CashFlowRE
Sign in Sign up
309 Sugar Tree Ct
B- Composite 65.46
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 +24.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.0/10.0
  • 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

$167,700

309 Sugar Tree Ct · Slidell, LA 70461
3 bd · 1.0 ba · 1,240 sqft · SingleFamily public records · 159 Days on market
Built 1986 9,914 sqft lot $135/sqft · 13% below area Est $228k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

Key facts

  • Large lot
  • Interior refresh
  • Cul-de-sac

Tags

LARGE LOTCUL-DE-SACINTERIOR REFRESHELECTRICAL UPGRADESREMODELED GARAGECONVERTED BEDROOM

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/1.0-bath single-family listed at $168k.

Deal economics

  • At list price, monthly cash flow is $273 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $148k (12.0% 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.
  • Market conditions: Rents rising (+1.7%/yr); 589 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 159 days — a 12% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • 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 $147,576 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.00%
Cap rate
8.72%
Cash-on-cash
8.67%
DSCR
1.39
GRM
8.3

CMA / ARV

ARV (median comp)
$227,986
List price
$167,700
Delta
-26.44%
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
57360 Cedar Ave 0.54mi 3/2.0 1,231 (-1%) 1mo $185,900 $151 69
130 Trafalgar Sq 0.29mi 3/2.0 1,136 (-8%) 1mo $166,000 $146 67
57274 Cedar Ave 0.39mi 3/2.0 1,328 (+7%) 6mo $179,900 $135 61
304 Almond Creek Rd 0.50mi 3/2.0 1,194 (-4%) 10mo $115,500 $97 58
323 Almond Creek Rd 0.52mi 3/2.0 1,326 (+7%) 4mo $89,980 $68 57
57343 Brookter Rd 0.55mi 3/2.0 1,306 (+5%) 6mo $118,000 $90 56
134 Foxbriar Ct 0.40mi 4/2.0 (+1) 1,335 (+8%) 7mo $188,500 $141 54
115 Foxbriar St 0.34mi 3/2.0 1,400 (+13%) 9mo $165,500 $118 51
57368 Oak Ave 0.58mi 3/2.0 1,150 (-7%) 9mo $195,000 $170 50
2029 Wellington Ln 0.67mi 3/2.0 1,350 (+9%) 1mo $155,000 $115 49
300 Somerset Dr 0.45mi 3/2.0 1,390 (+12%) 11mo $169,000 $122 46
57453 Cedar Ave 0.71mi 3/2.0 1,371 (+11%) 3mo $232,500 $170 43

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
-7.0%
Equity multiple
0.75×
Total profit
$-11,968
Equity at exit
$25,005
10-year hold
IRR
1.0%
Equity multiple
1.07×
Total profit
$3,261
Equity at exit
$14,500

Cash invested: $46,956 (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
8.3×

Monthly cashflow live

Estimated rent
$1,679 high interval (Pro) →
Mortgage (P&I)
$879
Tax from tax record
$38 /mo · $452/yr
Insurance
$70
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$273

Break-even live

Break-even rent $1,333
Max offer price $167,700
Occupancy floor 79%

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
$41,925
Closing costs
$5,031
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 Bella Sera Ln Slidell, LA 3.0 2.0 1028 $1,525 $1.48 11d 1 0.22mi
1402 Shakespeare Ct Slidell, LA 4.0 2.0 1347 $1,725 $1.28 43d 1 0.34mi
128 Foxbriar Ct Slidell, LA 3.0 2.0 1395 $1,650 $1.18 43d 1 0.36mi
1640 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 959 $1,895 $1.98 1d 46 0.47mi
1805 Brookter St Slidell, LA 3.0 2.0 1027 $1,650 $1.61 3d 1 0.55mi
57376 Beech Ave Slidell, LA 2.0 1.5 1004 $1,350 $1.34 14d 1 0.55mi
57376 Beech Ave Slidell, LA 2.0 1.5 1000 $1,350 $1.35 16d 1 0.55mi
57389 Brookter Rd Slidell, LA 2.0 1.0 971 $1,200 $1.24 19d 1 0.61mi
1303 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 990 $1,825 $1.84 1d 31 0.70mi
1000 Clairise Ct Slidell, LA 3.0 2.0 1319 $1,900 $1.44 43d 1 0.98mi
2009 Beth Dr Slidell, LA 3.0 2.0 1500 $1,750 $1.17 3d 1 1.05mi
141 Hoover Dr Unit 105 Slidell, LA 2.0 1.0 775 $1,375 $1.77 43d 1 1.08mi
141 Hoover Dr Unit 222 Slidell, LA 2.0 1.0 775 $1,299 $1.68 43d 1 1.08mi
141 Hoover Dr Apt 111 Slidell, LA 2.0 1.0 775 $1,325 $1.71 43d 1 1.08mi
577 Panther Dr Slidell, LA 3.0 2.0 1483 $1,850 $1.25 3d 1 1.08mi
141 Hoover Dr Unit 224 Slidell, LA 2.0 1.0 775 $1,299 $1.68 2d 1 1.08mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 43d 1 1.30mi
3159 Dee St Slidell, LA 3.0 1.0 898 $1,400 $1.56 43d 1 1.31mi
1731 Mary Dr Slidell, LA 3.0 2.0 1200 $1,650 $1.38 3d 1 1.31mi
901 Old Spanish Trl Slidell, LA 2.0 1.5 1070 $1,120 $1.05 11d 1 1.34mi

Listing history 6 events

  1. 2026-05-05
    status Active 1189-char remark
    Show marketing remark (1189 chars)

    Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

  2. 2026-05-05
    status Active 1189-char remark
    Show marketing remark (1189 chars)

    Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

  3. 2026-05-01
    status Pending 1189-char remark
    Show marketing remark (1189 chars)

    Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

  4. 2026-05-01
    status Pending 1189-char remark
    Show marketing remark (1189 chars)

    Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

  5. 2025-12-16
    listed $167,700 Active 1189-char remark
    Show marketing remark (1189 chars)

    Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

  6. 2025-12-16
    listed $167,700 Active 1189-char remark
    Show marketing remark (1189 chars)

    Wonderful quiet neighborhood! Situated on a large lot at the end of a cul-de-sac. This lovely home is conveniently located in an area that has excellent schools, a multitude of shops, and local as well as regional restaurants. It takes just minutes to gain interstate access to zip on over to New Orleans. The Existing interior has undergone a total refresh including some electrical upgrades. The garage has been completely remodeled. It was converted into a bedroom, with a large walk-in closet. Additionally, space from the garage footprint was allocated to include an interior laundry room with entry from the kitchen area. A New water heater enclosure, New dishwasher, and New hood vent was installed. Overall living square footage increased to add to the overall value of the home. New siding installed, the interior and exterior freshly painted. Bathroom remodeled with new toilet, and modern tile walls. This bathroom has some ADA amenities. Kitchen / Dinning area footprint extended with new upper and lower floating cabinetry. There is a total of 3 walk-in closets in each bedroom with ample storage. This is a must see for first time home buyers, or someone wishing to downsize.

ⓘ 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
$452 · $38/mo
Projected year-2 tax
$922 · $77/mo
Expected delta
+$471/yr (+$39/mo · 104.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X · 74% 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 10/10 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
$20,147
− Mortgage interest
−$9,394
− Property taxes
−$452
− Insurance
−$1,636
− Repairs & maintenance
−$1,612
− Management
−$1,612
− Depreciation
−$4,879
Taxable income
$563
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$135
After-tax cash flow
$3,140/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

+0.0% since first listed
6 events — show timeline
  • 2026-05-05 Relisted AcadianaMLS
  • 2026-05-05 Relisted GSREIN
  • 2026-05-01 Pending AcadianaMLS
  • 2026-05-01 Pending GSREIN
  • 2025-12-16 Listed $167,700 GSREIN
  • 2025-12-16 Listed $167,700 AcadianaMLS

Property tax history

-7.4%/yr

Latest (2025): $452 · -3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…