CashFlowRE
Sign in Sign up
2006 7th St
B- Composite 67.6
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +5.7/10.0
  • 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

$166,000

2006 7th St · Slidell, LA 70458
4 bd · 2.0 ba · 1,617 sqft · SingleFamily public records · 152 Days on market
Built 1976 $103/sqft · 21% below area Est $211k · 21% under

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

Listing remarks MLS

Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you're a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

Key facts

  • Parking
  • Built 1976
  • Listed 151 days

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 $166k.

Deal economics

  • At list price, monthly cash flow is $381 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $166k).
  • Recommended offer: $146k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 (+1.5%/yr); 489 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 152 days — a 12% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 31y ago; this cycle's ask has dropped $63k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; list at $166k implies a 149% gain — meaningful room to come down on a strong offer.
Recommended offer $146,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 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 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
1.07%
Cap rate
9.05%
Cash-on-cash
9.84%
DSCR
1.44
GRM
7.8

CMA / ARV

ARV (median comp)
$210,832
List price
$166,000
Delta
-21.26%
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
626 Florida Ave 0.47mi 3/2.0 (-1) 1,611 (-0%) 2mo $220,000 $137 71
1207 Cousin St 0.28mi 3/2.0 (-1) 1,525 (-6%) 3mo $200,000 $131 70
1510 5th St 0.37mi 3/2.0 (-1) 1,753 (+8%) 1mo $230,000 $131 63
1555 7th St 0.33mi 4/2.0 1,839 (+14%) 7mo $225,000 $122 56
5453 Fornea Glen Way 0.32mi 3/2.0 (-1) 1,405 (-13%) 3mo $237,990 $169 56
1565 Queens Dr 0.44mi 3/2.0 (-1) 1,445 (-11%) 8mo $165,000 $114 50
1037 Michigan Ave 0.50mi 3/2.0 (-1) 1,466 (-9%) 7mo $142,000 $97 50
2751 Washington Ave 0.68mi 3/2.0 (-1) 1,554 (-4%) 9mo $95,000 $61 50
1593 Eastridge Dr 0.61mi 3/2.0 (-1) 1,459 (-10%) 4mo $144,900 $99 47
1736 11th St 0.34mi 3/2.0 (-1) 1,857 (+15%) 9mo $190,000 $102 47
1439 Eastridge Dr 0.71mi 3/2.0 (-1) 1,500 (-7%) 8mo $120,500 $80 44
2708 Lincoln Ave 0.57mi 3/2.0 (-1) 1,394 (-14%) 5mo $69,900 $50 41

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
-3.1%
Equity multiple
0.88×
Total profit
$-5,362
Equity at exit
$24,751
10-year hold
IRR
4.9%
Equity multiple
1.34×
Total profit
$15,687
Equity at exit
$14,353

Cash invested: $46,480 (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
7.8×

Monthly cashflow live

Estimated rent
$1,772 high interval (Pro) →
Mortgage (P&I)
$871
Tax from tax record
$79 /mo · $946/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$381

Break-even live

Break-even rent $1,289
Max offer price $166,000
Occupancy floor 73%

Sensitivity live

Price -10% $475 -5% $428 +0% $381 +5% $334 +10% $287
Rent -10% $241 -5% $311 +0% $381 +5% $451 +10% $521
Rate -1.0pp $465 -0.5pp $423 base $381 +0.5pp $338 +1.0pp $294

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
$41,500
Closing costs
$4,980
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
2001 Tenth St Unit B Slidell, LA 3.0 2.0 1137 $1,550 $1.36 18d 1 0.15mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,400 $1.23 45d 1 0.18mi
517 Erlanger Ave Unit A Slidell, LA 3.0 2.0 1134 $1,375 $1.21 16d 1 0.18mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 25d 1 0.39mi
1540 Queens Dr Slidell, LA 4.0 2.0 1900 $2,300 $1.21 18d 1 0.51mi
96 Chamale Cv Slidell, LA 3.0 2.5 1432 $1,500 $1.05 45d 1 0.71mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 25d 1 0.81mi
2009 Beth Dr Slidell, LA 3.0 2.0 1500 $1,750 $1.17 4d 1 0.87mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 45d 1 0.90mi
1731 Mary Dr Slidell, LA 3.0 2.0 1200 $1,650 $1.38 4d 1 0.92mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 45d 1 0.92mi
1030 Rue Corton Slidell, LA 4.0 2.0 1931 $2,150 $1.11 45d 1 1.02mi
3046 Slidell Ave Slidell, LA 4.0 1.0 1253 $1,850 $1.48 4d 1 1.12mi
1303 Town Center Pkwy Slidell, LA 3.0 1.0–2.0 990 $1,825 $1.84 3d 31 1.13mi
3152 College St Slidell, LA 3.0 1.0 1373 $1,750 $1.27 45d 1 1.21mi
1111 Saint Scholastica St Slidell, LA 3.0 2.0 2037 $2,000 $0.98 25d 1 1.32mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 25d 1 1.39mi
106 Kempsey Ct Slidell, LA 3.0 2.0 1650 $1,600 $0.97 22d 1 1.39mi
57479 Cedar Ave Slidell, LA 4.0 2.0 1950 $1,800 $0.92 25d 1 1.41mi
129 Fountain Dr Slidell, LA 4.0 2.0 1879 $1,850 $0.98 16d 1 1.43mi

Listing history 41 events

  1. 2026-06-21
    days on market $166,000 Active 152 DOM
  2. 2026-06-18
    days on market $166,000 Active 149 DOM
  3. 2026-06-17
    days on market $166,000 Active 148 DOM
  4. 2026-06-16
    days on market $166,000 Active 147 DOM
  5. 2026-06-15
    days on market $166,000 Active 146 DOM
  6. 2026-06-13
    days on market $166,000 Active 144 DOM
  7. 2026-06-10
    days on market $166,000 Active 141 DOM
  8. 2026-06-09
    days on market $166,000 Active 140 DOM
  9. 2026-06-08
    days on market $166,000 Active 139 DOM
  10. 2026-06-07
    days on market $166,000 Active 138 DOM
  11. 2026-06-03
    days on market $166,000 Active 134 DOM
  12. 2026-06-02
    days on market $166,000 Active 133 DOM
  13. 2026-06-01
    days on market $166,000 Active 132 DOM
  14. 2026-05-31
    days on market $166,000 Active 131 DOM
  15. 2026-03-26
    price $166,000 491-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  16. 2026-03-26
    price $166,000 497-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  17. 2026-03-11
    price $172,500 491-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  18. 2026-03-11
    price $172,500 497-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  19. 2026-02-09
    price $175,000 491-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  20. 2026-02-09
    price $175,000 497-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  21. 2026-02-02
    price $199,000 491-char remark
    Show marketing remark (491 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you're a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  22. 2026-01-30
    price $199,000 497-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  23. 2026-01-20
    listed $229,000 Active 491-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  24. 2026-01-20
    listed $229,000 Active 497-char remark
    Show marketing remark (497 chars)

    Perfectly situated in the heart of Slidell, this property offers a prime location just minutes from shopping, dining, entertainment, and recreational parks. Located in a well-regarded school district and surrounded by convenient retail options, this home provides both comfort and long-term value. Whether you’re a first-time homebuyer looking for an affordable start or an investor seeking a property with strong location appeal, this is a great opportunity in a growing and desirable area.

  25. 2016-07-01
    historical
  26. 2015-07-09
    listed $130,000 Active
  27. 2015-06-30
    listed $130,000
  28. 2010-10-22
    listed $86,900
  29. 2010-10-22
    listed $86,900
  30. 2009-07-31
    listed $89,900
  31. 2009-07-31
    listed $89,900
  32. 2008-11-18
    listed $105,000
  33. 2008-11-18
    listed $105,000
  34. 2003-11-05
    soldstatus $66,600
  35. 2003-10-31
    soldstatus $66,600
  36. 2003-07-10
    listed $66,600
  37. 2003-07-10
    listed $66,600
  38. 1999-04-06
    listed $69,777
  39. 1995-07-28
    soldstatus $58,000
  40. 1995-02-15
    listed $60,000
  41. 1995-02-15
    listed $60,000

ⓘ 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
$946 · $79/mo
Projected year-2 tax
$946 · $79/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
$21,261
− Mortgage interest
−$9,299
− Property taxes
−$946
− Insurance
−$830
− Repairs & maintenance
−$1,701
− Management
−$1,701
− Depreciation
−$4,829
Taxable income
$1,956
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$469
After-tax cash flow
$4,105/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

+176.7% since first listed
27 events — show timeline
  • 2026-03-26 Price Changed $166,000 AcadianaMLS
  • 2026-03-26 Price Changed $166,000 GSREIN
  • 2026-03-11 Price Changed $172,500 AcadianaMLS
  • 2026-03-11 Price Changed $172,500 GSREIN
  • 2026-02-09 Price Changed $175,000 AcadianaMLS
  • 2026-02-09 Price Changed $175,000 GSREIN
  • 2026-02-02 Price Changed $199,000 AcadianaMLS
  • 2026-01-30 Price Changed $199,000 GSREIN
  • 2026-01-20 Listed $229,000 GSREIN
  • 2026-01-20 Listed $229,000 AcadianaMLS
  • 2016-07-01 Listing Removed GSREIN
  • 2015-07-09 Listed $130,000 GSREIN
  • 2015-06-30 Listed $130,000 AcadianaMLS
  • 2010-10-22 Listed $86,900 GSREIN
  • 2010-10-22 Listed $86,900 AcadianaMLS
  • 2009-07-31 Listed $89,900 GSREIN
  • 2009-07-31 Listed $89,900 AcadianaMLS
  • 2008-11-18 Listed $105,000 GSREIN
  • 2008-11-18 Listed $105,000 AcadianaMLS
  • 2003-11-05 Sold (Public Records) $66,600 Public Records
  • 2003-10-31 Sold (MLS) $66,600 GSREIN
  • 2003-07-10 Listed $66,600 GSREIN
  • 2003-07-10 Listed $66,600 AcadianaMLS
  • 1999-04-06 Listed $69,777 AcadianaMLS
  • 1995-07-28 Sold (MLS) $58,000 GSREIN
  • 1995-02-15 Listed $60,000 GSREIN
  • 1995-02-15 Listed $60,000 AcadianaMLS

Property tax history

-5.2%/yr

Latest (2025): $946 · -8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…