CashFlowRE
Sign in Sign up
228 Martin Lane Ln 🏷️ Likely Rental
D+ Composite 45.67
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +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

$1,970

228 Martin Lane Ln · Slidell, LA 70458
3 bd · 2.0 ba · 1,200 sqft · SingleFamily public records · 38 Days on market
Built 1970 0.28 ac lot $2/sqft · 99% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

Key facts

  • 0.28 acre lot
  • Built 1970
  • Listed 38 days

Property features AI

Exterior

  • Utilities: Electric service by Entergy; Property includes acreage
  • Home design: Single family residence
  • Construction: Stucco and brick construction
  • Exterior features: Stucco and brick exterior

Interior

  • Kitchen: Kitchen
  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning; Gas log fireplace
  • Interior features: Bedrooms and kitchen present; Handicap accessible

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $1,970 price doesn't fit this home's estimated sale value (~$199,640) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $2k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $2k).
  • Recommended offer: $2k (3.0% below list) — sets the bar for market timing.
  • Cap rate 744.2% 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; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $14 of loan paydown is wiped out by about $59 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.
  • At projected returns (-3.0% appreciation + 1.5% rent growth), your $552 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($2k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 21y 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.
Recommended offer $1,910 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
78.71%
Cap rate
744.16%
Cash-on-cash
2635.25%
DSCR
118.25
GRM
0.1

CMA / ARV

ARV (median comp)
$199,640
List price
$1,970
Delta
-99.01%
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
203 Oriole Dr 0.05mi 3/2.0 1,185 (-1%) 11mo $165,000 $139 86
214 Cardinal Dr 0.15mi 3/1.0 1,160 (-3%) 1mo $68,000 $59 82
252 Oriole Dr 0.21mi 3/1.5 1,232 (+3%) 2mo $136,000 $110 82
218 Mockingbird Ln 0.20mi 3/1.5 1,200 (0%) 8mo $122,500 $102 82
108 Chantilly Ln 0.34mi 3/2.0 1,300 (+8%) 2mo $199,000 $153 69
257 Hummingbird Ln 0.24mi 3/2.0 1,235 (+3%) 21mo $175,000 $142 66
289 Audubon Dr 0.23mi 3/1.5 1,323 (+10%) 6mo $163,500 $124 65
319 Cardinal Dr 0.34mi 3/2.0 1,316 (+10%) 7mo $171,906 $131 62
378 Oriole Dr 0.54mi 3/1.5 1,170 (-2%) 14mo $168,900 $144 57
282 Bluebird Dr 0.32mi 3/2.0 1,076 (-10%) 17mo $174,000 $162 53
174 Indiana Ave 0.74mi 3/2.0 1,322 (+10%) 12mo $234,900 $178 38
1341 Broadmoor Dr 0.72mi 3/1.5 1,336 (+11%) 21mo $160,000 $120 28

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
Equity multiple
136.07×
Total profit
$74,504
Equity at exit
$294
10-year hold
IRR
Equity multiple
281.93×
Total profit
$154,959
Equity at exit
$170

Cash invested: $552 (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
0.1×

Monthly cashflow live

Estimated rent
$1,551 high interval (Pro) →
Mortgage (P&I)
$10
Tax est. 1.5%
$2 /mo · $30/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$1,211

Break-even live

Break-even rent $17
Max offer price $1,970
Occupancy floor 17%

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
$492
Closing costs
$59
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 Martin Ln Slidell, LA 3.0 1.5 1353 $1,800 $1.33 23d 1 0.05mi
816 Rue Rochelle Slidell, LA 2.0 1.5 1500 $1,200 $0.80 43d 1 0.27mi
1513 Savannah Dr Slidell, LA 2.0 1.5 1000 $1,150 $1.15 3d 1 0.34mi
1500 Richmond Dr Slidell, LA 2.0 2.0 1137 $1,250 $1.10 3d 1 0.35mi
932 Asheville Dr Slidell, LA 2.0 1.5 1220 $1,225 $1.00 3d 1 0.41mi
1536 Richmond Dr Slidell, LA 2.0 1.5 958 $1,150 $1.20 23d 1 0.43mi
908 Asheville Dr Slidell, LA 2.0 1.0 1000 $1,350 $1.35 10d 1 0.47mi
1466 Florida Ave Slidell, LA 3.0 2.0 1456 $2,200 $1.51 43d 1 0.70mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.70mi
120 Christian Ln Slidell, LA 3.0 2.0 1375 $1,875 $1.36 3d 1 0.70mi
756 Gause Blvd Unit 38 Slidell, LA 2.0 2.0 814 $1,000 $1.23 3d 1 0.84mi
756 Gause Blvd Unit 38 Slidell, LA 2.0 2.0 814 $1,000 $1.23 43d 1 0.84mi
513 Michigan Ave Slidell, LA 3.0 2.0 1250 $1,575 $1.26 23d 1 1.13mi
1731 Mary Dr Slidell, LA 3.0 2.0 1200 $1,650 $1.38 3d 1 1.17mi
1733 Mary Dr Slidell, LA 3.0 2.0 1349 $1,650 $1.22 43d 1 1.18mi
250 Brownswitch Rd Apt 193 Slidell, LA 2.0 1.5 1025 $1,195 $1.17 10d 1 1.26mi
39344 Rosalind Dr Slidell, LA 3.0 2.0 1500 $2,400 $1.60 43d 1 1.28mi
943 N Magnolia St Slidell, LA 2.0 2.0 900 $1,000 $1.11 3d 1 1.33mi
2001 Tenth St Unit B Slidell, LA 3.0 2.0 1137 $1,550 $1.36 17d 1 1.34mi
117 S Queens Dr Slidell, LA 4.0 2.0 1476 $1,800 $1.22 3d 1 1.34mi
736 N Walnut St Slidell, LA 3.0 1.5 983 $1,100 $1.12 23d 1 1.43mi
734 Walnut St Slidell, LA 2.0 1.0 800 $1,050 $1.31 43d 1 1.46mi
1112 Cousin St Slidell, LA 2.0 1.0 782 $1,100 $1.41 3d 1 1.47mi
59278 Rebel Dr Unit A Slidell, LA 2.0 1.0 900 $1,185 $1.32 43d 1 1.47mi
59278 Rebel Dr Slidell, LA 2.0 1.0 900 $1,175 $1.31 43d 1 1.47mi
2009 Beth Dr Slidell, LA 3.0 2.0 1500 $1,750 $1.17 3d 1 1.49mi

Listing history 41 events

  1. 2026-06-18
    days on market $1,970 Active 38 DOM
  2. 2026-06-17
    days on market $1,970 Active 37 DOM
  3. 2026-06-16
    days on market $1,970 Active 36 DOM
  4. 2026-06-15
    days on market $1,970 Active 35 DOM
  5. 2026-06-13
    days on market $1,970 Active 33 DOM
  6. 2026-06-10
    days on market $1,970 Active 30 DOM
  7. 2026-06-09
    days on market $1,970 Active 29 DOM
  8. 2026-06-08
    days on market $1,970 Active 28 DOM
  9. 2026-06-07
    days on market $1,970 Active 27 DOM
  10. 2026-06-03
    days on market $1,970 Active 23 DOM
  11. 2026-06-02
    days on market $1,970 Active 22 DOM
  12. 2026-06-01
    days on market $1,970 Active 21 DOM
  13. 2026-05-31
    days on market $1,970 Active 20 DOM
  14. 2026-05-11
    listed $1,970 Active
  15. 2016-06-01
    soldstatus $113,500
  16. 2016-05-23
    soldstatus $113,500 Sold 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  17. 2016-05-09
    historical Pending Continue to Show 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  18. 2016-04-08
    status Under Contract 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  19. 2016-03-20
    price $113,500 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  20. 2016-03-20
    status Active 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  21. 2016-01-22
    historical Pending Continue to Show 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  22. 2015-12-21
    listed $117,000 Active 368-char remark
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  23. 2015-12-21
    listed $113,500
    Show marketing remark (368 chars)

    Home features crown molding throughout, tile and wood floors. Kitchen has Red Oak cabinets with granite counter tops. Bonus room features french doors leading to back patio area and shaded back yard. This house also has rear access through the drive way. Located in the heart of the city, this home is conveniently located a short distance to restaurants and shopping.

  24. 2015-12-19
    historical
  25. 2015-09-03
    price $117,000
  26. 2015-09-03
    status Active
  27. 2015-08-30
    status Under Contract
  28. 2015-07-15
    price $120,000
  29. 2015-06-19
    listed $125,000 Active
  30. 2015-06-18
    listed $117,000
  31. 2011-07-06
    soldstatus $113,000
  32. 2011-07-01
    soldstatus $113,000
  33. 2011-02-11
    listed $120,000
  34. 2011-02-11
    listed $120,000
  35. 2010-10-28
    soldstatus $42,500
  36. 2010-09-21
    listed $49,900
  37. 2010-09-21
    listed $49,900
  38. 2005-04-25
    soldstatus $88,000
  39. 2005-04-22
    soldstatus $88,000
  40. 2005-04-07
    listed $89,900
  41. 2005-04-07
    listed $89,900

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,607
− Mortgage interest
−$110
− Property taxes
−$30
− Insurance
−$10
− Repairs & maintenance
−$1,489
− Management
−$1,489
− Depreciation
−$57
Taxable income
$15,423
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,701
After-tax cash flow
$10,835/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

-97.8% since first listed
28 events — show timeline
  • 2026-05-11 Listed $1,970 AcadianaMLS
  • 2016-06-01 Sold (Public Records) $113,500 Public Records
  • 2016-05-23 Sold (MLS) $113,500 GSREIN
  • 2016-05-09 Contingent GSREIN
  • 2016-04-08 Pending GSREIN
  • 2016-03-20 Price Changed $113,500 GSREIN
  • 2016-03-20 Relisted GSREIN
  • 2016-01-22 Contingent GSREIN
  • 2015-12-21 Listed $117,000 GSREIN
  • 2015-12-21 Listed $113,500 AcadianaMLS
  • 2015-12-19 Listing Removed GSREIN
  • 2015-09-03 Price Changed $117,000 GSREIN
  • 2015-09-03 Relisted GSREIN
  • 2015-08-30 Pending GSREIN
  • 2015-07-15 Price Changed $120,000 GSREIN
  • 2015-06-19 Listed $125,000 GSREIN
  • 2015-06-18 Listed $117,000 AcadianaMLS
  • 2011-07-06 Sold (Public Records) $113,000 Public Records
  • 2011-07-01 Sold (MLS) $113,000 GSREIN
  • 2011-02-11 Listed $120,000 GSREIN
  • 2011-02-11 Listed $120,000 AcadianaMLS
  • 2010-10-28 Sold (MLS) $42,500 GSREIN
  • 2010-09-21 Listed $49,900 AcadianaMLS
  • 2010-09-21 Listed $49,900 GSREIN
  • 2005-04-25 Sold (Public Records) $88,000 Public Records
  • 2005-04-22 Sold (MLS) $88,000 GSREIN
  • 2005-04-07 Listed $89,900 GSREIN
  • 2005-04-07 Listed $89,900 AcadianaMLS

Property tax history

-7.5%/yr

Latest (2025): $664 · -9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…