CashFlowRE
Sign in Sign up
3001 Meadow Lake Dr E
D Composite 42.44
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 +13.1/30.0
  • ARV discount +9.4/15.0
  • Schools +4.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$270,000

3001 Meadow Lake Dr E · Slidell, LA 70461
3 bd · 2.0 ba · 1,931 sqft · SingleFamily public records · 24 Days on market
Built 1996 Est $282k · at est. $6/mo HOA

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

Listing remarks MLS

Beautifully maintained 3-bedroom, 2-bath single-family residence located in a quiet, established neighborhood with easy access to I-10. This well-kept home features an updated kitchen with granite countertops and modern cabinetry, offering both style and functionality. The living area includes a cozy gas fireplace, perfect for relaxing on those chilly nights. The hall bathroom has been refreshed with a newer vanity, tiled flooring, and toilet. The primary bathroom includes newer tiled flooring, a new vanity, and a beautifully updated tiled walk-in shower. The interior was repainted approximately one year ago, creating a fresh and inviting feel throughout the home. Step outside to enjoy the oversized, fully fenced backyard complete with a covered patio--perfect for entertaining, relaxing, or outdoor dining. The low-maintenance garden area makes upkeep simple and convenient. A wonderful opportunity to own a move-in ready home in a desirable location.

Key facts

  • Cozy gas fireplace
  • Modern cabinetry
  • Updated kitchen

Tags

UPDATED KITCHENGRANITE COUNTERTOPSMODERN CABINETRYCOZY GAS FIREPLACEREFRESHED HALL BATHROOMNEWER VANITY

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $75

Exterior

  • Parking: Garage with door opener; Off-street parking; Three or more parking spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: One-story home; Very good condition
  • Construction: Brick and vinyl siding exterior; Shingle roof; Slab foundation
  • Exterior features: Covered patio/porch; Fence; City lot; Rectangular lot; Lot dimensions approximately 80 x 120

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator; Granite counters
  • Bedrooms: Total rooms: 8
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Granite counters; Gas fireplace
  • Laundry & utility: Washer hookup; Dryer hookup; Washer; Dryer

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-9 ($-105/yr) — negative.
  • To cash-flow at today's rent, offer at most $268k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (22.6% below list).
  • Recommended offer: $209k (22.6% 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 (+1.7%/yr); 594 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% 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 $2k of loan paydown is wiped out by about $8k 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 24 days — a 2% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $208,978 (22.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.77%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$281,926
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
58444 Choctaw Dr 0.21mi 4/2.0 (+1) 2,000 (+4%) 1mo $175,000 $88 78
1113 Rebecca Reid Dr 0.57mi 4/2.0 (+1) 1,947 (+1%) 1mo $297,500 $153 66
1032 Sterling Oaks Blvd 0.47mi 4/2.0 (+1) 1,948 (+1%) 9mo $275,000 $141 64
1118 Rebecca Reid Dr 0.57mi 3/2.0 1,977 (+2%) 8mo $275,000 $139 62
1022 Helenes Way 0.44mi 4/2.0 (+1) 1,947 (+1%) 14mo $285,000 $146 62
1109 Rebecca Reid Dr 0.55mi 4/2.0 (+1) 1,958 (+1%) 7mo $255,000 $130 61
1014 Sterling Oaks Blvd 0.37mi 4/2.0 (+1) 1,948 (+1%) 20mo $305,000 $157 60
1003 Deborah Dr 0.54mi 4/2.5 (+1) 2,065 (+7%) 1mo $325,000 $157 56
1016 Sterling Oaks Blvd 0.38mi 3/2.5 2,055 (+6%) 16mo $250,000 $122 56
1021 Helenes Way 0.41mi 4/2.0 (+1) 2,061 (+7%) 12mo $315,000 $153 55
40032 Cane Ave 0.41mi 4/2.0 (+1) 2,002 (+4%) 19mo $355,000 $177 54
995 Maple Creek Dr 0.55mi 4/2.0 (+1) 2,196 (+14%) 4mo $280,000 $128 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
-17.9%
Equity multiple
0.38×
Total profit
$-47,061
Equity at exit
$40,258
10-year hold
IRR
-12.5%
Equity multiple
0.30×
Total profit
$-52,712
Equity at exit
$23,345

Cash invested: $75,600 (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
594
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,090 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$125 /mo · $1,503/yr
Insurance
$112
HOA
$6
Vacancy / Maint / Mgmt
$439
Net cashflow
$-9

Break-even live

Break-even rent $2,101
Max offer price $268,456
Occupancy floor 95%

Sensitivity live

Price -10% $144 -5% $68 +0% $-9 +5% $-85 +10% $-162
Rent -10% $-174 -5% $-91 +0% $-9 +5% $74 +10% $156
Rate -1.0pp $127 -0.5pp $60 base $-9 +0.5pp $-79 +1.0pp $-150

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
$67,500
Closing costs
$8,100
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3517 Meadow Lake Dr W Slidell, LA 3.0 2.0 1931 $2,200 $1.14 45d 1 0.05mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 45d 1 0.21mi
40065 Cane St Slidell, LA 3.0 2.0 1345 $2,150 $1.60 4d 1 0.49mi
40065 Cane St Slidell, LA 3.0 2.0 1345 $2,200 $1.64 45d 1 0.49mi
221 Lake Tahoe Dr Slidell, LA 3.0 2.0 1671 $1,850 $1.11 45d 1 0.83mi
433 Grafton Dr Slidell, LA 3.0 2.0 1625 $1,900 $1.17 45d 1 0.90mi
577 Panther Dr Slidell, LA 3.0 2.0 1483 $1,850 $1.25 4d 1 1.01mi
40635 Hayes Rd Slidell, LA 3.0 2.0 1250 $1,800 $1.44 18d 1 1.08mi
816 Rue Rochelle Slidell, LA 2.0 1.5 1500 $1,200 $0.80 45d 1 1.19mi
40773 Hayes Rd Slidell, LA 3.0 2.0 1369 $2,000 $1.46 25d 1 1.25mi
40773 Hayes Rd Slidell, LA 3.0 2.0 1369 $2,000 $1.46 45d 1 1.25mi
39348 Mc Kendall Dr Slidell, LA 3.0 2.5 2510 $2,600 $1.04 3d 1 1.27mi
814 Lake Borgne Ct Slidell, LA 3.0 2.0 1560 $1,900 $1.22 22d 1 1.31mi
57479 Cedar Ave Slidell, LA 4.0 2.0 1950 $1,800 $0.92 25d 1 1.33mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 4d 1 1.34mi
1011 Rue Bordeaux Slidell, LA 4.0 2.0 2268 $2,000 $0.88 4d 1 1.34mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 45d 1 1.35mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 45d 1 1.39mi
347 Oriole Dr Slidell, LA 4.0 1.5 1560 $1,500 $0.96 25d 1 1.39mi
812 N Lake Verret Ct Slidell, LA 3.0 2.0 1862 $2,500 $1.34 25d 1 1.39mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 45d 1 1.40mi
1540 Wildwood Ln Slidell, LA 3.0 2.0 1525 $2,200 $1.44 25d 1 1.42mi
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 25d 1 1.47mi
57346 Maple Ave Slidell, LA 3.0 2.5 1550 $1,500 $0.97 45d 1 1.47mi

HOA detail

Monthly dues
$6 · $72/yr
Likely covers
gas

Listing history 23 events

  1. 2026-06-21
    days on market $270,000 Active 24 DOM
  2. 2026-06-18
    days on market $270,000 Active 21 DOM
  3. 2026-06-17
    days on market $270,000 Active 20 DOM
  4. 2026-06-16
    days on market $270,000 Active 19 DOM
  5. 2026-06-15
    days on market $270,000 Active 18 DOM
  6. 2026-06-13
    days on market $270,000 Active 16 DOM
  7. 2026-06-10
    days on market $270,000 Active 13 DOM
  8. 2026-06-09
    days on market $270,000 Active 12 DOM
  9. 2026-06-08
    days on market $270,000 Active 11 DOM
  10. 2026-06-07
    days on market $270,000 Active 10 DOM
  11. 2026-06-03
    days on market $270,000 Active 6 DOM
  12. 2026-06-02
    days on market $270,000 Active 5 DOM
  13. 2026-06-01
    days on market $270,000 Active 4 DOM
  14. 2026-05-31
    days on market $270,000 Active 3 DOM
  15. 2026-05-27
    listed $270,000 Active
    Show marketing remark (962 chars)

    Beautifully maintained 3-bedroom, 2-bath single-family residence located in a quiet, established neighborhood with easy access to I-10. This well-kept home features an updated kitchen with granite countertops and modern cabinetry, offering both style and functionality. The living area includes a cozy gas fireplace, perfect for relaxing on those chilly nights. The hall bathroom has been refreshed with a newer vanity, tiled flooring, and toilet. The primary bathroom includes newer tiled flooring, a new vanity, and a beautifully updated tiled walk-in shower. The interior was repainted approximately one year ago, creating a fresh and inviting feel throughout the home. Step outside to enjoy the oversized, fully fenced backyard complete with a covered patio--perfect for entertaining, relaxing, or outdoor dining. The low-maintenance garden area makes upkeep simple and convenient. A wonderful opportunity to own a move-in ready home in a desirable location.

  16. 2026-05-27
    listed $270,000 Active 962-char remark
    Show marketing remark (962 chars)

    Beautifully maintained 3-bedroom, 2-bath single-family residence located in a quiet, established neighborhood with easy access to I-10. This well-kept home features an updated kitchen with granite countertops and modern cabinetry, offering both style and functionality. The living area includes a cozy gas fireplace, perfect for relaxing on those chilly nights. The hall bathroom has been refreshed with a newer vanity, tiled flooring, and toilet. The primary bathroom includes newer tiled flooring, a new vanity, and a beautifully updated tiled walk-in shower. The interior was repainted approximately one year ago, creating a fresh and inviting feel throughout the home. Step outside to enjoy the oversized, fully fenced backyard complete with a covered patio--perfect for entertaining, relaxing, or outdoor dining. The low-maintenance garden area makes upkeep simple and convenient. A wonderful opportunity to own a move-in ready home in a desirable location.

  17. 2021-08-02
    soldstatus $236,000
  18. 2019-07-01
    soldstatus $215,000
  19. 2016-03-29
    soldstatus $180,000
  20. 2016-03-28
    soldstatus $180,000 Sold 314-char remark
    Show marketing remark (314 chars)

    Easy access to I-10/I-12 for commuters to NOLA or Stennis/MS Gulf Coast. Flood zone 'C' - never flooded. Original owner. Woodlawn floor plan - Formal LR/DR combination with fireplace in den. Large master bedroom at back of the house. Enjoy your morning coffee on the extended covered patio. Priced to sell quickly.

  21. 2016-02-21
    historical Pending Continue to Show 314-char remark
    Show marketing remark (314 chars)

    Easy access to I-10/I-12 for commuters to NOLA or Stennis/MS Gulf Coast. Flood zone 'C' - never flooded. Original owner. Woodlawn floor plan - Formal LR/DR combination with fireplace in den. Large master bedroom at back of the house. Enjoy your morning coffee on the extended covered patio. Priced to sell quickly.

  22. 2015-10-19
    listed $184,900 Active 314-char remark
    Show marketing remark (314 chars)

    Easy access to I-10/I-12 for commuters to NOLA or Stennis/MS Gulf Coast. Flood zone 'C' - never flooded. Original owner. Woodlawn floor plan - Formal LR/DR combination with fireplace in den. Large master bedroom at back of the house. Enjoy your morning coffee on the extended covered patio. Priced to sell quickly.

  23. 2015-10-19
    listed $184,900
    Show marketing remark (314 chars)

    Easy access to I-10/I-12 for commuters to NOLA or Stennis/MS Gulf Coast. Flood zone 'C' - never flooded. Original owner. Woodlawn floor plan - Formal LR/DR combination with fireplace in den. Large master bedroom at back of the house. Enjoy your morning coffee on the extended covered patio. Priced to sell quickly.

ⓘ 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
$1,503 · $125/mo
Projected year-2 tax
$1,503 · $125/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 54% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$25,077
− Mortgage interest
−$15,124
− Property taxes
−$1,503
− Insurance
−$1,350
− Repairs & maintenance
−$2,006
− Management
−$2,006
− HOA
−$72
− Depreciation
−$7,855
Taxable loss
−$4,839
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,161
After-tax cash flow
$1,056/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

+46.0% since first listed
9 events — show timeline
  • 2026-05-27 Listed $270,000 AcadianaMLS
  • 2026-05-27 Listed $270,000 GSREIN
  • 2021-08-02 Sold (Public Records) $236,000 Public Records
  • 2019-07-01 Sold (Public Records) $215,000 Public Records
  • 2016-03-29 Sold (Public Records) $180,000 Public Records
  • 2016-03-28 Sold (MLS) $180,000 GSREIN
  • 2016-02-21 Contingent GSREIN
  • 2015-10-19 Listed $184,900 GSREIN
  • 2015-10-19 Listed $184,900 AcadianaMLS

Property tax history

-2.1%/yr

Latest (2025): $1,503 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…