CashFlowRE
Sign in Sign up
2410 Pelican St
D+ Composite 49.5
Why this score? — see what drove the D+ 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 +18.0/30.0
  • ARV discount +7.7/15.0
  • DSCR +5.7/10.0
  • Schools +4.3/10.0
  • Rent growth +4.0/5.0
  • 1% rule +3.8/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

2410 Pelican St · Slidell, LA 70460
3 bd · 2.0 ba · 1,225 sqft · SingleFamily public records · 98 Days on market
Built 1986 $163/sqft · at area comps Est $201k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2410 Pelican St in Slidell offers major updates and move-in ready convenience. The roof, HVAC system, water heater, and septic tank were all replaced in 2022, giving you peace of mind on the big-ticket items. Inside, you'll find durable luxury vinyl plank flooring, stainless steel appliances, updated light fixtures, and new window screens throughout. The functional layout provides comfortable everyday living with an easy flow for entertaining. Situated in Flood Zone C, this home also offers a convenient location for commuters with quick access to I-10 and I-12, making travel to New Orleans, the Northshore, or Mississippi a breeze. Well-maintained, thoughtfully updated, and ready for its next owner!

Key facts

  • Replaced hvac system
  • Replaced roof
  • Major updates

Tags

MAJOR UPDATESMOVE IN READYREPLACED ROOFREPLACED HVAC SYSTEMREPLACED WATER HEATERREPLACED SEPTIC TANK

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/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $173 ($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 $177k (11.6% below list).
  • Recommended offer: $177k (11.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 5.9% in Slidell — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,064 units permitted in St. Tammany Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% 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 $6k 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 98 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 25y 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.

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 $176,671 (11.6% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.88%
Cap rate
7.33%
Cash-on-cash
3.71%
DSCR
1.17
GRM
9.4

CMA / ARV

ARV (median comp)
$200,773
List price
$199,900
Delta
-0.43%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2406 Bluebird St 0.06mi 3/2.0 1,218 (-1%) 0mo $175,000 $144 96
2523 Bluebird St 0.19mi 3/2.0 1,222 (-0%) 2mo $155,000 $127 89
2502 Mallard St 0.27mi 3/2.0 1,291 (+5%) 3mo $172,000 $133 76
2514 Robin St 0.16mi 3/2.0 1,334 (+9%) 2mo $190,000 $142 76
2218 Teal St 0.38mi 3/2.0 1,262 (+3%) 3mo $142,000 $113 75
2116 Jay St 0.37mi 3/2.0 1,170 (-4%) 3mo $202,500 $173 73
2517 Pelican St 0.17mi 3/2.0 1,367 (+12%) 1mo $240,000 $176 72
2110 Mallard St 0.45mi 2/2.0 (-1) 1,266 (+3%) 1mo $125,000 $99 68
2402 Mallard St 0.25mi 3/2.0 1,361 (+11%) 3mo $125,000 $92 67
2515 Pelican St 0.16mi 3/2.0 1,405 (+15%) 3mo $235,000 $167 66
2120 Oriole St 0.38mi 2/1.0 (-1) 1,164 (-5%) 2mo $153,000 $131 63
2022 Mallard St 0.54mi 3/1.0 1,148 (-6%) 1mo $165,000 $144 59

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
-7.6%
Equity multiple
0.71×
Total profit
$-16,114
Equity at exit
$29,806
10-year hold
IRR
5.0%
Equity multiple
1.41×
Total profit
$23,066
Equity at exit
$17,284

Cash invested: $55,972 (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.

ZIP-level market 70460

Rents YoY
5.9%
Active inventory
241
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,767 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$91 /mo · $1,092/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$173

Break-even live

Break-even rent $1,548
Max offer price $199,900
Occupancy floor 85%

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
$49,975
Closing costs
$5,997
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2402 Pelican St Slidell, LA 3.0 2.0 1400 $1,700 $1.21 23d 1 0.05mi
2519 Crane St Slidell, LA 3.0 2.0 1160 $1,600 $1.38 23d 1 0.18mi
2322 Mallard St Slidell, LA 3.0 2.0 1400 $1,600 $1.14 43d 1 0.30mi

Listing history 38 events

  1. 2026-06-18
    days on market $199,900 Active 98 DOM
  2. 2026-06-17
    days on market $199,900 Active 97 DOM
  3. 2026-06-16
    days on market $199,900 Active 96 DOM
  4. 2026-06-15
    days on market $199,900 Active 95 DOM
  5. 2026-06-13
    days on market $199,900 Active 93 DOM
  6. 2026-06-10
    days on market $199,900 Active 90 DOM
  7. 2026-06-09
    days on market $199,900 Active 89 DOM
  8. 2026-06-08
    days on market $199,900 Active 88 DOM
  9. 2026-06-07
    days on market $199,900 Active 87 DOM
  10. 2026-06-03
    days on market $199,900 Active 83 DOM
  11. 2026-06-02
    days on market $199,900 Active 82 DOM
  12. 2026-06-01
    days on market $199,900 Active 81 DOM
  13. 2026-05-31
    days on market $199,900 Active 80 DOM
  14. 2026-03-12
    listed $199,900 Active 707-char remark
    Show marketing remark (713 chars)

    2410 Pelican St in Slidell offers major updates and move-in ready convenience. The roof, HVAC system, water heater, and septic tank were all replaced in 2022, giving you peace of mind on the big-ticket items. Inside, you’ll find durable luxury vinyl plank flooring, stainless steel appliances, updated light fixtures, and new window screens throughout. The functional layout provides comfortable everyday living with an easy flow for entertaining. Situated in Flood Zone C, this home also offers a convenient location for commuters with quick access to I-10 and I-12, making travel to New Orleans, the Northshore, or Mississippi a breeze. Well-maintained, thoughtfully updated, and ready for its next owner!

  15. 2026-03-12
    listed $199,900 Active 713-char remark
    Show marketing remark (713 chars)

    2410 Pelican St in Slidell offers major updates and move-in ready convenience. The roof, HVAC system, water heater, and septic tank were all replaced in 2022, giving you peace of mind on the big-ticket items. Inside, you’ll find durable luxury vinyl plank flooring, stainless steel appliances, updated light fixtures, and new window screens throughout. The functional layout provides comfortable everyday living with an easy flow for entertaining. Situated in Flood Zone C, this home also offers a convenient location for commuters with quick access to I-10 and I-12, making travel to New Orleans, the Northshore, or Mississippi a breeze. Well-maintained, thoughtfully updated, and ready for its next owner!

  16. 2023-01-03
    soldstatus $184,900
  17. 2022-12-30
    soldstatus $184,900 Closed
  18. 2022-12-09
    status Pending
  19. 2022-11-16
    listed $184,900 Active
  20. 2022-11-16
    listed $184,900
  21. 2022-09-12
    soldstatus $117,000
  22. 2022-09-09
    soldstatus $117,000 Closed
  23. 2022-07-15
    status Pending
  24. 2022-06-21
    listed $139,500
  25. 2022-06-21
    listed $139,500 Active
  26. 2022-03-17
    listed $139,500
  27. 2012-06-28
    listed $105,000
  28. 2012-06-28
    listed $105,000
  29. 2011-12-09
    soldstatus $62,000
  30. 2011-07-26
    listed $69,900
  31. 2011-07-26
    listed $69,900
  32. 2007-09-20
    soldstatus $127,900
  33. 2007-09-14
    soldstatus $127,900
  34. 2007-07-24
    listed $134,900
  35. 2007-07-24
    listed $134,900
  36. 2001-10-19
    soldstatus $74,900
  37. 2001-06-11
    listed $74,900
  38. 2001-06-11
    listed $74,900

ⓘ 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
$1,092 · $91/mo
Projected year-2 tax
$1,099 · $92/mo
Expected delta
+$7/yr (+$1/mo · 0.7%)

ⓘ 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 · 52% 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
$21,201
− Mortgage interest
−$11,198
− Property taxes
−$1,092
− Insurance
−$1,000
− Repairs & maintenance
−$1,696
− Management
−$1,696
− Depreciation
−$5,815
Taxable loss
−$1,296
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$311
After-tax cash flow
$2,388/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)
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

+166.9% since first listed
25 events — show timeline
  • 2026-03-12 Listed $199,900 GSREIN
  • 2026-03-12 Listed $199,900 AcadianaMLS
  • 2023-01-03 Sold (Public Records) $184,900 Public Records
  • 2022-12-30 Sold (MLS) $184,900 GSREIN
  • 2022-12-09 Pending GSREIN
  • 2022-11-16 Listed $184,900 AcadianaMLS
  • 2022-11-16 Listed $184,900 GSREIN
  • 2022-09-12 Sold (Public Records) $117,000 Public Records
  • 2022-09-09 Sold (MLS) $117,000 GSREIN
  • 2022-07-15 Pending GSREIN
  • 2022-06-21 Listed $139,500 GSREIN
  • 2022-06-21 Listed $139,500 AcadianaMLS
  • 2022-03-17 Listed $139,500 AcadianaMLS
  • 2012-06-28 Listed $105,000 GSREIN
  • 2012-06-28 Listed $105,000 AcadianaMLS
  • 2011-12-09 Sold (MLS) $62,000 GSREIN
  • 2011-07-26 Listed $69,900 AcadianaMLS
  • 2011-07-26 Listed $69,900 GSREIN
  • 2007-09-20 Sold (Public Records) $127,900 Public Records
  • 2007-09-14 Sold (MLS) $127,900 GSREIN
  • 2007-07-24 Listed $134,900 AcadianaMLS
  • 2007-07-24 Listed $134,900 GSREIN
  • 2001-10-19 Sold (MLS) $74,900 GSREIN
  • 2001-06-11 Listed $74,900 GSREIN
  • 2001-06-11 Listed $74,900 AcadianaMLS

Property tax history

-3.2%/yr

Latest (2025): $1,092 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…