CashFlowRE
Sign in Sign up
1042 Saint Scholastica St
C- Composite 52.04
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 +16.5/30.0
  • ARV discount +11.8/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.4/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

1042 Saint Scholastica St · Slidell, LA 70460
4 bd · 2.0 ba · 2,215 sqft · SingleFamily public records · 183 Days on market
Built 1967 0.32 ac lot $99/sqft · 8% below area Est $242k · 10% under

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

Listing remarks MLS

Property qualifies for 100% financing, no mortgage insurance, and a $6000 grant! Efficiency Meets Entertaining! Experience total peace of mind in this spacious 4BR/3BA gem, fully equipped for the modern buyer. Say goodbye to high utility bills and power outages with owned solar panels and a whole-home generator. The flowing floor plan features a galley kitchen with a cozy breakfast nook and a formal dining room perfect for holiday hosting. Need more space? The enclosed garage offers a massive flexible bonus area--that would make a great theater or home gym. Retreat to the sunroom overlooking your fenced oasis, complete with a patio and fire pit for cool evenings. Bonus: Enjoy the financial benefit of low-cost flood insurance. This is the "worry-free" home you've been waiting for!

Key facts

  • Formal dining room
  • Galley kitchen
  • Fenced yard

Tags

GALLEY KITCHENCOZY BREAKFAST AREAFORMAL DINING ROOMSUNROOMFENCED YARDFIRE PIT

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 4-bed/2.0-bath single-family listed at $219k.

Deal economics

  • At list price, monthly cash flow is $127 ($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 $205k (6.4% below list).
  • Recommended offer: $193k (12.0% below list) — sets the bar for market timing.

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 fast (+5.9%/yr); 241 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% 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 39% 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 $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 183 days — a 12% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y 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 $180k; 22% 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; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $192,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 183 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — 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
0.94%
Cap rate
6.99%
Cash-on-cash
2.48%
DSCR
1.11
GRM
8.9

CMA / ARV

ARV (median comp)
$242,380
List price
$219,000
Delta
-9.65%
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
1334 Sunset Dr 0.33mi 4/2.0 2,048 (-8%) 3mo $239,000 $117 69
1313 W Hall Ave 0.25mi 3/2.0 (-1) 2,150 (-3%) 11mo $178,000 $83 69
1037 Saint Joseph St 0.17mi 4/2.0 1,908 (-14%) 8mo $244,900 $128 63
59386 N Harrison Rd 0.45mi 4/3.0 2,127 (-4%) 17mo $429,000 $202 54
1555 Sunset Dr 0.43mi 4/2.0 2,000 (-10%) 20mo $199,000 $100 46
604 N Magnolia St 0.72mi 4/3.0 2,221 (+0%) 21mo $255,000 $115 44
1433 Meadowlawn St 0.41mi 3/2.0 (-1) 1,905 (-14%) 11mo $220,000 $115 44

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
-9.2%
Equity multiple
0.65×
Total profit
$-21,228
Equity at exit
$32,654
10-year hold
IRR
3.8%
Equity multiple
1.31×
Total profit
$18,880
Equity at exit
$18,935

Cash invested: $61,320 (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 70460

Rents YoY
5.9%
Active inventory
241
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,050 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$253 /mo · $3,038/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$127

Break-even live

Break-even rent $1,890
Max offer price $219,000
Occupancy floor 89%

Sensitivity live

Price -10% $251 -5% $189 +0% $127 +5% $65 +10% $3
Rent -10% $-35 -5% $46 +0% $127 +5% $208 +10% $289
Rate -1.0pp $237 -0.5pp $182 base $127 +0.5pp $70 +1.0pp $12

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
$54,750
Closing costs
$6,570
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1111 Saint Scholastica St Slidell, LA 3.0 2.0 2037 $2,000 $0.98 24d 1 0.07mi
36409 Jackson Rd Slidell, LA 4.0 2.0 1670 $2,100 $1.26 44d 1 0.56mi
308 Raleigh Dr Slidell, LA 4.0 2.5 2292 $2,125 $0.93 44d 1 0.84mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 44d 1 0.90mi
35621 Oak Ridge Ave Slidell, LA 3.0 2.0 1406 $1,800 $1.28 44d 1 0.97mi
58019 Carroll Rd Slidell, LA 4.0 2.0 1400 $1,695 $1.21 44d 1 1.06mi
110 Charles Dr Slidell, LA 4.0 2.0 2210 $2,175 $0.98 12d 1 1.23mi
35363 Melody Ln Slidell, LA 3.0 2.0 1510 $1,800 $1.19 44d 1 1.28mi
444 Holmes Dr Slidell, LA 4.0 2.0 1594 $1,800 $1.13 45d 1 1.30mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 22d 1 1.45mi

Listing history 33 events

  1. 2026-06-18
    days on market $219,000 Active 183 DOM
  2. 2026-06-17
    days on market $219,000 Active 182 DOM
  3. 2026-06-16
    days on market $219,000 Active 181 DOM
  4. 2026-06-15
    days on market $219,000 Active 180 DOM
  5. 2026-06-13
    days on market $219,000 Active 178 DOM
  6. 2026-06-10
    days on market $219,000 Active 175 DOM
  7. 2026-06-09
    days on market $219,000 Active 174 DOM
  8. 2026-06-08
    days on market $219,000 Active 173 DOM
  9. 2026-06-07
    days on market $219,000 Active 172 DOM
  10. 2026-06-03
    days on market $219,000 Active 168 DOM
  11. 2026-06-02
    days on market $219,000 Active 167 DOM
  12. 2026-06-01
    days on market $219,000 Active 166 DOM
  13. 2026-05-31
    days on market $219,000 Active 165 DOM
  14. 2026-02-02
    price $219,000 800-char remark
    Show marketing remark (800 chars)

    Property qualifies for 100% financing, no mortgage insurance, and a $6000 grant! Efficiency Meets Entertaining! Experience total peace of mind in this spacious 4BR/3BA gem, fully equipped for the modern buyer. Say goodbye to high utility bills and power outages with owned solar panels and a whole-home generator. The flowing floor plan features a galley kitchen with a cozy breakfast nook and a formal dining room perfect for holiday hosting. Need more space? The enclosed garage offers a massive flexible bonus area--that would make a great theater or home gym. Retreat to the sunroom overlooking your fenced oasis, complete with a patio and fire pit for cool evenings. Bonus: Enjoy the financial benefit of low-cost flood insurance. This is the "worry-free" home you've been waiting for!

  15. 2026-01-31
    price $219,000 811-char remark
    Show marketing remark (811 chars)

    Property qualifies for 100% financing, no mortgage insurance, and a $6000 grant! Efficiency Meets Entertaining! Experience total peace of mind in this spacious 4BR/3BA gem, fully equipped for the modern buyer. Say goodbye to high utility bills and power outages with owned solar panels and a whole-home generator. The flowing floor plan features a galley kitchen with a cozy breakfast nook and a formal dining room perfect for holiday hosting. Need more space? The enclosed garage offers a massive flexible bonus area—that would make a great theater or home gym. Retreat to the sunroom overlooking your fenced oasis, complete with a patio and fire pit for cool evenings. Bonus: Enjoy the financial benefit of low-cost flood insurance. This is the "worry-free" home you’ve been waiting for!

  16. 2025-12-17
    listed $220,000 Active 800-char remark
    Show marketing remark (811 chars)

    Property qualifies for 100% financing, no mortgage insurance, and a $6000 grant! Efficiency Meets Entertaining! Experience total peace of mind in this spacious 4BR/3BA gem, fully equipped for the modern buyer. Say goodbye to high utility bills and power outages with owned solar panels and a whole-home generator. The flowing floor plan features a galley kitchen with a cozy breakfast nook and a formal dining room perfect for holiday hosting. Need more space? The enclosed garage offers a massive flexible bonus area—that would make a great theater or home gym. Retreat to the sunroom overlooking your fenced oasis, complete with a patio and fire pit for cool evenings. Bonus: Enjoy the financial benefit of low-cost flood insurance. This is the "worry-free" home you’ve been waiting for!

  17. 2025-12-17
    listed $220,000 Active 811-char remark
    Show marketing remark (811 chars)

    Property qualifies for 100% financing, no mortgage insurance, and a $6000 grant! Efficiency Meets Entertaining! Experience total peace of mind in this spacious 4BR/3BA gem, fully equipped for the modern buyer. Say goodbye to high utility bills and power outages with owned solar panels and a whole-home generator. The flowing floor plan features a galley kitchen with a cozy breakfast nook and a formal dining room perfect for holiday hosting. Need more space? The enclosed garage offers a massive flexible bonus area—that would make a great theater or home gym. Retreat to the sunroom overlooking your fenced oasis, complete with a patio and fire pit for cool evenings. Bonus: Enjoy the financial benefit of low-cost flood insurance. This is the "worry-free" home you’ve been waiting for!

  18. 2020-05-14
    soldstatus $180,000
  19. 2020-05-13
    soldstatus $180,000 Closed
  20. 2020-04-03
    status Pending
  21. 2020-03-23
    listed $174,900 Active
  22. 2020-03-23
    listed $174,900
  23. 2019-12-11
    soldstatus $107,000 Closed
  24. 2019-12-11
    soldstatus $107,000
  25. 2019-11-27
    status Pending
  26. 2019-09-23
    price $125,000
  27. 2019-08-19
    status Active
  28. 2019-08-17
    historical
  29. 2019-07-24
    status Active
  30. 2019-07-18
    historical
  31. 2019-06-26
    price $140,000
  32. 2019-02-16
    listed $125,000
  33. 2019-02-16
    listed $150,000 Active

ⓘ 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
$3,038 · $253/mo
Projected year-2 tax
$3,038 · $253/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 7/10 Severe 75% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°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
$24,600
− Mortgage interest
−$12,267
− Property taxes
−$3,038
− Insurance
−$1,095
− Repairs & maintenance
−$1,968
− Management
−$1,968
− Depreciation
−$6,371
Taxable loss
−$2,107
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$506
After-tax cash flow
$2,025/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)
21,669
Household income
$62,565
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
318.0

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 0.62)
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

Market trends

HPI YoY
▼ -93.87%
Current HPI
130.56
Rent YoY
▲ 5.91%
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

+75.2% since first listed
20 events — show timeline
  • 2026-02-02 Price Changed $219,000 AcadianaMLS
  • 2026-01-31 Price Changed $219,000 GSREIN
  • 2025-12-17 Listed $220,000 GSREIN
  • 2025-12-17 Listed $220,000 AcadianaMLS
  • 2020-05-14 Sold (Public Records) $180,000 Public Records
  • 2020-05-13 Sold (MLS) $180,000 GSREIN
  • 2020-04-03 Pending GSREIN
  • 2020-03-23 Listed $174,900 AcadianaMLS
  • 2020-03-23 Listed $174,900 GSREIN
  • 2019-12-11 Sold (Public Records) $107,000 Public Records
  • 2019-12-11 Sold (MLS) $107,000 GSREIN
  • 2019-11-27 Pending GSREIN
  • 2019-09-23 Price Changed $125,000 GSREIN
  • 2019-08-19 Relisted GSREIN
  • 2019-08-17 Listing Removed GSREIN
  • 2019-07-24 Relisted GSREIN
  • 2019-07-18 Listing Removed GSREIN
  • 2019-06-26 Price Changed $140,000 GSREIN
  • 2019-02-16 Listed $150,000 GSREIN
  • 2019-02-16 Listed $125,000 AcadianaMLS

Property tax history

+6.7%/yr

Latest (2025): $3,038 · +33.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…