementary Mathews Elementary School C- GA #219/1,228 Nat'l #11,114/41,679 Middle Slidell Junior High School F LA #84/218 Nat'l #7,206/14,009 High Slidell High School F LA #93/265 Nat'l #8,937/17,239

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)
21,669
Household income
$62,565
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
16% 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 0.62)
Race & ethnicity
White 53% Black 29% Two or more races 11% Hispanic / Latino 10% Pacific Islander 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 13% Slovak 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6%

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

+185.7% since first listed
12 events — show timeline
  • 2026-05-12 Relisted AcadianaMLS
  • 2026-05-12 Relisted GSREIN
  • 2026-05-06 Listing Removed GSREIN
  • 2026-05-01 Listed $170,000 GSREIN
  • 2026-05-01 Listed $170,000 AcadianaMLS
  • 2011-09-22 Sold (Public Records) $104,000 Public Records
  • 2011-09-20 Sold (MLS) $104,000 GSREIN
  • 2011-07-30 Listed $98,500 GSREIN
  • 2011-07-30 Listed $98,500 AcadianaMLS
  • 2000-07-26 Sold (MLS) $58,500 GSREIN
  • 2000-06-27 Listed $59,500 GSREIN
  • 2000-06-27 Listed $59,500 AcadianaMLS

Property tax history

-4.6%/yr

Latest (2025): $1,020 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…