CashFlowRE
Sign in Sign up
130 North Blvd
F Composite 32.73
Why this score? — see what drove the F 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 +12.7/30.0
  • Schools +4.3/10.0
  • DSCR +3.8/10.0
  • Livability +3.5/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$239,900

130 North Blvd · Slidell, LA 70458
4 bd · 2.0 ba · 1,614 sqft · SingleFamily public records · 7 Days on market
Built 1982 9,583 sqft lot Est $205k · 17% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully renovated 4/2 in the heart of Slidell. This home is located near Hwy 11 and I-12. Renovations include new kitchen cabinets, quartz countertops, bathroom vanities, windows, flooring, and fixtures throughout. A must see.

Key facts

  • Fully renovated
  • Quartz countertops
  • New flooring

Tags

FULLY RENOVATEDNEW KITCHEN CABINETSQUARTZ COUNTERTOPSBATHROOM VANITIESNEW WINDOWSNEW FLOORING

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 $240k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-324/yr) — negative.
  • To cash-flow at today's rent, offer at most $235k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (19.1% below list).
  • Recommended offer: $194k (19.1% 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 (+1.5%/yr); 489 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 32% of the median local income ($73k/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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 sale attempts since 19y 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 $167k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $193,981 (19.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. 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?
  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
0.81%
Cap rate
6.16%
Cash-on-cash
-0.48%
DSCR
0.98
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$204,978
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
130 North Blvd 0.00mi 4/2.0 1,614 (0%) 1mo $239,900 $149 99
206 Brian Dr 0.19mi 3/2.0 (-1) 1,561 (-3%) 2mo $170,000 $109 79
128 Dijon Dr 0.38mi 4/2.0 1,675 (+4%) 1mo $205,000 $122 75
210 Anthony Dr 0.13mi 4/2.0 1,448 (-10%) 2mo $204,000 $141 75
106 Matthews Dr 0.38mi 4/2.0 1,626 (+1%) 7mo $210,000 $129 75
507 Driftwood Cir 0.28mi 3/2.0 (-1) 1,540 (-5%) 3mo $95,000 $62 72
220 Brian Dr 0.31mi 3/2.0 (-1) 1,550 (-4%) 6mo $189,000 $122 69
206 Canberra Ct 0.34mi 3/2.0 (-1) 1,500 (-7%) 1mo $130,000 $87 66
302 Crescentwood Loop 0.28mi 3/2.0 (-1) 1,781 (+10%) 5mo $208,000 $117 61
331 Thames Dr 0.66mi 3/2.0 (-1) 1,594 (-1%) 2mo $202,000 $127 61
209 Driftwood Cir 0.38mi 3/2.0 (-1) 1,822 (+13%) 3mo $244,900 $134 53
338 Country Club Blvd 0.63mi 3/2.0 (-1) 1,851 (+15%) 3mo $244,000 $132 39

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
-18.7%
Equity multiple
0.35×
Total profit
$-43,569
Equity at exit
$35,770
10-year hold
IRR
-14.4%
Equity multiple
0.23×
Total profit
$-51,987
Equity at exit
$20,742

Cash invested: $67,172 (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
10.3×

Monthly cashflow live

Estimated rent
$1,940 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$201 /mo · $2,418/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$-27

Break-even live

Break-even rent $1,974
Max offer price $235,124
Occupancy floor 96%

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
$59,975
Closing costs
$7,197
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
542 Driftwood Cir Slidell, LA 4.0 2.0 1960 $2,100 $1.07 3d 1 0.42mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 21d 1 0.44mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 14d 1 0.45mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 3d 1 0.78mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 23d 1 0.80mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.83mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.83mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 43d 1 0.87mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 23d 1 0.87mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 43d 1 1.01mi
100 Firwood Dr Slidell, LA 4.0 2.0 1649 $1,900 $1.15 43d 1 1.19mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 43d 1 1.32mi
36409 Jackson Rd Slidell, LA 4.0 2.0 1670 $2,100 $1.26 43d 1 1.37mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 43d 1 1.37mi
557 Claiborne Trails Dr Slidell, LA 3.0 2.0 1690 $2,300 $1.36 43d 1 1.37mi
641 Haaswood Ln Slidell, LA 3.0 2.0 1721 $2,400 $1.39 43d 1 1.41mi
101 Dante Cir Slidell, LA 4.0 2.0 1941 $1,950 $1.00 11d 1 1.43mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 1.44mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 17d 1 1.48mi

Listing history 25 events

  1. 2026-04-22
    status Pending 224-char remark
    Show marketing remark (224 chars)

    Fully renovated 4/2 in the heart of Slidell. This home is located near Hwy 11 and I-12. Renovations include new kitchen cabinets, quartz countertops, bathroom vanities, windows, flooring, and fixtures throughout. A must see.

  2. 2026-04-22
    status Pending
    Show marketing remark (224 chars)

    Fully renovated 4/2 in the heart of Slidell. This home is located near Hwy 11 and I-12. Renovations include new kitchen cabinets, quartz countertops, bathroom vanities, windows, flooring, and fixtures throughout. A must see.

  3. 2026-02-06
    listed $239,900 Active 224-char remark
    Show marketing remark (224 chars)

    Fully renovated 4/2 in the heart of Slidell. This home is located near Hwy 11 and I-12. Renovations include new kitchen cabinets, quartz countertops, bathroom vanities, windows, flooring, and fixtures throughout. A must see.

  4. 2026-02-06
    listed $239,900 Active
    Show marketing remark (224 chars)

    Fully renovated 4/2 in the heart of Slidell. This home is located near Hwy 11 and I-12. Renovations include new kitchen cabinets, quartz countertops, bathroom vanities, windows, flooring, and fixtures throughout. A must see.

  5. 2025-09-12
    soldstatus Closed
  6. 2025-08-14
    status Pending
  7. 2025-08-05
    listed $147,000 Active
  8. 2025-08-05
    listed $147,000 Active
  9. 2025-08-05
    listed $147,000
  10. 2020-02-21
    soldstatus Closed
  11. 2020-02-21
    soldstatus $167,000
  12. 2020-01-21
    status Pending
  13. 2020-01-20
    status Active
  14. 2020-01-13
    status Pending
  15. 2019-12-05
    listed $169,900
  16. 2019-12-05
    listed $169,900 Active
  17. 2016-02-04
    historical
  18. 2015-10-23
    listed $149,900 Active
  19. 2015-10-23
    listed $149,900
  20. 2011-05-17
    listed $134,900
  21. 2011-05-17
    listed $134,900
  22. 2007-07-25
    soldstatus $141,900
  23. 2007-07-13
    soldstatus
  24. 2007-03-08
    listed $141,900
  25. 2007-03-08
    listed $141,900

ⓘ 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
$2,418 · $201/mo
Projected year-2 tax
$2,418 · $201/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
$23,278
− Mortgage interest
−$13,438
− Property taxes
−$2,418
− Insurance
−$1,200
− Repairs & maintenance
−$1,862
− Management
−$1,862
− Depreciation
−$6,979
Taxable loss
−$4,481
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,075
After-tax cash flow
$751/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

+69.1% since first listed
25 events — show timeline
  • 2026-04-22 Pending AcadianaMLS
  • 2026-04-22 Pending GBRMLS
  • 2026-02-06 Listed $239,900 GBRMLS
  • 2026-02-06 Listed $239,900 AcadianaMLS
  • 2025-09-12 Sold (MLS) GSREIN
  • 2025-08-14 Pending GSREIN
  • 2025-08-05 Listed $147,000 AcadianaMLS
  • 2025-08-05 Listed $147,000 GSREIN
  • 2025-08-05 Listed $147,000 AcadianaMLS
  • 2020-02-21 Sold (Public Records) $167,000 Public Records
  • 2020-02-21 Sold (MLS) GSREIN
  • 2020-01-21 Pending GSREIN
  • 2020-01-20 Relisted GSREIN
  • 2020-01-13 Pending GSREIN
  • 2019-12-05 Listed $169,900 GSREIN
  • 2019-12-05 Listed $169,900 AcadianaMLS
  • 2016-02-04 Listing Removed GSREIN
  • 2015-10-23 Listed $149,900 GSREIN
  • 2015-10-23 Listed $149,900 AcadianaMLS
  • 2011-05-17 Listed $134,900 GSREIN
  • 2011-05-17 Listed $134,900 AcadianaMLS
  • 2007-07-25 Sold (Public Records) $141,900 Public Records
  • 2007-07-13 Sold (MLS) GSREIN
  • 2007-03-08 Listed $141,900 GSREIN
  • 2007-03-08 Listed $141,900 AcadianaMLS

Property tax history

+0.7%/yr

Latest (2025): $2,418 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…