CashFlowRE
Sign in Sign up
200 Marina Dr Unit B
D Composite 42.96
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • 1% rule +7.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.9/5.0
  • Schools +2.6/10.0
  • Condition / age +2.2/5.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$129,000

200 Marina Dr Unit B · Eden Isle, LA 70458
2 bd · 2.0 ba · 1,287 sqft · Condo · 348 Days on market
Built 1983 Fair condition $100/sqft · 20% below area Est $161k · 20% under $545/mo HOA · 33% of rent ↓ 16% since listing

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

Listing remarks MLS

SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access--this is the lifestyle upgrade you've been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind--this is more than a condo, it's your everyday escape.

Key facts

  • Private balcony
  • Oversized patio
  • Granite countertops

Tags

STAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSPRIVATE BALCONYPRIVATE BOAT DOCK ACCESSASSIGNED PARKING SPOTSOVERSIZED PATIO

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $129k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-574 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $46k (64.4% below list).
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $46k (64.4% below list) — sets the bar for cash-flow.
  • Cap rate 4.9% vs local median 2.9% in Eden Isle — 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 62/100 on livability (#207 in LA) — a middle-class / working-renter tenant base. Strengths: crime A, housing A, employment B; Watch: amenities F, commute F, health & safety 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.
  • Zoned schools: W.L. Abney Elementary School (math 31% / reading 38%, grade F, #284 of 646 statewide, top 46%, 1,094 students, 70% FRL); St. Tammany Junior High School (math 19% / reading 41%, grade F, #114 of 218 statewide, top 53%, 793 students, 68% FRL); Salmen High School (math 15% / reading 27%, grade F, #179 of 265 statewide, top 68%, 1,216 students, 62% FRL) — zoned schools average 67% FRL vs 40% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 49% district-wide (-20 pts) — the specific schools serving this property underperform the St. Tammany Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.5%/yr); 738 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 55d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k 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 348 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $16k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 33% of rent.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $45,944 (64.4% 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. It's been on market 348 days. Have you received any prior offers? Is the seller open to a 64% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  10. 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?
  11. 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.
  12. 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.
  13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.26% ✓
Cap rate
4.92%
Cash-on-cash
-4.90%
DSCR
0.78
GRM
6.6

CMA / ARV

ARV (median comp)
$160,786
List price
$129,000
Delta
-19.77%
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
192 Marina Dr Unit B 0.01mi 2/1.5 1,287 (0%) 7mo $68,000 $53 92
236 Marina Dr #4 0.03mi 2/1.5 1,165 (-10%) 7mo $140,000 $120 75
3421 Ward Creek Rd 1.31mi 3/2.0 (+1) 1,276 (-1%) 1mo $219,900 $172 58
3481 Ward Creek Rd 1.31mi 3/2.0 (+1) 1,188 (-8%) 2mo $195,000 $164 46
4729 Cotton Grass Dr 1.31mi 3/2.0 (+1) 1,178 (-8%) 1mo $174,900 $148 45
4721 Cotton Grass Dr 1.31mi 3/2.0 (+1) 1,178 (-8%) 1mo $174,900 $148 45
5481 Fornea Glen Way 1.31mi 3/2.0 (+1) 1,405 (+9%) 6mo $224,900 $160 40
5429 Fornea Glen Way 1.31mi 3/2.0 (+1) 1,405 (+9%) 7mo $236,900 $169 39
5473 Fornea Glen Way 1.31mi 3/2.0 (+1) 1,405 (+9%) 8mo $225,990 $161 38
271 Lakeview Dr 1.25mi 3/2.0 (+1) 1,441 (+12%) 4mo $330,000 $229 37
236 Moonraker Dr 1.20mi 3/2.0 (+1) 1,500 (+17%) 2mo $399,000 $266 34
1413 Royal Palm Dr Unit E 1.13mi 2/2.5 1,480 (+15%) 7mo $236,000 $159 32

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
-59.6%
Equity multiple
-0.64×
Total profit
$-59,313
Equity at exit
$19,234
10-year hold
IRR
—
Equity multiple
-1.94×
Total profit
$-106,042
Equity at exit
$11,154

Cash invested: $36,120 (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.

Active competition Active MLS

For sale now
2 active
Median asking
$146,500 ($126/sqft)
Median days on market
33 d
This list price
50% of active listings are priced below it
ARV vs active asking
-1.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 70458

Rents YoY
1.5%
Active inventory
738
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,632 high interval (Pro) →
Mortgage (P&I)
−$676
Tax est. 1.5%
−$161 /mo · $1,935/yr
Insurance
−$54
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
−$545
Vacancy / Maint / Mgmt
−$343
Net cashflow
$-574

Break-even live

Break-even rent $2,358
Max offer price $45,944
Occupancy floor —

Sensitivity live

Price -10% $-485 -5% $-529 +0% $-574 +5% $-619 +10% $-663
Rent -10% $-703 -5% $-638 +0% $-574 +5% $-510 +10% $-445
Rate -1.0pp $-509 -0.5pp $-541 base $-574 +0.5pp $-607 +1.0pp $-641

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
$32,250
Closing costs
$3,870
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
224 Marina Dr Slidell, LA 2.0 1.5 1287 $1,400 $1.09 184d 1 0.02mi
232 Marina Dr Slidell, LA 2.0 1.5 1250 $1,500 $1.20 184d 1 0.03mi
152 Marina Dr Slidell, LA 2.0 2.0 1250 $1,400 $1.12 161d 1 0.05mi
100 Marina Dr Unit 100 Slidell, LA 3.0 3.0 1850 $1,925 $1.04 144d 1 0.09mi
592 Marina Dr Slidell, LA 3.0 2.0 1869 $3,500 $1.87 35d 1 0.35mi
732 Marina Dr Slidell, LA 2.0 2.5 1182 $1,975 $1.67 10d 1 0.43mi
228 Constellation Dr Slidell, LA 3.0 2.0 1724 $2,100 $1.22 10d 1 0.46mi
228 Constellation Dr Slidell, LA 3.0 2.0 1724 $2,300 $1.33 162d 1 0.46mi
228 Constellation Dr Slidell, LA 3.0 2.0 1724 $2,100 $1.22 14d 1 0.46mi
870 Marina Dr Unit B Slidell, LA 3.0 2.5 1700 $2,050 $1.21 133d 1 0.49mi
820 Marina Dr #304 Slidell, LA 2.0 2.0 1100 $1,350 $1.23 10d 1 0.51mi
820 Marina Dr #304 Slidell, LA 2.0 2.0 1100 $1,200 $1.09 55d 1 0.51mi
870 Marina Dr Unit A Slidell, LA 3.0 2.5 1600 $1,950 $1.22 144d 1 0.51mi
1244 Harbor Dr Slidell, LA 1.0–2.0 1.0–2.0 882 $1,750 $1.98 10d 2 0.61mi
101 Moonraker Dr Slidell, LA 3.0 2.0 1811 $2,300 $1.27 103d 1 0.74mi
1850 Harbor Dr Slidell, LA 1.0–2.0 1.0–2.0 974 $1,488 $1.53 5d 7 0.87mi
3500 Oak Harbor Blvd Slidell, LA 1.0–2.0 1.0–2.0 880 $1,425 $1.62 0d 12 0.94mi
301 Lakeshore Blvd N Slidell, LA 1.0–4.0 1.0–2.0 1134 $1,267 $1.12 0d 1 0.98mi
4620 Pontchartrain Dr Slidell, LA 2.0 1.5 1000 $1,275 $1.27 52d 1 1.07mi
62200 Westend Blvd Slidell, LA 1.0–2.0 1.0–2.0 816 $1,420 $1.74 0d 8 1.09mi
4704 Pontchartrain Dr #1 Slidell, LA 2.0 2.5 1200 $1,495 $1.25 151d 1 1.23mi
3616 Spruce Key Ln Slidell, LA 3.0 2.0 1635 $2,395 $1.46 107d 1 1.27mi
505 Spartan Dr Slidell, LA 1.0–2.0 1.0–2.0 1264 $1,400 $1.11 55d 2 1.28mi
505 Spartan Dr #3101 Slidell, LA 2.0 2.0 1264 $1,400 $1.11 10d 1 1.28mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1646 $2,150 $1.31 0d 8 1.29mi
3604 Spruce Key Ln Slidell, LA 3.0–4.0 2.0 1539 $2,150 $1.40 185d 1 1.29mi
102 Spartan Trace Blvd Slidell, LA 3.0 2.0 1516 $2,000 $1.32 164d 1 1.30mi
4729 Cotton Grass Dr Slidell, LA 3.0 2.0 1178 $2,100 $1.78 14d 1 1.30mi
4729 Cotton Grass Dr Slidell, LA 3.0 2.0 1178 $2,100 $1.78 6d 1 1.30mi
515 Spartan Dr #7101 Slidell, LA 2.0 2.0 1264 $1,550 $1.23 20d 1 1.31mi
515 Spartan Dr #7101 Slidell, LA 2.0 2.0 1264 $1,550 $1.23 10d 1 1.31mi
519 Spartan Dr #9101 Slidell, LA 2.0 2.0 1304 $1,400 $1.07 164d 1 1.34mi
4734 Pontchartrain Dr Unit B Slidell, LA 2.0 1.5 1180 $1,550 $1.31 55d 1 1.35mi
301 Spartan Dr Slidell, LA 1.0–3.0 1.0–2.0 880 $1,228 $1.40 1d 11 1.36mi
3900 Lakeshore Blvd E Slidell, LA 2.0 2.0 1219 $1,755 $1.44 143d 2 1.38mi
3900 Lakeshore Blvd E #125 Slidell, LA 2.0 2.0 1219 $1,670 $1.37 184d 1 1.38mi
3900 Lakeshore Blvd E Slidell, LA 2.0 2.0 1219 $1,755 $1.44 0d 1 1.38mi
3900 Lakeshore Blvd E Unit 233 Slidell, LA 2.0 2.0 1219 $1,690 $1.39 157d 1 1.41mi
4754 Pontchartrain Dr Apt 17 Slidell, LA 2.0 1.5 900 $1,175 $1.31 55d 1 1.46mi
4754 Pontchartrain Dr Unit 18 Slidell, LA 2.0 1.5 900 $1,165 $1.29 103d 1 1.47mi

HOA detail $545/mo · $6,540/yr condo

Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-15
    days on market $129,000 Active 348 DOM
  2. 2026-06-13
    days on market $129,000 Active 346 DOM
  3. 2026-06-10
    days on market $129,000 Active 343 DOM
  4. 2026-06-09
    days on market $129,000 Active 342 DOM
  5. 2026-06-08
    days on market $129,000 Active 341 DOM
  6. 2026-06-07
    days on market $129,000 Active 340 DOM
  7. 2026-06-03
    days on market $129,000 Active 336 DOM
  8. 2026-06-02
    days on market $129,000 Active 335 DOM
  9. 2026-06-01
    days on market $129,000 Active 334 DOM
  10. 2026-05-31
    days on market $129,000 Active 333 DOM
  11. 2025-11-24
    price $129,000 539-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  12. 2025-11-24
    price $129,000 561-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  13. 2025-09-08
    price $145,000 539-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  14. 2025-09-08
    price $145,000 561-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  15. 2025-08-04
    price $149,000 539-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  16. 2025-08-04
    price $149,000 561-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  17. 2025-07-02
    listed $154,000 Active 539-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  18. 2025-07-02
    listed $154,000 Active 561-char remark
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

  19. 2025-07-02
    listed $145,000 Active
    Show marketing remark (561 chars)

    SUMMER NEVER ENDS HERE ?? Waterfront living with boat-to-lake access—this is the lifestyle upgrade you’ve been waiting for. Private dock, pool just steps away, and endless days of boating, fishing, and sunset cruising. Light-filled interior with a cozy fireplace and an open layout that flows effortlessly. Granite kitchen, stainless appliances, and space to entertain with ease. Upstairs primary suite with private balcony + water views that hit different. Wake up, cast off, unwind—this is more than a condo, it’s your everyday escape.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 97% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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
$19,581
− Mortgage interest
−$7,226
− Property taxes
−$1,935
− Insurance
−$5,764
− Repairs & maintenance
−$1,566
− Management
−$1,566
− HOA
−$6,540
− Depreciation
−$3,753
Taxable loss
−$8,770
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,105
After-tax cash flow
$-4,783/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.

Condition & rehab AI · 2 photos

Fair 45/100 Cosmetic rehab Est. rehab $6,435–$19,305 screening

A fair condition condo with cosmetic updates needed, offering a good opportunity for a quick renovation to boost its value.

Repairs flagged

  • Minor Landscaping — Some overgrown areas

Value-add opportunities

  • Both Landscaping and exterior painting — Enhances curb appeal and property value ↑
  • Both Interior painting — Improves the home's appearance and can increase both resale and rental value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 26/100

Zoned Schools

Elementary Abney Elementary Early Childhood Center Middle St. Tammany Junior High School F LA #114/218 Nat'l #8,861/14,009 High Salmen High School F LA #179/265 Nat'l #13,947/17,239

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
C Composite livability gradescore 62/100

Livability — Eden Isle

Score
62/100
State rank
#207
US rank
#16121

Category grades

Amenities F Commute F Cost of living C+ Crime A Employment B Housing A Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eden Isle, LA
County
Saint Tammany Parish · 286,725 people
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
13% of renters

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%
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
—

Price history

-16.2% since first listed
9 events — show timeline
  • 2025-11-24 Price Changed $129,000 AcadianaMLS
  • 2025-11-24 Price Changed $129,000 GSREIN
  • 2025-09-08 Price Changed $145,000 AcadianaMLS
  • 2025-09-08 Price Changed $145,000 GSREIN
  • 2025-08-04 Price Changed $149,000 AcadianaMLS
  • 2025-08-04 Price Changed $149,000 GSREIN
  • 2025-07-02 Listed $145,000 AcadianaMLS
  • 2025-07-02 Listed $154,000 GSREIN
  • 2025-07-02 Listed $154,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…